Item 7. Management’s Discussion and Analysis
Item 7. Management's Discussion and Analysis of Financial Condition and Results of Operations
Overview
The following discussion and analysis is presented to assist the reader in understanding and evaluating of the Company's financial
condition and results of operations. It is intended to complement the consolidated financial statements, footnotes, and supplemental financial data appearing elsewhere in this Annual Report on Form 10-K and should be read in conjunction therewith.
The detailed discussion in the sections below focuses on the results of operations for the year ended December 31, 2021, compared to the
year ended December 2020, and the financial condition as of December 31, 2021 compared to the financial condition as of December 31, 2020.
- 40 -
As described in the notes to consolidated financial statements, we have two reportable segments: community banking and mortgage banking.
The community banking segment provides consumer and business banking products and services to customers. Consumer products include loan products, deposit products, and personal investment services. Business banking products include loans for working
capital, inventory and general corporate use, commercial real estate construction loans, and deposit accounts. The mortgage banking segment, which is conducted through Waterstone Mortgage Corporation, consists of originating residential mortgage
loans primarily for sale in the secondary market.
Our community banking segment generates the significant majority of our consolidated net interest income and requires the significant
majority of our provision for loan losses. Our mortgage banking segment generates the significant majority of our noninterest income and a majority of our noninterest expenses. We have provided below a discussion of the material results of
operations for each segment on a separate basis for the year ended December 31, 2021, compared the year ended December 31, 2020, which focuses on noninterest income and noninterest expenses. We have also provided a discussion of the consolidated operations of Waterstone
Financial, which includes the consolidated operations of WaterStone Bank and Waterstone Mortgage Corporation, for the same periods.
For a discussion of our results of operations for the year ended December 31, 2020 compared to the year ended December 31, 2019, see
“Part II, Item 7: Management’s Discussion and Analysis of Financial Condition and Results of Operations” Discussion of Results of Operations included in our 2020 Form 10-K, filed with the SEC on March 2, 2021.
Significant Items
Earnings comparisons among the three years ended December 31, 2021 and 2020 were impacted by the Significant Items summarized below. There
were no Significant Items during the year ended December 31, 2019.
COVID-19 and the CARES Act
The COVID-19 pandemic has caused economic and social disruption on an unprecedented scale. While some industries have been impacted more
severely than others, all businesses have been impacted to some degree. This disruption has resulted in the shuttering of businesses across the country, significant job loss, and aggressive measures by the federal government.
Congress, the President, and the Federal Reserve have taken several actions designed to cushion the economic fallout. Most notably, the
Coronavirus Aid, Relief and Economic Security (“CARES”) Act was signed into law at the end of March 2020 as a $2 trillion legislative package. The goal of the CARES Act has been to prevent a severe economic downturn through various measures,
including direct financial aid to American families and economic stimulus to significantly impacted industry sectors. The package also included extensive emergency funding for hospitals and providers. While it is not possible to know the full
universe or extent of these impacts as of the date this filing, we are disclosing potentially material items of which we are aware.
•
The CARES Act allows for a temporary delay in the adoption of accounting guidance under Accounting Standards Codification Topic 326, “Financial
Instruments – Credit Losses (“CECL”) until the earlier of December 31, 2020 or after the end of the COVID-19 national emergency. During the quarter ended March 31, 2020, pursuant to the recently-enacted CARES Act and guidance from the
Securities and Exchange Commission (“SEC”) and Financial Accounting Standards Board (“FASB”), we elected to delay adoption of CECL. On December 27, 2020, the Consolidated Appropriations Act, 2021 was signed into law. Among other provisions,
this Act extended the temporary delay on the adoption of CECL until January 1, 2022. The December 31, 2021 and 2020 financial statements include an allowance for loan losses that was prepared under the existing incurred loss methodology.
•
Under the CARES Act, loans less than 30 days past due as of December 31, 2019 and COVID-19 impacted loans which involved principal deferrals or
principal and interest deferrals are considered current. A financial institution suspended the requirements under GAAP for loan modifications related to COVID-19 that would otherwise be categorized as a troubled debt restructuring (“TDR”).
In keeping with regulatory guidance to work with borrowers during this unprecedented situation, the Company has executed a payment deferral program for our lending clients that are adversely affected by the pandemic. As of December 31,
2021 and 2020, the Company had modified three loans totaling $405,000 and $1.2 million, respectively, consisting of principal deferrals or principal and interest deferrals. In accordance with the CARES Act issued in April 2020 and the
Consolidated Appropriations Act, 2021 signed in December 2020, these short-term deferrals are not considered troubled debt restructurings.
•
The CARES Act authorized the Small Business Administration (“SBA”) to temporarily guarantee loans under a new loan program call the Paycheck
Protection Program (“PPP”). As a qualified SBA lender, we were automatically authorized to originate PPP loans. The Company participated in assisting our customers with applications for resources through the program. PPP loans have: (a)
an interest rate of 1.0%, (b) a five-year loan term to maturity for loans made on or after June 5, 2020 (loans made prior to June 5, 2020 have a two-year term, however borrowers and lenders may mutually agree to extend the maturity for such
loans to five years); and (c) principal and interest payments deferred for six months from the date of disbursement. The SBA will guarantee 100% of the PPP loans made to eligible borrowers. The entire principal amount of the borrower’s PPP
loan, including any accrued interest, is eligible to be reduced by the loan forgiveness amount under the PPP. During the year ended December 31, 2021, the Company recognized $1.2 million in fees received from the SBA. During the year ended
December 31, 2020, the Company originated a total of $30.1 million in PPP loans for customers and recognized $480,000 in fees received from the SBA. As of December 31, 2021 and 2020, we have PPP loans outstanding totaling $1.8 million and
$18.1 million, respectively.
- 41 -
Capital and liquidity
As of December 31, 2021, all of our capital ratios, and our subsidiary bank’s capital ratios, were in excess of all regulatory
requirements. While we believe that we have sufficient capital to withstand an extended economic recession brought about by COVID-19, our reported and regulatory capital ratios could be adversely impacted by further credit losses.
We maintain access to multiple sources of liquidity. Wholesale funding markets have remained open to us, but rates for short term
funding have recently been volatile. If funding costs are elevated for an extended period of time, it could have an adverse effect on our net interest margin. If an extended recession causes large numbers of our deposit customers to withdraw their
funds, we might become more reliant on volatile or more expensive sources of funding.
Critical Accounting Policies
Critical accounting policies are those that involve significant judgments and assumptions by management and that have, or could have, a
material impact on our income or the carrying value of our assets.
Allowance for Loan
Losses. WaterStone Bank establishes valuation allowances on loans deemed to be impaired. A loan is considered impaired when, based on current information and events, it is probable that WaterStone Bank will not be able to collect all amounts
due according to the contractual terms of the loan agreement. A valuation allowance is established for an amount equal to the impairment when the carrying amount of the loan exceeds the present value of the expected future cash flows, discounted at
the loan’s original effective interest rate or the fair value of the underlying collateral (specific component). WaterStone Bank recognizes the change in present value of expected future cash flows on impaired loans attributable to the passage of
time as bad debt expense. On an ongoing basis, at least quarterly for financial reporting purposes, the fair value of collateral dependent impaired loans and real estate owned is determined or reaffirmed by the following procedures:
●
Obtaining updated real estate appraisals or performing updated discounted cash flow analysis;
●
Confirming that the physical condition of the real estate has not significantly changed since the last valuation date;
●
Comparing the estimated current book value to that of updated sales values experienced on similar real estate owned;
●
Comparing the estimated current book value to that of updated values seen on more current appraisals of similar properties; and
●
Comparing the estimated current book value to that of updated listed sales prices on our real estate owned and that of similar properties (not owned
by the Company).
WaterStone Bank also establishes valuation allowances based on an evaluation of the various risk components that are inherent in the
credit portfolio (general component). The risk components that are evaluated include past loan loss experience; the level of non-performing and classified assets; current economic conditions; volume, growth, and composition of the loan portfolio;
adverse situations that may affect the borrower’s ability to repay; the estimated value of any underlying collateral; regulatory guidance; and other relevant factors. The allowance is increased by provisions charged to earnings and recoveries of
previously charged-off loans and reduced by charge-offs. Charge-offs approximate the amount by which the outstanding principal balance exceeds the estimated net realizable value of the underlying collateral. The appropriateness of the allowance for
loan losses is reviewed and approved quarterly by the WaterStone Bank Board of Directors. The allowance reflects management’s best estimate of the amount needed to provide for the probable loss on impaired loans and other inherent losses in the loan
portfolio, and is based on a risk model developed and implemented by management and approved by the WaterStone Bank Board of Directors.
Actual results could differ from this estimate, and future additions to the allowance may be necessary based on unforeseen changes in
loan quality and economic conditions. More specifically, if our future charge-off experience increases substantially from our past experience, or if the value of underlying loan collateral, in our case mostly real estate, declines in value by a
substantial amount, or if unemployment in our primary market area increases significantly, our allowance for loan losses may be inadequate and we will incur higher provisions for loan losses and lower net income in the future.
- 42 -
In addition, state and federal regulators periodically review the WaterStone Bank allowance for loan losses. Such regulators have the
authority to require WaterStone Bank to recognize additions to the allowance at the time of their examination.
Income Taxes.
The Company and its subsidiaries file consolidated federal, combined state income tax, and separate state income tax returns. The provision for income taxes is based upon income in the consolidated financial statements, rather than amounts reported
on the income tax return. Deferred tax assets and liabilities are recognized for the future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax
bases as well as for net operating loss carry forwards. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or
settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized as income or expense in the period that includes the enactment date.
Under generally accepted accounting principles, a valuation allowance is required to be recognized if it is “more likely than not” that
a deferred tax asset will not be realized. The determination of the realizability of deferred tax assets is highly subjective and dependent upon judgment concerning management's evaluation of both positive and negative evidence, the forecasts of
future income, applicable tax planning strategies, and assessments of current and future economic and business conditions. Examples of positive evidence may include the existence of taxes paid in available carry-back years as well as the probability
that taxable income will be generated in future periods. Examples of negative evidence may include cumulative losses in a current year and prior two years and general business and economic trends.
Positions taken in the Company’s tax returns are subject to challenge by the taxing authorities upon examination. The benefit of
uncertain tax positions are initially recognized in the financial statements only when it is more likely than not that the position will be sustained upon examination by the tax authorities. Such tax positions are both initially and subsequently
measured as the largest amount of tax benefit that has a greater than 50% likelihood of being realized upon settlement with the tax authority, assuming full knowledge of the position and all relevant facts. Interest and penalties on income tax
uncertainties are classified within income tax expense in the consolidated statements of operations.
Fair Value
Measurements. The Company determines the fair value of its assets and liabilities in accordance with ASC 820. ASC 820 establishes a standard framework for measuring and disclosing fair value under generally accepted accounting principles. A
number of valuation techniques are used to determine the fair value of assets and liabilities in the Company’s financial statements. The valuation techniques include quoted market prices for investment securities, appraisals of real estate from
independent licensed appraisers and other valuation techniques. Fair value measurements for assets and liabilities where limited or no observable market data exists are based primarily upon estimates, and are often calculated based on the economic
and competitive environment, the characteristics of the asset or liability and other factors. Therefore, the valuation results cannot be determined with precision and may not be realized in an actual sale or immediate settlement of the asset or
liability. Additionally, there are inherent weaknesses in any calculation technique, and changes in the underlying assumptions used, including discount rates and estimates of future cash flows, could significantly affect the results of current or
future values. Significant changes in the aggregate fair value of assets and liabilities required to be measured at fair value or for impairment are recognized in the consolidated statements of operations under the framework established by generally
accepted accounting principles.
Recent Accounting Pronouncements.
In June 2016, the FASB issued ASU 2016-13, Financial
Instruments – Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments amended the incurred loss impairment methodology in current GAAP with a methodology that reflects expected credit losses and requires
consideration of a broader range of reasonable and supportable information for credit loss estimates. The measurement of expected credit losses is based on relevant information about past events, including historical experience, current conditions,
and reasonable and supportable forecasts that affect the collectability of the reported amount. The authoritative guidance also requires a financial asset (or a group of financial assets) measured at amortized cost basis to be presented at the net
amount expected to be collected (net of the allowance for credit losses). In addition, the credit losses relating to available-for-sale (AFS) debt securities should be recorded through an allowance for credit losses rather than a write-down.
Based on our current analysis, we estimate that the impact of the
standard on the allowance for credit losses ("ACL") as of December 31, 2021, would have been within a range of no change to a 10% increase and is in the process of
finalizing the review of the most recent model run and the related underlying assumptions . Within the ACL calculation, we generally expect the ACL to be lower for commercial loans as they are shorter duration loans compared to the longer
duration residential and real estate loans. We expect the standard may potentially have a material impact on the financial statements and we expect more volatility in the
credit loss estimate over economic cycles. The ACL related to AFS securities is immaterial as the portfolio consists entirely of municipal securities with low expected losses. This estimate is subject to change based on continuing review
of the models, assumptions, methodologies and judgments. Going forward, the quarterly evaluation of the allowance for loan losses will likely introduce additional volatility
to earnings from changes in economic conditions and forecasts, as well as changes in the underlying loan portfolio.
Refer to Note 1 of our consolidated financial statements for a description of recent accounting pronouncements including the respective dates of adoption
and effects on results of operations and financial condition.
- 43 -
Selected Financial Data
The summary financial information presented below is derived in part from the Company’s audited financial statements, although the table itself is not
audited.
At or for the Year Ended December 31,
2021
2020
2019
2018
2017
(In Thousands, except per share amounts)
Selected Financial Condition Data:
Total assets
$
$2,215,858
$
$2,184,587
$
$1,996,347
$
$1,915,381
$
$1,806,401
Cash and cash equivalents
376,722
94,767
74,300
86,101
48,607
Securities available for sale
179,016
159,619
178,476
185,720
199,707
Loans held for sale
312,738
402,003
220,123
141,616
149,896
Loans receivable
1,205,785
1,375,137
1,388,031
1,379,148
1,291,814
Allowance for loan losses
15,778
18,823
12,387
13,249
14,077
Loans receivable, net
1,190,007
1,356,314
1,375,644
1,365,899
1,277,737
Real estate owned, net
148
322
748
2,152
4,558
Deposits
1,233,386
1,184,870
1,067,776
1,038,495
967,380
Borrowings
477,127
508,074
483,562
435,046
386,285
Total shareholders' equity
432,773
413,118
393,686
399,679
412,104
Selected Operating Data:
Interest income
$
$69,883
$
$78,484
$
$79,741
$
$73,700
$
$67,095
Interest expense
14,368
24,984
27,544
19,523
16,362
Net interest income
55,515
53,500
52,197
54,177
50,733
Provision for loan losses
(3,990
)
6,340
(900
)
(1,060
)
(1,166
)
Net interest income after provision for loan losses
59,505
47,160
53,097
55,237
51,899
Noninterest income
203,195
244,017
130,750
118,199
124,413
Noninterest expense
170,594
183,061
136,273
133,156
131,879
Income before income taxes
92,106
108,116
47,574
40,280
44,433
Provision for income taxes
21,315
26,971
11,671
9,526
18,469
Net income
$
$70,791
$
$81,145
$
$35,903
$
$30,754
$
$25,964
Per common share:
Income per share - basic
$
$2.98
$
$3.32
$
$1.38
$
$1.12
$
$0.95
Income per share - diluted
$
$2.96
$
$3.30
$
$1.37
$
$1.11
$
$0.93
Book value
$
$17.45
$
$16.47
$
$14.50
$
$14.04
$
$13.97
Dividends declared
$
$1.80
$
$1.36
$
$0.98
$
$0.98
$
$0.98
- 44 -
At or for the Year Ended December 31,
2021
2020
2019
2018
2017
Selected Financial Ratios and Other Data:
Performance Ratios:
Return on average assets
3.20
%
3.77
%
1.82
%
1.64
%
1.43
%
Return on average equity
16.38
20.18
9.14
7.60
6.32
Interest rate spread (1)
2.47
2.34
2.44
2.75
2.69
Net interest margin (2)
2.68
2.67
2.83
3.09
3.00
Noninterest expense to average assets
7.71
8.50
6.91
7.12
7.29
Efficiency ratio (3)
65.94
61.53
74.49
77.25
75.30
Average interest-earning assets to average interest-bearing liabilities
130.76
126.07
126.40
130.14
131.86
Dividend payout ratio (4)
43.62
38.55
71.01
87.50
103.16
Capital Ratios:
Waterstone Financial, Inc.:
Equity to total assets at end of period
19.53
%
18.91
%
19.72
%
20.87
%
22.81
%
Average equity to average assets
19.53
18.68
19.91
21.63
22.70
Total capital to risk-weighted assets
29.01
24.80
26.17
28.22
30.75
Tier 1 capital to risk-weighted assets
27.99
23.71
25.37
27.32
29.74
Common equity tier 1 capital to risk-weighted assets
27.99
23.71
25.37
27.32
29.74
Tier 1 capital to average assets
19.29
18.38
19.69
21.06
22.43
WaterStone Bank:
Total capital to risk-weighted assets
25.52
22.52
22.85
26.95
28.93
Tier I capital to risk-weighted assets
24.50
21.44
22.05
26.05
27.92
Common equity tier 1 capital to risk-weighted assets
24.50
21.44
22.05
26.05
27.92
Tier I capital to average assets
16.88
16.61
17.11
20.08
21.10
Asset Quality Ratios:
Allowance for loan losses as a percent of total loans
1.31
%
1.37
%
0.89
%
0.96
%
1.09
%
Allowance for loan losses as a percent of non-performing loans
283.06
338.54
176.33
202.12
231.99
Net (recoveries) charge-offs to average outstanding loans during the period
(0.07
)
(0.01
)
0.00
(0.02
)
0.06
Non-accrual or performing loans as a percent of total loans
0.46
0.40
0.51
0.48
0.47
Non-performing assets as a percent of total assets
0.26
0.27
0.39
0.45
0.59
Other Data:
Number of full-service banking offices
14
14
13
11
11
Number of full-time equivalent employees
870
812
824
888
927
(1) Represents the difference between the weighted average yield on average interest-earning assets and the
weighted average cost of interest-bearing liabilities.
(2) Represents net interest income as a percent of average interest-earning assets.
(3) Represents noninterest expense divided by the sum of net interest income and noninterest income.
(4) Represents dividends paid per share divided by basic earnings per share.
Comparison of Consolidated Waterstone Financial, Inc. Financial Condition at December 31, 2021 and at December 31, 2020
Total
Assets. Total assets increased by $31.3 million, or 1.4%, to $2.22 billion at December 31, 2021 from $2.18 billion at December
31, 2020. The increase in total assets primarily reflects an increase in cash and cash equivalents and securities available for sale,
partially offset by a decrease in loans receivable and loans held for sale. The total assets increase reflects liability increases in deposits and retained earnings, due to net income.
Cash
and Cash Equivalents. Cash and cash equivalents increased $282.0 million to $376.7 million at December 31, 2021 from $94.8 million at December 31, 2020.
The increase in cash and cash equivalents primarily reflects the additional source of funds through an increase in deposits, as well as paydowns of loans receivable and loans held for sale. Offsetting the increases, cash and cash equivalents decreased primarily due to the use of cash to pay dividends and repurchase shares since December 31, 2020.
Securities Available
for Sale . Securities available for sale increased by $19.4 million to $179.0 million at December 31, 2021 from $159.6 million at December 31, 2020.
The increase was primarily due to purchases of mortgage-related securities exceeding security paydowns for the year and maturities of debt securities.
Loans Held for Sale . Loans held for sale decreased $89.3 million, or 22.2%, to $312.7 million at December 31, 2021 from $402.0 million at December 31, 2020 due to the
decrease of refinancing activity resulting from the increase in mortgage rates.
- 45 -
Loans Receivable . Loans receivable held for investment decreased $169.4 million, or 12.3%, to $1.21 billion at December 31, 2021 from $1.38 billion at December, 31, 2020. The decrease in total loans receivable was
attributable to decreases in each of the one- to four-family, multi-family, home equity, commercial, and consumer loan categories.
Allowance for Loan
Losses. The allowance for loan losses decreased $3.0 million to $15.8 million at December 31, 2021 from $18.8 million at
December 31, 2020. The overall decrease was primarily related to each of the one- to four-family, multi-family, home equity,
construction and land, commercial real estate, consumer, and commercial categories. See Note 3 for further discussion on the allowance for loan losses.
Real Estate Owned.
Total real estate owned decreased $174,000 to $148,000 at December 31, 2021, compared to $322,000 at December 31, 2020. During the year ended December 31, 2021,
no loans were transferred from loans receivable to real estate owned upon completion of foreclosure. During the same period, sales of real estate owned totaled $172,000.
There was $2,000 in other activity applied to the balance and no writedowns during the year ended December 31, 2021.
Prepaid Expenses and
Other Assets. Total prepaid expenses and other assets decreased $12.4 million to $45.1 million at December 31, 2021 from $57.5 million at December 31, 2020. The decrease was primarily due to the sale of mortgage servicing rights along with
decreases in derivative assets and unrealized gain on loan swaps offset by an increase in funding receivable on loans sold.
Deposits.
Deposits increased by $48.5 million to $1.23 billion at December 31, 2021, from $1.18 billion at December 31, 2020. The increase was driven by an increase of $97.0 million in money market and savings deposits and $26.2 million in demand deposits offset by a
decrease of $74.7 million in time deposits.
Borrowings.
Total borrowings decreased $30.9 million to $477.1 million at December 31, 2021, from $508.1 million at December 31, 2020. The community banking segment paid off $24.0 million in short-term FHLB borrowings. External short-term borrowings at the mortgage banking
segment decreased a total of $6.9 million to $2.1 million at December 31, 2021 from $9.0 million at December 31, 2020.
Other Liabilities.
Other liabilities decreased $6.5 million to $68.5 million at December 31, 2021 compared to $75.0 million at December 31, 2020. Other liabilities decreased primarily due to liabilities resulting from payables due on back-to-back swaps, payment of a
legal settlement, accrued compensation, tax escrow checks clearing, and forward commitments to sell loans at the mortgage banking segment offset by an increase in dividends payable as a special dividend was declared in December 2021.
Shareholders’
Equity. Shareholders’ equity increased by $19.7 million, or 4.8%, to $432.8 million at December 31, 2021 from $413.1 million
at December 31, 2020. Shareholders' equity increased primarily due to net income, and additional paid-in capital as stock options were
exercised and equity awards vested. Partially offsetting the increases, there were decreases due to the declaration of regular and special dividends and the repurchase of stock.
Comparison of Community Banking Segment Operations for the Years Ended December 31, 2021 and 2020
Net income from our community banking segment for the year ended December 31, 2021 totaled $28.3 million compared to $21.2 million for the year ended December 31, 2020. Net interest income increased $1.4 million to $56.1 million for the year ended December 31, 2021 compared to $54.6 million for the year ended December 31, 2020.
Net interest income increased primarily due to a decrease in interest expense as interest on time deposits decreased as replacement rates were lower. Partially
offsetting the decrease in interest expense, interest income decreased primarily due to decreases in loan interest and mortgage-related securities interest as replacement rates were lower.
The Company delayed adoption of ASC Topic 326 as permited under the CARES Act, as amended. The Company calculated
the current year allowance using the incurred loss model. There was a negative provision for loan losses of $4.1 million for the year ended December 31, 2021 compared to a $6.1 million provision for loan losses for the year ended December 31, 2020.
During the year ended December 31, 2021, we made adjustments to our qualitative factors, primarily to account for the improvement in certain economic factors along with a decrease in loan balance. Additionally, we recorded net recoveries of $945,000
during the year ended December 31, 2021.
Noninterest income decreased $2.7 million for the year ended December 31, 2021 due primarily to a decrease in loan fees due to fees earned on loan swap originations in 2020. Noninterest income also decreased as we recognized
gains from death benefit received on two bank owned life insurance policies during the year ended December 31, 2020.
- 46 -
Compensation, payroll taxes, and other employee benefits expense increased $61,000 to $20.3 million primarily due to an increase in employee stock ownership plan expenses offset by a decrease in salaries. Data processing expense decreased $245,000 due to the implementation of
a new digital banking platform in 2020. Other noninterest expense decreased $533,000 as certain loan-related expenses decreased offset by a decrease of credits received for FDIC premiums in 2020 but not in 2021.
Comparison of Mortgage Banking Segment Operations for the Years Ended December 31, 2021 and 2020
Net income totaled $42.5 million for the year ended December 31, 2021 compared to $59.9 million for the year ended December 31, 2020. We originated $4.23 billion in mortgage loans held for sale (including sales to the community banking
segment) during the year ended December 31, 2021, which represents a decrease of $201.7 million, or 4.6%, from the $4.43 billion
originated during the year ended December 31, 2020. The decrease in loan production volume was driven by a $433.6 million, or 25.2%,
decrease in refinance products driven by an increase in fixed mortgage rates. Mortgage purchase products increased $231.9 million, or 8.6% due to an increased housing demand. Total mortgage banking noninterest income decreased $39.1 million, or 16.5%, to $197.6 million during the year ended December 31, 2021 compared to $236.7 million during the year ended December 31, 2020. The decrease in mortgage banking
noninterest income was related to an 11.6% decrease in gross margin on loans originated and by a 4.6% decrease in loan production volume for the year ended December 31, 2021 compared to the 2020 period. Gross margin on loans originated is the
ratio of mortgage banking income (excluding the change in interest rate lock fair value) divided by total loan originations. The decrease in gross margin on loans originated and sold reflects pricing competition in the industry to gain market
share. We sell loans on both a servicing-released and a servicing-retained basis. Waterstone Mortgage Corporation has contracted with a third party to service the loans for which we retain servicing.
Additionally, our overall margin can be affected by the mix of both loan type (conventional loans versus governmental) and loan purpose
(purchase versus refinance). Conventional loans include loans that conform to Fannie Mae and Freddie Mac standards, whereas governmental loans are those loans guaranteed by the federal government, such as a Federal Housing Authority or U.S.
Department of Agriculture loan. Our origination efforts continue to be focused on loans made for the purpose of residential purchases, as opposed to mortgage refinance. The percentage of origination volume related to purchase activity increased to
69.5% from 61.1% of total originations for the year ended December 31, 2021 and 2020, respectively, as refinance demand decelerated due to an increase in interest rates
over the past year . The mix of loan type trended towards more conventional loans and less governmental loans; with conventional loans and governmental loans comprising 76.6% and 23.4%, respectively of all loan originations, respectively,
during the year ended December 31, 2021, compared to 75.8% and 24.2% of all originations, respectively, during the year ended December
31, 2020.
During the year ended December 31, 2021, the Company sold mortgage servicing rights related to $1.24 billion in loans serviced for third
parties. The sale generated $12.4 million in net proceeds and a $4.0 million gain. During the year ended December 31, 2020, mortgage servicing rights related to $975.9 million in loans receivable with a book value of $6.4 million were sold at a gain
of $600,000.
Total compensation, payroll taxes and other employee
benefits decreased $4.2 million, or 3.5%, to $115.3 million for the year ended December 31, 2021 compared to $119.4 million for the year ended December 31, 2020 . The decrease primarily related to decreased commission expense and branch manager compensation driven by decreased loan origination volume and branch profitability as
gross margins decreased . Professional fees decreased primarily due to a $4.25 million legal settlement in 2020 (see further discussion in Note 14 - Commitments, Off-Balance
Sheet Arrangements, and Contingent Liabilities of the notes to consolidated financial statements for additional information) along with ongoing litigation costs related to the 2020 settlement. Additionally, the Company received a legal settlement
in 2021 offsetting legal expenses. Other noninterest expense decreased primarily due to decreased provision for loan sale losses as there was additional uncertainity in the prior year regarding selling loans to third party investors from COVID-19
pandemic challenges. Offsetting the decreases, the amortization of mortgage servicing rights increased as the value of the servicing portfolio has increased in 2021 compared to 2020.
Waterstone Mortgage Corporation originates loans in various states. The states where we originate
greater than 10% of total activity are Florida and New Mexico.
Comparison of Consolidated Waterstone Financial, Inc. Results of Operations for the Years Ended December 31, 2021 and 2020
Years Ended December 31,
2021
2020
(Dollars in Thousands, except per share amounts)
Net income
$
70,791
$
81,145
Earnings per share - basic
2.98
3.32
Earnings per share - diluted
2.96
3.30
Return on average assets
3.20
%
3.77
%
Return on average equity
16.38
%
20.18
%
- 47 -
Average Balance Sheets, Interest and Yields/Costs
The following table set forth average balance sheets, annualized average yields and costs, and certain other information for the periods
indicated. Non-accrual loans were included in the computation of the average balances of loans receivable and held for sale. The yields set forth below include the effect of deferred fees, discounts and premiums that are amortized or accreted to
interest income or expense. Yields on interest-earning assets are computed on a fully tax-equivalent yield, where applicable.
Years Ended December 31,
2021
2020
2019
Average
Average
Average
Average
Average
Average
Balance
Interest
Rate
Balance
Interest
Rate
Balance
Interest
Rate
(Dollars in Thousands)
Interest-earning assets:
Loans receivable and held for sale (1)
$
$1,600,115
64,366
4.02
%
$
$1,716,341
72,633
4.23
%
$
$1,546,249
72,235
4.67
%
Mortgage related securities (2)
103,324
1,954
1.89
%
101,345
2,488
2.45
%
113,659
2,978
2.62
%
Debt securities, federal funds sold and
short-term investments (2)(3)
366,949
3,827
1.04
%
187,910
3,644
1.94
%
181,897
4,826
2.65
%
Total interest-earning assets
2,070,388
70,147
3.39
%
2,005,596
78,765
3.93
%
1,841,805
80,039
4.35
%
Noninterest-earning assets
142,040
147,697
131,168
Total assets
$
$2,212,428
$
$2,153,293
$
$1,972,973
Interest-bearing liabilities:
Demand accounts
$
$64,653
50
0.08
%
$
$47,410
38
0.08
%
$
$36,926
33
0.09
%
Money market, savings, and escrow accounts
363,930
904
0.25
%
264,722
1,768
0.67
%
198,027
1,247
0.63
%
Time deposits
675,495
3,466
0.51
%
733,033
12,559
1.71
%
737,397
15,998
2.17
%
Total interest-bearing deposits
1,104,078
4,420
0.40
%
1,045,165
14,365
1.37
%
972,350
17,278
1.78
%
Borrowings
479,262
9,948
2.08
%
545,741
10,619
1.95
%
484,801
10,266
2.12
%
Total interest-bearing liabilities
1,583,340
14,368
0.91
%
1,590,906
24,984
1.57
%
1,457,151
27,544
1.89
%
Noninterest-bearing liabilities
Non-interest bearing deposits
146,767
116,771
90,497
Other non-interest bearing liabilities
50,140
43,460
32,594
Total non-interest bearing liabilities
196,907
160,231
123,091
Total liabilities
1,780,247
1,751,137
1,580,242
Equity
432,181
402,156
392,731
Total liabilities and equity
$
$2,212,428
$
$2,153,293
$
$1,972,973
Net interest income / Net interest rate spread (4)
55,779
2.48
%
53,781
2.36
%
52,495
2.46
%
Less: taxable equivalent adjustment
264
0.01
%
281
0.02
%
298
0.02
%
Net interest income / Net interest rate spread, as reported
55,515
2.47
%
53,500
2.34
%
52,197
2.44
%
Net interest-earning assets (5)
$
$487,048
$
$414,690
$
$384,654
Net interest margin (6)
2.68
%
2.67
%
2.83
%
Tax equivalent effect
0.01
%
0.01
%
0.02
%
Net interest margin on a fully tax equivalent basis
2.69
%
2.68
%
2.85
%
Average interest-earning assets to average interest-bearing liabilities
130.76
%
126.07
%
126.40
%
(1) Includes net deferred loan fee amortization income of $2.1 million, $1.7 million and $672,000 for the years ended December 31, 2021, 2020, and 2019, respectively.
(2) Includes available for sale securities.
(3) Interest income from tax exempt securities is computed on a taxable equivalent basis using a tax rate of 21% for the years ended December
31, 2021, 2020, and 2019. The yields on debt securities, federal funds sold and short-term investments before tax-equivalent adjustments were 0.97%,1.79%, and 2.49% for the years ended
December 31, 2021, 2020, and 2019, respectively.
(4) Net interest rate spread represents the difference between the yield on average interest-earning assets and the cost of average
interest-bearing liabilities and is presented on a fully tax equivalent basis.
(5) Net interest-earning assets represent total interest-earning assets less total interest-bearing liabilities.
(6) Net interest margin represents net interest income
divided by average total interest-earning assets.
- 48 -
Rate/Volume Analysis
The following table sets forth the effects of changing rates and volumes on our net interest income for the periods indicated. The rate column shows the
effects attributable to changes in rate (changes in rate multiplied by prior volume). The volume column shows the effects attributable to changes in volume (changes in volume multiplied by prior rate). The net column represents the sum of the prior
columns. For purposes of this table, changes attributable to changes in both rate and volume that cannot be segregated have been allocated proportionately based on the changes due to rate and the changes due to volume. There were no out-of-period
items or adjustments for either of the years ending December 31, 2021 or 2020.
Years Ended December 31,
Years Ended December 31,
2021 versus 2020
2020 versus 2019
Increase (Decrease) due to
Increase (Decrease) due to
Volume
Rate
Net
Volume
Rate
Net
(In Thousands)
Interest and dividend income:
Loans receivable and held for sale (1) (2)
$
($(3,968)
)
$
($(4,299)
)
$
($(8,267)
)
$
$7,543
$
($(7,145)
)
$
$398
Mortgage related securities (3)
47
(581
)
(534
)
(258
)
(232
)
(490
)
Other interest-earning assets (3) (4)
2,398
(2,215
)
183
154
(1,336
)
(1,182
)
Total interest-earning assets
(1,523
)
(7,095
)
(8,618
)
7,439
(8,713
)
(1,274
)
Interest expense:
Demand accounts
12
-
12
9
(4
)
5
Money market, savings, and escrow accounts
1,285
(2,149
)
(864
)
439
82
521
Time deposits
(915
)
(8,178
)
(9,093
)
(94
)
(3,345
)
(3,439
)
Total interest-bearing deposits
382
(10,327
)
(9,945
)
354
(3,267
)
(2,913
)
Borrowings
(1,481
)
810
(671
)
975
(622
)
353
Total interest-bearing liabilities
(1,099
)
(9,517
)
(10,616
)
1,329
(3,889
)
(2,560
)
Net change in net interest income
$
($(424)
)
$
$2,422
$
$1,998
$
$6,110
$
($(4,824)
)
$
$1,286
(1)
Includes net deferred loan fee amortization income of $2.1 million, $1.7 million and $672,000 for the years ended December 31, 2021, 2020, and 2019, respectively.
(2)
Non-accrual loans have been included in average loans receivable balance.
(3)
Includes available for sale securities.
(4) Interest income from tax exempt securities is computed on a taxable equivalent basis using a tax rate of 21% for the years ended
December 31, 2021, 2020, and 2019.
Net Interest Income
Net interest income increased $2.0 million, or 3.8%, to $55.5 million during the year ended December
31, 2021 compared to $53.5 million during the year ended December 31, 2020.
•
Interest income on loans decreased $8.3 million due primarily to a 21 basis point decrease in average yield
on loans as LIBOR and U.S. Treasury rates continued to decrease and a $116.2 million, or 6.8%, decrease in average loans as payoffs continue to outpace originations. The decrease in average loan balance was driven by a decrease of $129.2
million, or 9.2%, in the average balance of loans held in portfolio offset by a $13.0 million, or 4.3%, increase in the average balance of loans held for sale. The yield on average loans decreased 21 basis points to 4.02% from 4.23%.
•
Interest income from mortgage related securities decreased $534,000 primarily as the yield decreased 56 basis points. Partially offsetting the
decrease from yield, the average balance increased $2.0 million.
•
Interest income from other interest-earning assets (comprised of debt securities, federal funds sold and
short-term investments) increased $200,000 due to a $179.0 million increase in average balance of other interest-earning assets. The increase in average cash balances resulted fron the growth in average deposits along with paydowns
decreasing average loans. Offsetting the increase in average balance, the yield decreased 82 basis points as higher rate securities matured and were placed in cash .
•
Interest expense on time deposits decreased $9.1 million, or 72.4%, primarily due to a 120 basis point decrease in average cost of time deposits. Additionally, the average balance of time deposits decreased $57.5 million compared to the prior year period.
- 49 -
•
Interest expense on money market, savings, and escrow accounts decreased $864,000, or 48.9%, due primarily
to a 42 basis point decrease in average cost of money market, savings, and escrow accounts offset by an increase in average balance of $99.2 million. Money market accounts have been a focus over the year and the Company has aggressively
marketed new customers through various new offerings and new branches that opened within the past 12 months.
•
Interest expense on borrowings decreased $671,000, or 6.3%, due to a decrease of $66.5 million to $479.3
million in average borrowing volume during the year ended December 31, 2021. The decrease was primarily due to additional short-term funding needed in 2020. Offsetting the decrease in volume, the average cost of borrowings increased 13
basis points to 2.08% during the year ended December 31, 2021, compared to 1.95% during the year ended December 31, 2020 as the lower rate short-term FHLB borrowings utilized during 2020 were not necessary during 2021 due to our excess
liquidity position .
Provision for Loan Losses
The Company delayed adoption of ASC Topic 326 as permited under the CARES Act and subsequently under the Consolidated Appropriations
Act. The Company calculated the current year allowance using the incurred loss model. The negative provision for loan losses was $4.0 million for the year ended December 31, 2021 compared to a provision for loan losses of $6.3 million for the year
ended December 31, 2020. During the year ended December 31, 2021, we made adjustments to our qualitative factors, primarily to account for the improvement in certain economic factors along with a decrease in loan balance. We had a negative provision
for loan losses of $4.1 million at the community banking segment and $110,000 in provision for loan losses for the mortgage banking segment. Net recoveries were $945,000 for the year ended December 31, 2021 as loans with prior charge-offs paid in
full.
The provision is primarily a function of the Company's reserving methodology and assessments of
certain quantitative and qualitative factors which are used to determine an appropriate allowance for loan losses for the period. See further discussion regarding the allowance for loan losses in the "Asset Quality" section for an analysis of
charge-offs, nonperforming assets, specific reserves and additional provisions and the "Allowance for Loan Loss" section.
Noninterest Income
Years Ended December 31,
2021
2020
$ Change
% Change
(Dollars in Thousands)
Service charges on loans and deposits
$
3,325
$
4,462
$
(1,137
)
(25.5
%)
Increase in cash surrender value of life insurance
1,615
1,905
(290
)
(15.2
%)
Mortgage banking income
191,035
233,245
(42,210
)
(18.1
%)
Other
7,220
4,405
2,815
63.9
%
Total noninterest income
$
203,195
$
244,017
$
(40,822
)
(16.7
%)
Total noninterest income decreased $40.8 million, or 16.7%, to $203.2 million during the year ended
December 31, 2021 compared to $244.0 million during the year ended December 31, 2020. The decrease resulted primarily from a decrease in mortgage banking income along with decreases in service charges on loans and deposits and increase in cash
surrender value of life insurance.
•
The decrease in mortgage
banking income was primarily the result of a decrease in gross margin on loans originated and sold as well as a decrease in loan origination volume. Gross margin on loans originated and sold is the ratio of mortgage banking income
(excluding the change in interest rate lock fair value) divided by total loan originations. Total loan origination volume on a consolidated basis decreased $133.9 million, or 3.1%, to $4.20 billion during the year ended December
31, 2021 compared to $4.33 billion during the year ended December 31, 2020. Gross margin on loans originated and sold decreased 11.6% at the mortgage banking segment. Gross margin on loans originated and sold is the ratio of mortgage
banking income (excluding the change in interest rate lock fair value) divided by total loan originations. See "Comparison of Mortgage Banking Segment Results of Operations for the Year December 31, 2021 and 2020" above, for additional
discussion of the increase in mortgage banking income.
•
Service charges on loans and deposits decreased primarily due to fees earned on loan swap originations in
2020 compared to none in 2021.
•
The decrease in cash surrender value of life insurance was due primarily to a lower average balance as death
benefits were received on two policies during the year ended December 31, 2020.
•
The increase in other noninterest income was due primarily to
increases in gain on sale of mortgage servicing rights. During the year ended December 31, 2021, the Company sold mortgage servicing rights related to $1.24 billion in loans serviced for third parties. The sale generated $12.4 million in
net proceeds and a $4.0 million gain. During the year ended December 31, 2020, mortgage servicing rights related to $975.9 million in loans receivable with a book value of $6.4 million were sold at a gain of $600,000. Offsetting the
increases, other income decreased primarily from a decrease in gains from death benefits received on two bank owned life insurance policies that occured during the year ended December 31, 2020.
- 50 -
Noninterest Expenses
Years Ended December 31,
2021
2020
$ Change
% Change
(Dollars in Thousands)
Compensation, payroll taxes, and other employee benefits
$
135,115
$
139,046
$
(3,931
)
(2.8
%)
Occupancy, office furniture and equipment
9,612
10,223
(611
)
(6.0
%)
Advertising
3,528
3,691
(163
)
(4.4
%)
Data processing
3,950
3,941
9
0.2
%
Communications
1,309
1,329
(20
)
(1.5
%)
Professional fees
1,275
8,118
(6,843
)
(84.3
%)
Real estate owned
3
(8
)
11
(137.5
%)
Loan processing expense
4,610
4,646
(36
)
(0.8
%)
Other
11,192
12,075
(883
)
(7.3
%)
Total noninterest expenses
$
170,594
$
183,061
$
(12,467
)
(6.8
%)
Total noninterest expenses decreased $12.5 million, or 6.8%, to $170.6 million during the year ended
December 31, 2021 compared to $183.1 million during the year ended December 31, 2020.
•
Compensation, payroll taxes and
other employee benefit expense at our mortgage banking segment decreased $4.2 million, or 3.5%, to $115.3 million for the year ended December 31, 2021. The decrease primarily related to decreased commission expense and branch
manager compensation driven by decreased loan origination volume and branch profitability as gross margins decreased .
•
Compensation, payroll taxes and other employee benefits expense at the community banking segment increased
$61,000, or 0.3%, to $20.3 million during the year ended December 31, 2021. The increase was primarily due to an increase in employee stock ownership plan
expenses offset by a decrease in salaries.
•
Occupancy, office furniture and equipment expense at the mortgage banking segment decreased $704,000 to $5.8
million during the year ended December 31, 2021 compared to the prior year resulting from lower rent and depreciation expense.
•
Occupancy, office furniture and equipment expense at the community banking segment increased $93,000 to $3.8
million during the year ended December 31, 2021 compared to the prior year. The increase was due primarily to snow plowing and computer supplies expenses.
•
Advertising expense decreased $102,000 at the mortgage banking segment and $61,000 at the community banking
segment as both segments were less promotional in 2021.
•
Professional fees expense decreased $6.8 million to $1.3 million primarily as a result of a decrease in
legal fees at the mortgage banking segment primarily related to receiving a legal settlement in 2021 and lower litigation costs compared to the prior year as the Herrington settlement was resolved in 2020 (see further discussion in Note 14
- Commitments, Off-Balance Sheet Arrangements, and Contingent Liabilities of the notes to consolidated financial statements for additional information) and ongoing litigation costs.
•
Other noninterest expense decreased $883,000 for the year ended December 31, 2021 due to decreases at the
mortgage banking and community banking segments. The decrease at the mortgage banking segment was primarily due to decreased provision for loan sale losses as there was additional uncertainity in the prior year regarding selling loans to
third party investors from COVID-19 pandemic challenges. Offsetting these decreases, amortization expense of mortgage servicing rights increased as the value of the servicing portfolio has increased in 2021 compared to 2020. Other
noninterest expenses decreased at the community banking segment due primarily to a decrease in certain loan-related expenses offset by a decrease of credits received for FDIC premiums in 2020 but not in 2021.
- 51 -
Income Taxes
Income tax expense decreased $5.7 million to $21.3 million during the year ended December 31, 2021, compared to $27.0 million during the year ended December 31, 2020
as pretax income decreased $16.0 million. Income tax expense was recognized during the year ended December 31, 2021 at an effective
rate of 23.1% compared to an effective rate of 24.9% during the year ended December 31, 2020. During the year ended December 31, 2021, the Company recorded a $949,000 return to provision income tax adjustment to reflect actual state tax apportionment based on the final 2020 tax returns. There was no return
to provision adjustment during the year ended December 31, 2020. The Company recognized a benefit of $354,000 related to the proceeds received on the bank owned life insurance death benefit during the year ended December 31, 2020.
Liquidity and Capital Resources
We maintain liquid assets at levels we consider adequate to meet our liquidity needs. The liquidity ratio is equal to average daily cash
and cash equivalents for the period divided by average total assets. We adjust our liquidity levels to fund loan commitments, repay our borrowings, fund deposit outflows and pay real estate taxes on mortgage loans. We also adjust liquidity as
appropriate to meet asset and liability management objectives. The operational adequacy of our liquidity position at any point in time is dependent upon the judgment of the Chief Financial Officer as supported by the Asset/Liability Committee.
Liquidity is monitored on a daily, weekly and monthly basis using a variety of measurement tools and indicators. Regulatory liquidity, as required by the WDFI, is based on current liquid assets as a percentage of the prior month’s average deposits
and short-term borrowings. Minimum primary liquidity is equal to 4.0% of deposits and short-term borrowings and minimum total regulatory liquidity is equal to 8.0% of deposits and short-term borrowings. The Bank’s primary and total regulatory
liquidity at December 31, 2021 were 33.1% and 46.5%, respectively.
Our primary sources of liquidity are deposits, amortization and repayment of loans, sales of loans held for sale, maturities of
investment securities and other short-term investments, and earnings and funds provided from operations. While scheduled principal repayments on loans are a relatively predictable source of funds, deposit flows and loan repayments are greatly
influenced by market interest rates, economic conditions, and rates offered by our competitors. We set the interest rates on our deposits to maintain a desired level of total deposits. In addition, we invest excess funds in short-term,
interest-earning assets, which provide liquidity to meet lending requirements. Additional sources of liquidity used to manage long- and short-term cash flows include advances from the FHLB.
A portion of our liquidity consists of cash and cash equivalents, which are a product of our operating, investing and financing
activities. At December 31, 2021 and 2020,
$376.7 million and $94.8 million, respectively, of our assets were invested in cash and cash equivalents. Our primary sources of cash are principal repayments on loans, proceeds from the calls and maturities of debt and mortgage related securities,
increases in deposit accounts, Federal funds purchased and advances from the FHLB.
Our cash flows are derived from operating activities, investing activities and financing activities as reported in our Consolidated
Statements of Cash Flows included in our Consolidated Financial Statements.
During the years ended December 31, 2021,
and 2020, we originated on a consolidated basis $4.20 billion and $4.33 billion in loans for sale and sold loans on a consolidated basis
of $4.48 billion and $4.40 billion. During the year ended December 31, 2021, loan repayments net of loan originations resulted in a positive cash flows of $170.3 million and $12.4 million, respectively. Cash received from the principal repayments of
debt and mortgage related securities and maturity and calls of debt securities totaled $49.5 million and $50.5 million for the years ended December 31, 2021
and 2020, respectively. We purchased $73.7 million and $29.5 million in debt securities and mortgage related securities classified as
available for sale during the years ended December 31, 2021 and 2020, respectively. The net increases in deposits were $48.5 million and $117.1 million for the years ending December 31, 2021 and 2020. We received a $9.6 million death
benefit on a bank owned life insurance policy in 2020. There was a net decrease in borrowings of $30.9 million for the year ended December 31, 2021. There was a net increase in borrowings of $24.5 million for the year ended December 31, 2020. During the years ended December 31, 2021
and 2020, we repurchased common stock of $10.2 million and $36.2 million, respectively. During the years ended December 31, 2021 and 2020, we paid cash dividends
on common stock of $30.4 million and $31.5 million, respectively.
Deposits increased by $48.5 million from December 31, 2020 to December 31, 2021. The increase was driven by an increase of $97.0 million in money market
and savings deposits and $26.2 million in demand deposits offset by a decrease of $74.7 million in time deposits. Deposit flows are generally affected by the level of interest rates, market conditions and products offered by local competitors and
other factors.
Liquidity management is both a daily and longer-term function of business management. If we require funds beyond our ability to
generate them internally, borrowing agreements exist with the FHLB which provide an additional source of funds. At December 31, 2021, we had $5.0 million in short term advances from the FHLB. At December 31, 2021, we had $470.0 million in long term
advances from the FHLB with contractual maturity dates in 2027, 2028, and 2029. The 2027 advance has a contractual maturity date in December 2027. There are eight advances that have contractual maturities in 2028. Two of the 2028 advance maturities
have quarterly call options which began in June 2020 and September 2020. There are four advances with contractual maturities in 2029. Three advances have quarterly call options currently available and the other advance has an option beginning in May
2022. As an additional source of funds, the mortgage banking segment has a repurchase agreement. At December 31, 2021, we had $2.1
million outstanding under the repurchase agreement with a total outstanding commitment of $75.0 million.
- 52 -
At December 31, 2021,
we had outstanding commitments to originate loans receivable of $48.6 million. In addition, at December 31, 2021, we had unfunded commitments under construction loans of $50.3 million, unfunded commitments under business lines of credit of $17.9
million and unfunded commitments under home equity lines of credit and standby letters of credit of $13.4 million. At December 31, 2021,
certificates of deposit scheduled to mature in less than one year totaled $533.0 million. Based on prior experience, management believes that a
significant portion of such deposits will remain with us, although there can be no assurance that this will be the case. In the event a significant portion of our deposits are not retained by us, we will have to utilize other funding sources, such as
Federal Home Loan Bank of Chicago advances, Federal Reserve Discount Window or brokered deposits to maintain our level of assets. However, such borrowings may not be available on attractive terms, or at all, if and when needed. Alternatively, we
would reduce our level of liquid assets, such as our cash and cash equivalents and securities available for sale in order to meet funding needs. In addition, the cost of such deposits may be significantly higher if market interest rates are higher or
there is an increased amount of competition for deposits in our market area at the time of renewal.
Capital
Shareholders’ equity increased by $19.7 million, or 4.8%, to $432.8 million at December 31, 2021 from $413.1 million at December 31, 2020. Shareholders'
equity increased primarily due to net income, and additional paid-in capital as stock options were exercised and equity awards vested. Partially offsetting the increases, there were decreases due to the declaration of regular and special dividends
and the repurchase of stock.
The Company's Board of Directors authorized a stock repurchase program in the fourth quarter of 2021. As of December 31, 2021, the
Company had repurchased 11.2 million shares at an average price of $14.66 under previously approved stock repurchase plans.
Waterstone Financial, Inc. and WaterStone Bank are subject to various regulatory capital requirements, including a risk-based capital
measure. The risk-based capital guidelines include both a definition of capital and a framework for calculating risk-weighted assets by assigning assets and off-balance sheet items to broad risk categories. At December 31, 2021, Waterstone Financial, Inc. and WaterStone Bank exceeded all regulatory capital requirements and are considered “well capitalized” under regulatory
guidelines. See “Supervision and Regulation—Capital Requirements” and Note 9 - Regulatory Capital of the notes to the consolidated financial statements.
Contractual Obligations, Commitments, Contingent Liabilities, and Off-balance Sheet Arrangements
WaterStone Bank has various financial obligations, including contractual obligations and commitments that may require future cash
payments. The following tables present information indicating various non-deposit contractual obligations and commitments of WaterStone Bank as of December 31, 2021 and the respective maturity dates.
Contractual Obligations
More Than
More Than
One Year
Three Years
One Year or
Through
Through Five
Over Five
Total
Less
Three Years
Years
Years
(In Thousands)
Deposits without a stated maturity (1)
$
$606,723
$
$606,723
$
$-
$
$-
$
$-
Time deposit (1)
626,663
533,010
91,672
1,981
-
Repurchase agreements (1)
2,127
2,127
-
-
-
Federal Home Loan Bank advances (2)
475,000
5,000
-
-
470,000
Operating leases (3)
8,819
2,894
3,559
1,470
896
Total Contractual Obligations
$
$1,719,332
$
$1,149,754
$
$95,231
$
$3,451
$
$470,896
_______________
(1) Excludes interest.
(2) Secured under a blanket security agreement on qualifying assets, principally, mortgage loans. Excludes
interest that will accrue on the advances. See call provisions in Note 8 - Borrowings.
(3) Represents non-cancellable operating leases for offices and equipment.
- 53 -
Other Commitments
More than
More than
One Year
Three
through
Years
One Year
Three
Through
Over Five
Total
or Less
Years
Five Years
Years
(In Thousands)
Real estate loan commitments (1)
$
$48,626
$
$48,626
$
$-
$
$-
$
$-
Unused portion of home equity lines of credit (2)
11,990
11,990
-
-
-
Unused portion of construction loans (3)
50,303
50,303
-
-
-
Unused portion of business lines of credit
17,916
17,916
-
-
-
Standby letters of credit
1,379
1,379
-
-
-
_______________
(1) Commitments for loans are extended to customers for up to 90 days after which they expire.
(2) Unused portions of home equity loans are available to the borrower for up to 10 years.
(3) Unused portions of construction loans are available to the borrower for up to one year.
See Note 14 - Commitments, Off-Balance Sheet Arrangements, and Contingent Liabilities of the notes to consolidated financial statements for
additional information.
Impact of Inflation and Changing Prices
The financial statements and accompanying notes have been prepared in accordance with GAAP. GAAP generally requires the measurement of
financial position and operating results in terms of historical dollars without consideration for changes in the relative purchasing power of money over time due to inflation. The impact of inflation is reflected in the increased cost of our
operations. Unlike industrial companies, our assets and liabilities are primarily monetary in nature. As a result, changes in market interest rates have a greater impact on performance than do the effects of inflation.
Quarterly Financial Information
The following table sets forth certain quarterly data for the periods indicated:
Quarter Ended
March 31
June 30
September 30
December 31
(In thousands, except per share data)
2021
Interest income
$
$17,969
$
$17,824
$
$17,506
$
$16,584
Interest expense
4,017
3,547
3,392
3,412
Net interest income
13,952
14,277
14,114
13,172
Provision for loan losses
(1,070
)
(750
)
(700
)
(1,470
)
Net interest income after provision for loan losses
15,022
15,027
14,814
14,642
Total noninterest income
56,199
52,044
52,936
42,016
Total noninterest expense
43,000
43,297
43,323
40,974
Income before income taxes
28,221
23,774
24,427
15,684
Income taxes
6,877
5,880
5,427
3,131
Net income
$
$21,344
$
$17,894
$
$19,000
$
$12,553
Income per share – basic
$
$0.90
$
$0.75
$
$0.80
$
$ 0.53
Income per share - diluted
$
$0.89
$
$0.74
$
$0.79
$
$0.53
2020
Interest income
$
$19,452
$
$19,861
$
$19,544
$
$19,627
Interest expense
6,926
6,612
6,135
5,311
Net interest income
12,526
13,249
13,409
14,316
Provision (credit) for loan losses
785
4,500
1,025
30
Net interest income after provision for loan losses
11,741
8,749
12,384
14,286
Total noninterest income
31,464
66,904
75,763
69,886
Total noninterest expense
35,208
47,689
53,001
47,163
Income before income taxes
7,997
27,964
35,146
37,009
Income taxes
1,928
7,016
8,853
9,174
Net income
$
$6,069
$
$20,948
$
$26,293
$
$27,835
Income per share – basic
$
$0.24
$
$0.86
$
$1.08
$
$1.17
Income per share - diluted
$
$0.24
$
$0.85
$
$1.08
$
$1.17
- 54 -