BCB BANCORP INC
For the period ended Mar 31, 2024. Filed May 6, 2024.
View on SEC.govAbout this filing
A company's report for each of its first three quarters. The financial statements are not audited. It shows how the business has moved since the last annual report, and what management says changed.
Mar 31, 2024 · Filed May 6, 2024
Extracted filing text, with the paragraph anchors used by the comparison.
See the whole filing, with its images and exhibitsContents
Notes to Unaudited Consolidated Financial Statements
Bancorp Inc. and Subsidiaries
Notes to Unaudited Consolidated Financial Statements
Note 1 – Basis of Presentation
BCB Bancorp, Inc. (the “Company”) is incorporated in the State of New Jersey and is a bank holding company. The common stock of the Company is listed on the NASDAQ Global Market and trades under the symbol “BCBP”.
The Company’s primary business is the ownership and operation of BCB Community Bank (the “Bank”). The Bank is a New Jersey based commercial bank which, as of March 31, 2024, operated at 28 locations in Bayonne, Edison, Fairfield, Hoboken, Holmdel, Jersey City, Lyndhurst, Maplewood, Monroe Township, Newark, Parsippany, Plainsboro, South Orange, River Edge, Rutherford, Union, and Woodbridge New Jersey, as well as Staten Island and Hicksville, New York and is subject to regulation, supervision, and examination by the New Jersey Department of Banking and Insurance and the Federal Deposit Insurance Corporation. The Bank is principally engaged in the business of attracting deposits from the general public and using these deposits, together with borrowed funds, to invest in securities and to make loans collateralized by residential and commercial real estate and, to a lesser extent, business and consumer loans. BCB Holding Company Investment Corp. (the “New Jersey Investment Company”) was organized in January 2005 under New Jersey law as a New Jersey investment company primarily to hold investment and mortgage-backed securities. As a part of the merger with IA Bancorp, Inc., the Company acquired Special Asset REO 1, LLC and Special Asset REO 2, LLC. Special Asset REO 2 was inactive at March 31, 2024. The Bank changed the name of Special Asset REO 1, LLC to BCB Capital Finance Group, LLC in November 2023.
Theconsolidated financial statements which include the accounts of the Company and its wholly-owned subsidiaries have been prepared in conformity with U.S. generally accepted accounting principles (“GAAP”). All significant intercompany accounts and transactions have been eliminated in consolidation.
The accompanying unaudited consolidated financial statements have been prepared in accordance with the instructions to Form 10-Q and Regulation S-X and, therefore, do not necessarily include all information that would be included in audited consolidated financial statements. The information furnished reflects all adjustments that are, in the opinion of management, necessary for a fair presentation of consolidated financial condition and results of operations. All such adjustments are of a normal recurring nature. These results are not necessarily indicative of the results to be expected for the fiscal year ending December 31, or any other future period. The preparation of the consolidated financial statements in conformity with accounting principles generally accepted in the United States of America (“GAAP”) requires management to make estimates and assumptions that affect the reported amounts of assets and liabilitiesas of the date of the consolidated statement of financial condition and revenues and expenses for the periods then ended. Actual results could differ significantly from those estimates.
These unaudited consolidated financial statements should be read in conjunction with the Company’s audited consolidated financial statements and related notes for the year ended December 31, 2023, which are included in the Company’s Annual Report on Form 10-K as filed with the Securities and Exchange Commission (the “SEC”). In preparing these consolidated financial statements, the Company evaluated the events and transactions that occurred between December 31, 2023 and the date these consolidated financial statements were issued.
Risks and Uncertainties -The occurrence of events which adversely affect the global, national and regional economies may have a negative impact on our business. Like other financial institutions, our business relies upon the ability and willingness of our customers to transact business with us, including banking, borrowing and other financial transactions. A strong and stable economy at each of the local, federal and global levels is often a critical component of consumer confidence and typically correlates positively with our customers’ ability and willingness to transact certain types of business with us. Local and global events outside of our control which disrupt the New Jersey, New York, United States and/or global economy may therefore negatively impact our business and financial condition. A public health crisis such as the COVID-19 pandemic is no exception, and its adverse health and economic effects may adversely impact our business and financial condition.
Note 2 -Recent Accounting Pronouncements
In March 2022, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”)2022-02, Financial Instruments—Credit Losses (Topic 326): Troubled Debt Restructurings and Vintage Disclosures. The amendments in this update eliminate the existing accounting guidance for troubled debt restructures ("TDRs") by creditors in Subtopic 310-40, Receivables - Troubled Debt Restructurings by Creditors and instead requires that an entity evaluate whether a modification represents a new loan or a continuation of an existing loan. The amendments also enhance disclosure requirements for certain loan refinancing and restructuring by creditors when a borrower is experiencing financial difficulty. All amendments in this update are effective for fiscal years beginning after December 15, 2022, including interim periods within those fiscal years. The Company adopted ASU 2022-02 on January 1, 2023. The adoption of this standard did not have a material effect on the Company's financial statements.
In June 2016, the FASB issued ASU 2016-13, Financial Instruments - Credit Losses ASU 2016-13, and related guidance, requires entities to report “expected” credit losses on financial instruments and other commitments to extend credit rather than the current “incurred loss” model. The Company adopted ASU 2016-13 on January 1, 2023 for all financial assets measured at amortized cost and off-balance sheet credit exposures using the modified retrospective method. Results for the twelve months ended December 31, 2023 are presented under Accounting Standards Codification 326, Financial Instruments – Credit Losses, while prior period amounts continue to be reported with previously applicable GAAP and have not been restated. Effective January 1, 2023, the Company recorded a $4.2 million decrease in allowance for credit losses on loans that is referred to as the current expected credit loss (“CECL”) methodology (previously allowance for loan losses), an elimination of $1.1 million of reserves related to acquired loans, and a $1.3 million increase related to allowance for off-balance sheet credit exposures included in other liabilities section of the consolidated statements of financial condition, which resulted in a total cumulative effect adjustment of $2.9 million and an increase to retained earnings a component of the stockholders’ equity (net of tax).
Allowance for Credit Losses
The allowance for credit losses represents the estimated amount considered necessary to cover lifetime expected credit losses inherent in financial assets at the balance sheet date. The measurement of expected credit losses is applicable to loans receivable and securities measured at amortized cost. It also applies to off-balance sheet credit exposures such as loan commitments and unused lines of credit. The allowance is established through a provision for credit losses that is charged against income. The methodology for determining the allowance for credit losses is considered a critical accounting policy by management because of the high degree of judgment involved, the subjectivity of the assumptions used, and the potential for changes in the forecasted economic environment that could result in changes to the amount of the recorded allowance for credit losses. The allowance for credit losses is reported separately as a contra-asset on the consolidated statement of financial condition. The expected credit loss for unfunded lending commitments and unfunded loan commitments is reported on the consolidated statement of financial condition in other liabilities while the provision for credit losses related to unfunded commitments is reported in other non-interest expense.
Allowance for Credit Losses on Loans Receivable
The allowance for credit losses on loans is deducted from the amortized cost basis of the loan to present the net amount expected to be collected. Expected losses are evaluated and calculated on a collective, or pooled, basis for those loans which share similar risk characteristics. If the loan does not share risk characteristics with other loans, the Company will evaluate the loan on an individual basis. Individually evaluated loans are primarily non-accrual and collateral dependent loans. Furthermore, the Company evaluates the pooling methodology at least annually to ensure that loans with similar risk characteristics are pooled appropriately. Loans are charged off against the allowance for credit losses when the Company believes the balances to be uncollectible. Expected recoveries do not exceed the aggregate of amounts previously charged off or expected to be charged off.
The Company has chosen to segment its portfolio consistent with the manner in which it manages credit risk. The Company calculates estimated credit losses for these loan segments using quantitative models and qualitative factors. Further information on loan segmentation and the credit loss estimation is included in Note 7 – Loan Receivables and Allowance for Credit Losses.
Individually Evaluated Loans
On a case-by-case basis, the Company may conclude that a loan should be evaluated on an individual basis based on its disparate risk characteristics. When the Company determines that a loan no longer shares similar risk characteristics with other loans in the portfolio, the allowance will be determined on an individual basis using the present value of expected cash flows or, for collateral-dependent loans, the fair value of the collateral as of the reporting date, less estimated selling costs, as applicable. If the fair value of the collateral is less than the amortized cost basis of the loan, the Company will charge off the difference between the fair value of the collateral, less costs to sell at the reporting date and the amortized cost basis of the loan.
Allowance for Credit Losses on Off-Balance Sheet Commitments
The Company is required to include unfunded commitments that are expected to be funded in the future within the allowance calculation, other than those that are unconditionally cancelable. To arrive at that reserve, the reserve percentage for each applicable segment is applied to the unused portion of the expected commitment balance and is multiplied by the expected funding rate. As noted above, the allowance for credit losses on unfunded loan commitments is included in other liabilities on the consolidated statement of financial condition and the related credit expense is recorded in other non-interest expense in the consolidated statements of operations.
Allowance for Credit Losses on Available-for-Sale Securities
For available-for-sale securities in an unrealized loss position, the Company first assesses whether it intends to sell, or it is more than likely than not that it will be required to sell the security before recovery of its amortized cost basis. If either of the criteria regarding intent or requirement to sell is met, the security’s amortized cost basis is written down to fair value through income. For securities available-for-sale that do not meet the above criteria, the Company evaluates whether the decline in fair value has resulted from credit losses or other factors. In making this assessment, the Company considers the extent to which fair value is less than amortized cost and adverse conditions related to the security, among other factors. If this assessment indicates that a credit loss exists, the present value of cash flows expected to be collected from the security are compared to the amortized cost basis of the security. If the present value of the cash flows expected to be collected is less than the amortized cost basis, a credit loss exists and an allowance for credit losses is recorded for the credit loss, limited by the amount that the fair value is less than the amortized cost. Any impairment that has not been recorded through an allowance for credit losses is recognized in other comprehensive income, net of tax. The Company elected the practical expedient of zero loss estimates for securities issued by U.S. government entities and agencies. These securities are either explicitly or implicitly guaranteed by the U.S. government, are highly rate by major agencies and have a long history of no credit losses.
Accrued Interest Receivable
The Company made an accounting policy election to exclude accrued interest receivable from the amortized cost basis of loans and available-for-sale securities. Accrued interest receivable on loans and securities is reported as a component of accrued interest receivable on the consolidated statement of financial condition.
Changes in the allowance for credit losses are recorded as provision for, or reversal of, credit loss expense. Losses are charged against the allowance when management believes the uncollectibility of a receivable is confirmed or when either of the criteria regarding intent or requirement to sell is met.
Note 3 – Reclassification
Certain amounts have been reclassified to conform to the current period’s presentation. These changes had no effect on the Company’s results of operations or financial position.
Note 4 – Equity Incentive Plans
Equity Incentive Plans
The Company, under the plan approved by its shareholders on April 27, 2023 (“2023 Equity Incentive Plan”), authorized the issuance of up to 1,000,000 shares of common stock of the Company pursuant to grants of stock options, restricted stock awards, restricted stock units, and performance awards. Employees and directors of the Company and the Bank are eligible to participate in the 2023 Equity Incentive Plan. All stock options are granted in the form of either "incentive" stock options or "non-qualified" stock options. Incentive stock options have certain tax advantages that must comply with the requirements of Section 422 of the Internal Revenue Code. Only employees are permitted to receive incentive stock options.
The Company, under the plan approved by its shareholders on April 26, 2018 (“2018 Equity Incentive Plan”), authorized the issuance of up to 1,000,000 shares of common stock of the Company pursuant to grants of stock options and restricted stock units. Employees and directors of the Company and the Bank are eligible to participate in the 2018 Stock Plan. All stock options are granted in the form of either "incentive" stock options or "non-qualified" stock options. Incentive stock options have certain tax advantages that must comply with the requirements of Section 422 of the Internal Revenue Code. Only employees are permitted to receive incentive stock options.
The Company, under the plan approved by its shareholders on April 28, 2011 (“2011 Stock Plan”), authorized the issuance of up to 900,000 shares of common stock of the Company pursuant to grants of stock options. Employees and directors of the Company and the Bank are eligible to participate in the 2011 Stock Plan. All stock options were granted in the form of either "incentive" stock options or "non-qualified" stock options. Incentive stock options have certain tax advantages that must comply with the requirements of Section 422 of the Internal Revenue Code. Only employees are permitted to receive incentive stock options.
On June 30, 2023, an award of 25,252 shares of restricted stock was declared for a director and executive officer of the Bank and the Company, which fully vests on the anniversary of the award date.
On January 31, 2023, awards of 27,000 shares of restricted stock, in aggregate were declared for members of the Board of Directors of the Bank and the Company, which vest over a 4-year period, commencing on the anniversary of the award date.
On September 30, 2022, awards of 36,000 shares of restricted stock, in aggregate, were declared for certain executive officers of the Bank and the Company, which fully vested on November 30, 2022. On January 12, 2022, awards of 33,000 shares of restricted stock were declared for members of the Board of Directors of the Bank and the Company, which vest over a 4-year period, commencing on the anniversary of the award date.
Note 4 – Equity Incentive Plans (Continued)
The following table presents a summary of the status of the Company’s restricted shares as of March 31, 2024 and 2023.
| Number of Shares Awarded | Weighted Average Grant Date Fair Value | |
|---|---|---|
| Non-vested at January 1, 2024 | 86,752 | $14.98 |
| Granted | - | - |
| Vested | (20,625) | 15.75 |
| Forfeited | (1,725) | 14.92 |
| Non-vested at March 31, 2024 | 64,402 | $14.73 |
| Number of Shares Awarded | Weighted Average Grant Date Fair Value | |
|---|---|---|
| Non-vested at January 1, 2023 | 48,150 | $14.83 |
| Granted | 27,000 | 17.99 |
| Vested | (13,650) | 14.60 |
| Forfeited | - | - |
| Non-vested at March 31, 2023 | 61,500 | $16.27 |
Restricted stock expense for the three months ended March 31, 2024 and March 31, 2023 was $156,000 and $73,000, respectively. Expected future expenses relating to the non-vested restricted shares outstanding as of March 31, 2024 was approximately $642,000 over a weighted average period of 2.05 years.
The following table presents a summary of the status of the Company’s outstanding stock option awards as of March 31, 2024.
| Number of Option Shares | Range of Exercise Prices | Weighted Average Exercise Price | |
|---|---|---|---|
| Outstanding at January 1, 2024 | 975,975 | $10.55-13.68 | $11.89 |
| Options granted | - | - | - |
| Options exercised | - | - | - |
| Options forfeited | - | - | - |
| Options expired | (80,000) | 13.32 | 13.32 |
| Outstanding at March 31, 2024 | 895,975 | $10.55-13.68 | $11.76 |
As of March 31, 2024, stock options which were granted and were exercisable totaled 752,895. It is Company policy to issue new shares upon share option exercise.
Compensation expense for the three months ended March 31, 2024 and March 31, 2023 was $39,000 and $33,000, respectively. Expected future compensation expense relating to the 143,080 shares of unvested options outstanding as of March 31, 2024 was $237,000 over a weighted average period of 2.80 years.
Note 5 – Net Income per Common Share
Basic net income per common share is computed by dividing net income less dividends on preferred stock by the weighted average number of shares of common stock outstanding. The diluted net income per common share is computed by adjusting the weighted average number of shares of common stock outstanding to include the effects of outstanding stock options, if dilutive, using the treasury stock method. Dilution is not applicable in periods of net loss. For the three months ended March 31, 2024, 2023 and 2022, the difference in the weighted average number of basic and diluted common shares was due solely to the effects of outstanding stock options. There were 508,000 outstanding options considered to be anti-dilutive at March 31, 2024. There wereno outstanding options considered to be anti-dilutive at March 31, 2023 and 2022, respectively.
The following is a reconciliation of the numerators and denominators of the basic and diluted earnings per share computations:
| For the Three Months Ended March 31, | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2022 | |||||||
| Income | Shares | Per Share | Income | Shares | Per Share | Income | Shares | Per Share | |
| (Numerator) | (Denominator) | Amount | (Numerator) | (Denominator) | Amount | (Numerator) | (Denominator) | Amount | |
| (In Thousands, except per share data) | |||||||||
| Net income available to common stockholders | $5,432 | $7,933 | $9,676 | ||||||
| Basic earnings per share: | |||||||||
| Income available to common stockholders | $5,432 | 16,930 | $0.32 | $7,933 | 16,949 | $0.47 | $9,676 | 16,980 | $0.57 |
| Effect of dilutive securities: | |||||||||
| Stock options | - | 9 | - | 259 | - | 363 | |||
| Diluted earnings per share: | |||||||||
| Income available to common stockholders | $5,432 | 16,939 | $0.32 | $7,933 | 17,208 | $0.46 | $9,676 | 17,343 | $0.56 |
Note 6 - Securities
Equity Securities
Equity securities are defined to include (a) preferred, common and other ownership interests in entities including partnerships, joint ventures and limited liability companies and (b) rights to acquire or dispose of ownership interest in entities at fixed or determinable prices.
The following is a summary of unrealized and realized gains and losses recognized in net income on equity securities during the three months ended March 31, 2024, 2023 and 2022:
| For the three months ended March 31, | |||
|---|---|---|---|
| (In Thousands) | 2024 | 2023 | 2022 |
| Net gains (losses) recognized during the period on equity securities held at the reporting period | $130 | $(3,227) | $(2,626) |
| Net gains (losses) recognized during the period on equity securities sold during the period | - | - | (59) |
| Realized and unrealized gains (losses) on equity investments during the reporting period | $130 | $(3,227) | $(2,685) |
Debt Securities Available for Sale
The following tables present by maturity the amortized cost, gross unrealized gains and losses on, and fair value of, securities available for sale as of March 31, 2024 and December 31, 2023:
| March 31, 2024 | |||||
|---|---|---|---|---|---|
| Gross · Gross | |||||
| Amortized · Unrealized · Unrealized | |||||
| Cost · Gains · Losses · Fair Value | |||||
| (In Thousands) | |||||
| Residential Mortgage-backed securities: | |||||
| More than one to five years | $563 | $ | - | $23 | $540 |
| More than five to ten years | 3,914 | - | 257 | 3,657 | |
| More than ten years | 32,482 | 89 | 3,237 | 29,334 | |
| Sub-total: | 36,959 | 89 | 3,517 | 33,531 | |
| Corporate Debt securities: | |||||
| More than one to five years | 8,982 | - | 444 | 8,538 | |
| More than five to ten years | 50,582 | - | 5,685 | 44,897 | |
| Sub-total: | 59,564 | - | 6,129 | 53,435 | |
| Total securities | $96,523 | $89 | $9,646 | $86,966 | |
| December 31, 2023 | |||||
|---|---|---|---|---|---|
| Gross · Gross | |||||
| Amortized · Unrealized · Unrealized | |||||
| Cost · Gains · Losses · Fair Value | |||||
| (In Thousands) | |||||
| Residential Mortgage-backed securities: | |||||
| More than one to five years | $605 | $ | - | $24 | $581 |
| More than five to ten years | 4,147 | - | 230 | 3,917 | |
| More than ten years | 32,833 | 192 | 2,910 | 30,115 | |
| Sub-total: | 37,585 | 192 | 3,164 | 34,613 | |
| Corporate Debt securities: | |||||
| More than one to five years | 8,981 | - | 197 | 8,784 | |
| More than five to ten years | 50,583 | - | 6,211 | 44,372 | |
| Sub-total: | 59,564 | - | 6,408 | 53,156 | |
| Total securities | $97,149 | $192 | $9,572 | $87,769 | |
Note 6 - Securities (continued)
The unrealized losses, categorized by the length of time of continuous loss position, and fair value of related securities available for sale were as follows:
| 12 Months or Less | More than 12 Months | Total | ||||
|---|---|---|---|---|---|---|
| Fair | Unrealized | Fair | Unrealized | Fair | Unrealized | |
| Value | Losses | Value | Losses | Value | Losses | |
| (In Thousands) | ||||||
| Residential mortgage-backed securities | $5,187 | $209 | $21,438 | $3,308 | $26,625 | $3,517 |
| Corporate Debt securities | - | - | 52,135 | 6,129 | 52,135 | 6,129 |
| $5,187 | $209 | $73,573 | $9,437 | $78,760 | $9,646 | |
| Residential mortgage-backed securities | $5,316 | $98 | $22,153 | $3,066 | $27,469 | $3,164 |
| Corporate Debt Securities | - | - | 51,856 | 6,408 | 51,856 | 6,408 |
| $5,316 | $98 | $74,009 | $9,474 | $79,325 | $9,572 | |
Note 7 - Loans Receivable and Allowance for Credit Losses
The following tables present the recorded investment in loans receivable as of March 31, 2024 and December 31, 2023 by segment and class:
| March 31, 2024 | December 31, 2023 | |
|---|---|---|
| (In Thousands) | ||
| Residential one-to-four family | $244,762 | $248,295 |
| Commercial and multi-family | 2,392,970 | 2,434,115 |
| Construction | 180,975 | 192,816 |
| Commercial business(1) | 276,864 | 269,274 |
| Business express | 101,209 | 102,928 |
| Home equity(2) | 65,518 | 66,331 |
| Consumer | 2,847 | 3,643 |
| 3,265,145 | 3,317,402 | |
| Less: | ||
| Deferred loan fees, net | (3,705) | (4,086) |
| Allowance for credit losses | (34,563) | (33,608) |
| Total Loans, net | $3,226,877 | $3,279,708 |
Note 7 – Loans Receivable and Allowance for Credit Losses (Continued)
Allowance for Credit Losses
The Company engages a third-party vendor to assist in the CECL calculation and has established a robust internal governance framework to oversee the quarterly estimation process for the allowance for credit losses (“ACL”). The ACL calculation methodology relies on regression-based discounted cash flow (“DCF”) models that correlate relationships between certain financial metrics and external market and macroeconomic variables. Following are some of the key factors and assumptions that are used in the Company’s CECL calculations:
methods based on probability of default and loss given default which are modeled based on macroeconomic scenarios;
a reasonable and supportable forecast period determined based on management’s current review of macroeconomic environment;
a reversion period after the reasonable and supportable forecast period;
estimated prepayment rates based on the Company’s historical experience and future macroeconomic environment;
estimated credit utilization rates based on the Company’s historical experience and future macroeconomic environment; and
incorporation of qualitative factors not captured within the modeled results. The qualitative factors include but are not limited to changes in lending policies, business conditions, changes in the nature and size of the portfolio, portfolio concentrations, and external factors such as competition.
Allowance for credit losses are aggregated for the major loan segments, with similar risk characteristics, summarized below. However, for the purposes of calculating the reserves, these segments may be further broken down into loan classes by risk characteristics that include but are not limited to regulatory call codes, industry type, geographic location, and collateral type.
Residential one-to-four family real estate loans involve certain risks such as interest rate risk and risk of non-repayment. Adjustable-rate residential real estate loans decrease the interest rate risk to the Bank that is associated with changes in interest rates but involve other risks, primarily because as interest rates rise, the payment by the borrower rises to the extent permitted by the terms of the loan, thereby increasing the potential for default. At the same time, the marketability of the underlying properties may be adversely affected by higher interest rates. Repayment risk may be affected by a number of factors including, but not necessarily limited to, job loss, divorce, illness and personal bankruptcy of the borrower.
Commercial and multi-family real estate lending entails additional risks as compared with residential family property lending. Such loans typically involve large loan balances to single borrowers or groups of related borrowers. The payment experience on such loans is typically dependent on the successful operation of the real estate project. The success of such projects is sensitive to changes in supply and demand conditions in the market for commercial real estate as well as general economic conditions.
Construction lending is generally considered to involve a high risk due to the concentration of principal in a limited number of loans and borrowers and the effects of the general economic conditions on developers and builders. Moreover, a construction loan can involve additional risks because of the inherent difficulty in estimating both a property’s value at completion of the project and the estimated cost (including interest) of the project. The nature of these loans is such that they are generally difficult to evaluate and monitor. In addition, speculative construction loans to a builder are not necessarily pre-sold and thus pose a greater potential risk to the Bank than construction loans to individuals on their personal residence.
Commercial business lending, including lines of credit, is generally considered higher risk due to the concentration of principal in a limited number of loans and borrowers and the effects of general economic conditions on the business. Commercial business loans are primarily secured by inventories and other business assets. In many cases, any repossessed collateral for a defaulted commercial business loan will not provide an adequate source of repayment of the outstanding loan balance. The Bank has further segregated its commercial business portfolio into commercial business express loans that carry higher risk relative to other commercial business loans. The Bank had originated commercial business express loans to support small business owners coming out of the COVID crisis. The portfolio consists of a large number of loans with majority of the loans carrying a balance of $250,000 or lower.
Home equity lending entails certain risks such as interest rate risk and risk of non-repayment. The marketability of the underlying property may be adversely affected by higher interest rates, decreasing the collateral value securing the loan. Repayment risk can be affected by job loss, divorce, illness and personal bankruptcy of the borrower. Home equity line of credit lending entails securing an equity interest in the borrower’s home. In many cases, the Bank’s position in these loans is as a junior lien holder to another institution’s superior lien. This type of lending is often priced on an adjustable rate basis with the rate set at or above a predefined index. Adjustable-rate loans decrease the interest rate risk to the Bank that is associated with changes in interest rates but involve other risks, primarily because as interest rates rise, the payment by the borrower rises to the extent permitted by the terms of the loan, thereby increasing the potential for default.
Other consumer loans generally have more credit risk because of the type and nature of the collateral and, in certain cases, the absence of collateral. Consumer loans generally have shorter terms and higher interest rates than other lending. In addition, consumer lending collections are dependent on the borrower’s continuing financial stability, and thus are more likely to be adversely affected by job loss, divorce, illness and personal bankruptcy. In many cases, any repossessed collateral for a defaulted consumer loan will not provide an adequate source of repayment of the outstanding loan.
The following table sets forth the activity in the Company’s allowance for credit losses for the three months ended March 31, 2024, and the related portion of the allowances for credit losses that is allocated to each loan class, as of March 31, 2024 (in thousands):
| Residential · Commercial & Multi-family · Construction · Commercial Business (1) · Business Express · Home Equity (2) · Consumer · Unallocated · Total | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Allowance for credit losses: | |||||||||||||
| Beginning Balance, January 1, 2024 | $2,344 | $16,301 | $3,841 | $5,811 | $4,542 | $691 | $78 | $ | - | $33,608 | |||
| Charge-offs: | - | - | - | (29) | (1,122) | - | - | - | (1,151) | ||||
| Recoveries: | 11 | - | - | 3 | 4 | - | - | - | 18 | ||||
| Provision (benefit): | (192) | (938) | (604) | 1,855 | 1,606 | (41) | 402 | - | 2,088 | ||||
| Ending Balance, March 31, 2024 | $2,163 | $15,363 | $3,237 | $7,640 | $5,030 | $650 | $480 | $ | - | $34,563 | |||
| Ending Balance attributable to loans: | |||||||||||||
| Individually evaluated | $ | - | $956 | $203 | $3,291 | $657 | $ | - | $409 | $ | - | $5,516 | |
| Collectively evaluated | 2,163 | 14,407 | 3,034 | 4,349 | 4,373 | 650 | 71 | - | 29,047 | ||||
| Ending Balance, March 31, 2024 | $2,163 | $15,363 | $3,237 | $7,640 | $5,030 | $650 | $480 | $ | - | $34,563 | |||
| Loans Receivables: | |||||||||||||
| Individually evaluated | $173 | $52,572 | $3,802 | $8,315 | $657 | $212 | $ | - | $ | - | $65,731 | ||
| Collectively evaluated | 244,589 | 2,340,398 | 177,173 | 268,549 | 100,552 | 65,306 | 2,847 | - | 3,199,414 | ||||
| Total Gross Loans: | $244,762 | $2,392,970 | $180,975 | $276,864 | $101,209 | $65,518 | $2,847 | $ | - | $3,265,145 | |||
The following table sets forth the activity in the Company’s allowance for credit losses for the three months ended March 31, 2023, and the related portion of the allowances for credit losses that is allocated to each loan class, as of March 31, 2023 (in thousands):
| Residential · Commercial & Multi-family · Construction · Commercial Business (1) · Business Express · Home Equity (2) · Consumer · Unallocated · Total | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Allowance for credit losses: | ||||||||||||||
| Ending Balance December 31, 2022 | $2,474 | $21,749 | $2,094 | $4,495 | $872 | $485 | $24 | $180 | $32,373 | |||||
| Effect of adopting ASU No. 2016-13 ("CECL") | 144 | (7,123) | 1,387 | 1,734 | (316) | 182 | 7 | (180) | (4,165) | |||||
| Beginning Balance, January 1, 2023 | $2,618 | $14,626 | $3,481 | $6,229 | $556 | $667 | $31 | $ | - | $28,208 | ||||
| Charge-offs: | - | - | - | (1) | - | - | - | - | (1) | |||||
| Recovery: | 12 | - | - | 25 | - | 16 | - | - | 53 | |||||
| Provisions (benefit): | (269) | 340 | 369 | (780) | 962 | (3) | 3 | - | 622 | |||||
| Ending Balance March 31, 2023 | $2,361 | $14,966 | $3,850 | $5,473 | $1,518 | $680 | $34 | $ | - | $28,882 | ||||
| Ending Balance attributable to loans: | ||||||||||||||
| Individually evaluated | $ | - | $ | - | $605 | $1,942 | $39 | $ | - | $ | - | $ | - | $2,586 |
| Collectively evaluated | 2,361 | 14,966 | 3,245 | 3,531 | 1,479 | 680 | 34 | - | 26,296 | |||||
| Ending Balance March 31, 2023 | $2,361 | $14,966 | $3,850 | $5,473 | $1,518 | $680 | $34 | $ | - | $28,882 | ||||
| Loans Receivables: | ||||||||||||||
| Individually evaluated | $358 | $10,114 | $3,217 | $3,644 | $39 | $212 | $ | - | $ | - | $17,584 | |||
| Collectively evaluated | 246,325 | 2,456,818 | 159,336 | 238,349 | 85,566 | 58,610 | 3,383 | - | 3,248,387 | |||||
| Total Gross Loans: | $246,683 | $2,466,932 | $162,553 | $241,993 | $85,605 | $58,822 | $3,383 | $ | - | $3,265,971 | ||||
The following table sets forth the amount recorded in loans receivable at December 31, 2023. The table also details the amount of total loans receivable that are evaluated individually, and collectively, for impairment and the related portion of the allowance for credit losses that is allocated to each loan class (in thousands):
| Residential · Commercial & Multi-family · Construction · Commercial Business (1) · Business Express · Home Equity (2) · Consumer · Unallocated · Total | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Allowance for credit losses: | |||||||||||||
| Ending Balance, December 31, 2022 | $2,474 | $21,749 | $2,094 | $4,495 | $872 | $485 | $24 | $180 | $32,373 | ||||
| Effect of adopting ASU No. 2016-13 ("CECL") | 144 | (7,123) | 1,387 | 1,734 | (316) | 182 | 7 | (180) | (4,165) | ||||
| Beginning Balance, January 1, 2023 | $2,618 | $14,626 | $3,481 | $6,229 | $556 | $667 | $31 | $ | - | $28,208 | |||
| Charge-offs: | - | - | - | - | (805) | - | - | - | (805) | ||||
| Recoveries: | 45 | - | - | 29 | 11 | 16 | - | - | 101 | ||||
| Provision (benefit): | (319) | 1,675 | 360 | (447) | 4,780 | 8 | 47 | - | 6,104 | ||||
| Ending Balance, December 31, 2023 | $2,344 | $16,301 | $3,841 | $5,811 | $4,542 | $691 | $78 | $ | - | $33,608 | |||
| Ending Balance attributable to loans: | |||||||||||||
| Individually evaluated | $ | - | $990 | $310 | $2,132 | $797 | $ | - | $ | - | $ | - | $4,229 |
| Collectively evaluated | 2,344 | 15,311 | 3,531 | 3,679 | 3,745 | 691 | 78 | - | 29,379 | ||||
| Ending Balance, December 31, 2023 | $2,344 | $16,301 | $3,841 | $5,811 | $4,542 | $691 | $78 | $ | - | $33,608 | |||
| Loans Receivables: | |||||||||||||
| Individually evaluated | $444 | $42,259 | $4,292 | $6,015 | $797 | $212 | $ | - | $ | - | $54,019 | ||
| Collectively evaluated | 247,851 | 2,391,856 | 188,524 | 263,259 | 102,131 | 66,119 | 3,643 | - | 3,263,383 | ||||
| Total Gross Loans | $248,295 | $2,434,115 | $192,816 | $269,274 | $102,928 | $66,331 | $3,643 | $ | - | $3,317,402 | |||
The following tables present the activity in the allowance for credit losses on off-balance sheet exposures for the three months ended March 31, 2023 and 2024 (in thousands):
| (In thousands) | |
|---|---|
| Allowance for Credit Losses: | |
| Balance at December 31, 2023 | $694 |
| Provision for credit losses | 65 |
| Balance at March 31, 2024 | $759 |
| (In thousands) | |
|---|---|
| Allowance for Credit Losses: | |
| Balance at December 31, 2022 · $ · - | |
| Impact of adopting ASU 2016-13 ("CECL") effective January 1, 2023 | 1,266 |
| Benefit for credit losses | (577) |
| Balance at March 31, 2023 | $689 |
The following table sets forth the delinquency status of total loans receivable as of March 31, 2024:
| Loans Receivable | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| 30-59 Days · 60-90 Days · Greater Than · Total Past · Total Loans · >90 Days | |||||||||
| Past Due · Past Due · 90 Days · Due · Current · Receivable · and Accruing | |||||||||
| (In Thousands) | |||||||||
| Residential one-to-four family | $1,499 | $308 | $ | - | $1,807 | $242,955 | $244,762 | $ | - |
| Commercial and multi-family | 3,600 | 17,100 | 6,842 | 27,542 | 2,365,428 | 2,392,970 | - | ||
| Construction | 577 | 387 | 586 | 1,550 | 179,425 | 180,975 | - | ||
| Commercial business(1) | 3,831 | 308 | 2,443 | 6,582 | 270,282 | 276,864 | - | ||
| Business express | 2,272 | 662 | - | 2,934 | 98,275 | 101,209 | |||
| Home equity(2) | 816 | 330 | - | 1,146 | 64,372 | 65,518 | - | ||
| Consumer | - | - | - | - | 2,847 | 2,847 | - | ||
| Total | $12,595 | $19,095 | $9,871 | $41,561 | $3,223,584 | $3,265,145 | $ | - | |
The following table sets forth the delinquency status of total loans receivable at December 31, 2023:
| Loans Receivable | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| 30-59 Days · 60-90 Days · Greater Than · Total Past · Total Loans · >90 Days | |||||||||
| Past Due · Past Due · 90 Days · Due · Current · Receivable · and Accruing | |||||||||
| (In Thousands) | |||||||||
| Residential one-to-four family | $4,701 | $ | - | $270 | $4,971 | $243,324 | $248,295 | $ | - |
| Commercial and multi-family | 1,853 | 7,876 | 6,842 | 16,571 | 2,417,544 | 2,434,115 | - | ||
| Construction | 3,641 | - | 586 | 4,227 | 188,589 | 192,816 | - | ||
| Commercial business(1) | 2,314 | 362 | 1,081 | 3,757 | 265,517 | 269,274 | - | ||
| Business express | 1,922 | 249 | 50 | 2,221 | 100,707 | 102,928 | |||
| Home equity(2) | 907 | - | - | 907 | 65,424 | 66,331 | - | ||
| Consumer | - | - | - | - | 3,643 | 3,643 | - | ||
| Total | $15,338 | $8,487 | $8,829 | $32,654 | $3,284,748 | $3,317,402 | $ | - | |
Modifications
The Company adopted Accounting Standards Update (“ASU”) 2022-02, Financial Instruments - Credit Losses (Topic 326) Troubled Debt Restructurings and Vintage Disclosures (“ASU 2022-02”) effective January 1, 2023. The amendments in ASU 2022-02 eliminated the recognition and measurement of troubled debt restructurings and enhanced disclosures for loan modifications to borrowers experiencing financial difficulty.
The following table shows the amortized cost basis of loans modified to borrowers experiencing financial difficulty, disaggregated by loan category and type of concession granted:
| (In Thousands) | ||||
|---|---|---|---|---|
| Significant Payment Delay | Number | Amortized Cost Basis | % of Total Class of Financing Receivable | Financial Effect |
| Residential one-to-four family | 1 | $180 | 0.01% | Amortization extension |
The Company monitors the performance of loans modified to borrowers experiencing financial difficulty to understand the effectiveness of the modification efforts. The loan modified during the three months ended March 31, 2024 was current with payments.
The Company did not have any loans that were both experiencing financial difficulty and modified during the three months ending March 31, 2023.
The tables below set forth the amounts and types of non-accrual loans in the Bank’s loan portfolio at March 31, 2024 and December 31, 2023, respectively. Loans are placed on non-accrual status when they become more than 90 days delinquent, or when the collection of principal and/or interest become doubtful.
As of March 31, 2024 and December 31, 2023, non-accrual loans differed from the amount of total loans past due 90 days due to loans that were previously 90 days past due both of which are maintained on nonaccrual status for a minimum of six months until the borrower has demonstrated their ability to satisfy the terms of the loan.
| As of March 31, 2024 | ||||||
|---|---|---|---|---|---|---|
| (in Thousands) | ||||||
| Nonaccrual loans with an Allowance for Credit Losses · Nonaccrual loans without an Allowance for Credit Losses · Total Nonaccrual loans · Amortized Cost of Loans Past due 90 and Still Accruing | ||||||
| Residential one-to-four family | $ | - | $429 | $429 | $ | - |
| Commercial and multi-family | 2,029 | 10,598 | 12,627 | - | ||
| Construction | 2,251 | 974 | 3,225 | - | ||
| Commercial business (1) | 1,983 | 3,933 | 5,916 | - | ||
| Business express loans | - | - | - | - | ||
| Home equity (2) | - | 44 | 44 | - | ||
| Consumer | - | - | - | - | ||
| Total | $6,263 | $15,978 | $22,241 | $ | - | |
| As of December 31, 2023 | ||||||
|---|---|---|---|---|---|---|
| (in Thousands) | ||||||
| Nonaccrual loans with an Allowance for Credit Losses · Nonaccrual loans without an Allowance for Credit Losses · Total Nonaccrual loans · Amortized Cost of Loans Past due 90 and Still Accruing | ||||||
| Residential one-to-four family | $ | - | $270 | $270 | $ | - |
| Commercial and multi-family | 2,029 | 6,655 | 8,684 | - | ||
| Construction | 2,312 | 1,980 | 4,292 | - | ||
| Commercial business (1) | 2,050 | 2,892 | 4,942 | - | ||
| Business express loans | 549 | - | 549 | - | ||
| Home equity (2) | - | 46 | 46 | - | ||
| Total | $6,940 | $11,843 | $18,783 | $ | - | |
Had non-accrual loans been performing in accordance with their original terms, the interest income recognized for the three months ended March 31, 2024 and the twelve months ended December 31, 2023 would have been approximately $710,000 and $1.9 million, respectively. Interest income recognized on loans returned to accrual was approximately $123,000 and $314,000, respectively. The Bank has not committed to lend additional funds to the borrowers whose loans have been placed on nonaccrual status. At March 31, 2024 and December 31, 2023 there wereno loans more than ninety days past due and still accruing interest.
Criticized and Classified Assets
Company policies provide for a classification system for problem assets. Under this classification system, problem assets are classified as “substandard,” “doubtful,” or “loss.”
The Company’s internal credit risk grades are based on the definitions currently utilized by the banking regulatory agencies. The grades assigned and definitions are as follows, and loans graded excellent, above average, good and watch list (risk ratings 1-5) are treated as “pass” for grading purposes. The “criticized” risk rating (6) and the “classified” risk ratings (7-9) are detailed below:
6 – Special Mention-Loans currently performing but with potential weaknesses including adverse trends in borrower’s operations, credit quality, financial strength, or possible collateral deficiency.
7 – Substandard- Loans that are inadequately protected by current sound worth, paying capacity, and collateral support. Loans on “non-accrual” status. The loan needs special and corrective attention.
8 – Doubtful- Weaknesses in credit quality and collateral support make full collection improbable, but pending reasonable factors remain sufficient to defer the loss status.
9 – Loss- Continuance as a bankable asset is not warranted. However, this does not preclude future attempts at partial recovery.
The following table summarizes the Company's loans by year of origination and internally assigned credit risk rating at March 31, 2024 and gross charge-offs for the three months ended March 31, 2024.
| Loans by Year of Origination at March 31, 2024 | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 · 2023 · 2022 · 2021 · 2020 · Prior · Revolving Loans · Revolving Loans to Term Loans · Total | |||||||||||||||||
| Residential one-to-four family | |||||||||||||||||
| Pass | $ | - | $17,095 | $52,521 | $37,956 | $31,210 | $103,842 | $ | - | $ | - | $242,624 | |||||
| Special Mention | - | - | 489 | 90 | - | - | - | - | 579 | ||||||||
| Substandard | - | - | - | 1,303 | - | 256 | - | - | 1,559 | ||||||||
| Total one-to-four family | $ | - | $17,095 | $53,010 | $39,349 | $31,210 | $104,098 | $ | - | $ | - | $244,762 | |||||
| Commercial and multi-family | |||||||||||||||||
| Pass | $1,200 | $216,671 | $764,734 | $223,690 | $213,531 | $843,449 | $2,000 | $ | - | $2,265,275 | |||||||
| Special Mention | - | 9,871 | 34,181 | - | - | 5,801 | 140 | - | 49,993 | ||||||||
| Substandard | - | - | 14,865 | 4,639 | 3,575 | 54,623 | - | - | 77,702 | ||||||||
| Total Commercial and multi-family | $1,200 | $226,542 | $813,780 | $228,329 | $217,106 | $903,873 | $2,140 | $ | - | $2,392,970 | |||||||
| Construction | |||||||||||||||||
| Pass | $ | - | $25,473 | $71,926 | $52,767 | $19,448 | $1,849 | $5,710 | $ | - | $177,173 | ||||||
| Special Mention | - | - | - | - | - | - | - | - | - | ||||||||
| Substandard | - | - | - | 965 | 586 | 2,251 | - | - | 3,802 | ||||||||
| Total Construction | $ | - | $25,473 | $71,926 | $53,732 | $20,034 | $4,100 | $5,710 | $ | - | $180,975 | ||||||
| Commercial business | |||||||||||||||||
| Pass | $ | - | $3,141 | 290 | 1,984 | $4,135 | $40,198 | $207,677 | $549 | $257,974 | |||||||
| Special Mention | - | - | - | 421 | - | 1,063 | 4,003 | - | 5,487 | ||||||||
| Substandard | - | - | - | - | - | 4,645 | 7,356 | 1,402 | 13,403 | ||||||||
| Total Commercial business | $ | - | $3,141 | $290 | $2,405 | $4,135 | $45,906 | $219,036 | $1,951 | $276,864 | |||||||
| Business express | |||||||||||||||||
| Pass | $ | - | $ | - | - | - | $ | - | $ | - | $98,604 | $ | - | $98,604 | |||
| Special Mention | - | - | - | - | - | - | 1,703 | - | 1,703 | ||||||||
| Substandard | - | - | - | - | - | - | 902 | - | 902 | ||||||||
| Total Business express | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $101,209 | $ | - | $101,209 | |
| Home equity | |||||||||||||||||
| Pass | $ | - | $3,979 | $1,461 | $541 | $754 | $7,219 | $50,445 | $746 | $65,145 | |||||||
| Special Mention | - | - | - | - | - | - | - | - | - | ||||||||
| Substandard | - | - | 44 | - | - | - | 117 | 212 | 373 | ||||||||
| Total Home equity | $ | - | $3,979 | $1,505 | $541 | $754 | $7,219 | $50,562 | $958 | $65,518 | |||||||
| Consumer | |||||||||||||||||
| Pass | $1,059 | $1,183 | $451 | $19 | $105 | $24 | $6 | $ | - | $2,847 | |||||||
| Special Mention | - | - | - | - | - | - | - | - | - | ||||||||
| Substandard | - | - | - | - | - | - | - | - | - | ||||||||
| Total Consumer | $1,059 | $1,183 | $451 | $19 | $105 | $24 | $6 | $ | - | $2,847 | |||||||
| Total Loans | $2,259 | $277,413 | $940,962 | $324,375 | $273,344 | $1,065,220 | $378,663 | $2,909 | $3,265,145 | ||||||||
| Gross charge-offs | $ | - | $ | - | $ | - | $ | - | $ | - | $29 | $1,122 | $ | - | $1,151 | ||
The following table summarizes the Company's loans by year of origination and internally assigned credit risk rating at December 31, 2023.
| Loans by Year of Origination at December 31, 2023 | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 · 2022 · 2021 · 2020 · 2019 · Prior · Revolving Loans · Revolving Loans to Term Loans · Total | |||||||||||||||||
| Residential one-to-four family | |||||||||||||||||
| Pass | $17,080 | $53,623 | $38,178 | $31,420 | $12,067 | $93,764 | $ | - | $ | - | $246,132 | ||||||
| Special Mention | - | 492 | 91 | - | - | - | - | - | 583 | ||||||||
| Substandard | - | - | 1,310 | - | - | 270 | - | - | 1,580 | ||||||||
| Total one-to-four family | $17,080 | $54,115 | $39,579 | $31,420 | $12,067 | $94,034 | $ | - | $ | - | $248,295 | ||||||
| Commercial and multi-family | |||||||||||||||||
| Pass | $222,435 | $778,076 | $224,823 | $214,768 | $50,755 | $824,375 | $1,922 | $ | - | $2,317,154 | |||||||
| Special Mention | 9,908 | 34,375 | - | - | 529 | 4,453 | 140 | - | 49,405 | ||||||||
| Substandard | - | 14,931 | 4,023 | 3,575 | - | 45,027 | - | - | 67,556 | ||||||||
| Total Commercial and multi-family | $232,343 | $827,382 | $228,846 | $218,343 | $51,284 | $873,855 | $2,062 | $ | - | $2,434,115 | |||||||
| Construction | |||||||||||||||||
| Pass | $21,730 | $74,180 | $59,564 | $21,462 | $ | - | $5,878 | $5,710 | $ | - | $188,524 | ||||||
| Special Mention | - | - | - | - | - | - | - | - | - | ||||||||
| Substandard | - | 1,394 | - | 586 | - | 2,312 | - | - | 4,292 | ||||||||
| Total Construction | $21,730 | $75,574 | $59,564 | $22,048 | $ | - | $8,190 | $5,710 | $ | - | $192,816 | ||||||
| Commercial business | |||||||||||||||||
| Pass | $3,179 | $297 | $2,967 | $4,234 | $7,080 | $33,675 | $201,008 | $150 | $252,590 | ||||||||
| Special Mention | - | - | - | - | 317 | 830 | 4,410 | - | 5,557 | ||||||||
| Substandard | - | - | - | - | - | 4,703 | 6,424 | - | 11,127 | ||||||||
| Total Commercial business | $3,179 | $297 | $2,967 | $4,234 | $7,397 | $39,208 | $211,842 | $150 | $269,274 | ||||||||
| Business express | |||||||||||||||||
| Pass | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $101,531 | $ | - | $101,531 | |
| Special Mention | - | - | - | - | - | - | 600 | - | 600 | ||||||||
| Substandard | - | - | - | - | - | - | 797 | - | 797 | ||||||||
| Total Business express | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $102,928 | $ | - | $102,928 | |
| Home equity | |||||||||||||||||
| Pass | $5,022 | $1,487 | $553 | $769 | $1,280 | $6,181 | $50,111 | $553 | $65,956 | ||||||||
| Special Mention | - | - | - | - | - | - | - | - | - | ||||||||
| Substandard | - | 46 | - | - | - | - | 117 | 212 | 375 | ||||||||
| Total Home equity | $5,022 | $1,533 | $553 | $769 | $1,280 | $6,181 | $50,228 | $765 | $66,331 | ||||||||
| Consumer | |||||||||||||||||
| Pass | $1,497 | $471 | $1,521 | $109 | $39 | $ | - | $6 | $ | - | $3,643 | ||||||
| Special Mention | - | - | - | - | - | - | - | - | - | ||||||||
| Substandard | - | - | - | - | - | - | - | - | - | ||||||||
| Total Consumer | $1,497 | $471 | $1,521 | $109 | $39 | $ | - | $6 | $ | - | $3,643 | ||||||
| Total Loans | $280,851 | $959,372 | $333,030 | $276,923 | $72,067 | $1,021,468 | $372,776 | $915 | $3,317,402 | ||||||||
| Gross charge-offs | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $805 | $ | - | $805 | |
Note 8 – Stockholders’ Equity
On March 29, 2024, the Company closed a private placement of Series J Noncumulative Perpetual Stock, par value $0.01 per share (the “Series J Preferred Stock”), resulting in gross proceeds of $2,690,000 for 269 shares.
On December 14, 2023, the Company closed a private placement of Series J Noncumulative Perpetual Stock, par value $0.01 per share (the “Series J Preferred Stock”), resulting in gross proceeds of $15,270,000 for 1,527 shares.
On September 14, 2023, the Company redeemed 22 outstanding shares of its Series H 3.5% Noncumulative Perpetual Preferred Stock, at their face value of $10,000 per share, for a total redemption amount of $220,000. The Company redeemed the remaining 1,101 outstanding shares of its Series H 3.5% Noncumulative Perpetual Preferred Stock during the fourth quarter, at their face value of $10,000 per share, for a total redemption amount of $11.0 million.
Note 9 – Bank-Owned Life Insurance
BOLI involves life insurance purchased by the Bank on a chosen group of employees, and the Bank is owner and beneficiary of the policies. At March 31, 2024 the Bank had $74.1 million in BOLI. BOLI is recorded at its net realizable value.
Note 10 – Goodwill and Other Intangible Assets
The Company’s intangible assets consist of goodwill and core deposit intangibles in connection with acquisitions. The initial recording of goodwill and other intangible assets requires subjective judgments concerning estimates of the fair value of the acquired assets and assumed liabilities. Goodwill is not amortized but is subject to annual tests for impairment or more often if events or circumstances indicate it may be impaired.
There was no amortization expense of the core deposit intangibles for the three months ended March 31, 2024. Amortization expense of the core deposit intangibles was $23,000 and $14,000 for the three months ended March 31, 2023 and 2022, respectively. The unamortized balance of the core deposit intangibles and the amount of goodwill at March 31, 2024 was $0 and $5.2 million, respectively. The unamortized balance of the core deposit intangibles and the amount of goodwill at March 31, 2023 was $122,000 and $5.2 million, respectively.
The Company’s core deposit intangibles are amortized on an accelerated basis using an estimated life of 10 years and in accordance with U.S. GAAP are evaluated annually for impairment. An impairment loss will be recognized if the carrying amount of the intangible asset is not recoverable and exceeds fair value. The carrying amount of the intangible asset is not considered recoverable if it exceeds the sum of the undiscounted cash flows expected to result from the use of the asset.
The Company conducts impairment analysis on goodwill at least annually or more often as conditions require. Pursuant to ASC 350-20-35, the Company conducted a qualitative assessment of goodwill as of October 31, 2023, and determined that it was more likely than not that goodwill was not impaired. Accordingly, there wasno impairment at December 31, 2023.
The Company believes that the fair values of its goodwill was in excess of its carrying amounts and there wasno impairment at March 31, 2024.
Note 11 – Fair Values of Financial Instruments
Guidance on fair value measurements establishes a fair value hierarchy that prioritizes the inputs to valuation methods used to measure fair value. The hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets and liabilities (Level 1 measurements) and the lowest priority to unobservable inputs (Level 3 measurements). The three levels of the fair value hierarchy are as follows:
Level 1: Unadjusted quoted prices in active markets that are accessible at the measurement date for identical, unrestricted assets or liabilities.
Level 2: Quoted prices in markets that are not active, or inputs that are observable either directly or indirectly, for substantially the full term of the asset or liability.
Level 3: Prices or valuation techniques that require inputs that are both significant to the fair value measurement and unobservable (i.e. supported with little or no market activity).
An asset or liability’s level within the fair value hierarchy is based on the lowest level of input that is significant to the fair value measurement.
Assets that the Company measured at fair value on a recurring basis were as follows (In thousands):
| (Level 1) · (Level 2) | |||||||
|---|---|---|---|---|---|---|---|
| Quoted Prices in · Significant · (Level 3) | |||||||
| Active Markets · Other · Significant | |||||||
| for Identical · Observable · Unobservable | |||||||
| Description · Total · Assets · Inputs · Inputs | |||||||
| As of March 31, 2024: | |||||||
| Securities | |||||||
| Debt Securities Available for Sale | $86,966 | $ | - | $86,966 | $ | - | |
| Marketable Equities | $9,223 | $9,223 | $ | - | $ | - | |
| Total Securities | $96,189 | $9,223 | $86,966 | $ | - | ||
| As of December 31, 2023: | |||||||
| Securities | |||||||
| Debt Securities Available for Sale | $87,769 | $ | - | $87,769 | $ | - | |
| Marketable Equities | $9,093 | $9,093 | $ | - | $ | - | |
| Total Securities | $96,862 | $9,093 | $87,769 | $ | - | ||
There wereno transfers of assets or liabilities into or out of Level 1, Level 2, or Level 3 of the fair value hierarchy during the three months ended March 31, 2024 and 2023.
There wereno liabilities measured at fair value on a recurring basis at March 31, 2024 or December 31, 2023.
Assets that the Company measured at fair value on a nonrecurring basis were as follows (In thousands):
| (Level 1) · (Level 2) | ||||||
|---|---|---|---|---|---|---|
| Quoted Prices in · Significant · (Level 3) | ||||||
| Active Markets · Other · Significant | ||||||
| for Identical · Observable · Unobservable | ||||||
| Description · Total · Assets · Inputs · Inputs | ||||||
| Individually Evaluated Loans | $23,643 | $ | - | $ | - | $23,643 |
| As of December 31, 2023: | ||||||
| Individually Evaluated Loans | $23,585 | $ | - | $ | - | $23,585 |
Certain individually evaluated loans were adjusted to the fair value, less costs to sell, of the underlying collateral securing these loans resulting in losses. The loss is not recorded directly as an adjustment to current earnings, but rather as a component in determining the allowance for credit losses. Fair value was measured using appraised values of collateral and adjusted as necessary by management based on unobservable inputs for specific properties. Losses on individually evaluated loans for the three months ended March 31, 2024 and the twelve months ended December 31, 2023 were $878,000 and $1.4 million, respectively.
There wereno liabilities measured at fair value on a nonrecurring basis at March 31, 2024 or December 31, 2023.
The following tables present additional quantitative information as of March 31, 2024 and December 31, 2023 about assets measured at fair value on a nonrecurring basis and for which the Company has utilized adjusted Level 3 inputs to determine fair value. (Dollars in thousands):
| Quantitative Information about Level 3 Fair Value Measurements | ||||
|---|---|---|---|---|
| Fair Value · Valuation · Unobservable | ||||
| Estimate | Techniques | Input | Range | |
| March 31, 2024: | ||||
| Individually Evaluated Loans | $23,643 | Appraisal of collateral (1) | Appraisal adjustments (2) | 0%-10% |
| Fair Value · Valuation · Unobservable | ||||
|---|---|---|---|---|
| Estimate | Techniques | Input | Range | |
| December 31, 2023: | ||||
| Individually Evaluated Loans | $23,585 | Appraisal of collateral (1) | Appraisal adjustments (2) | 0%-10% |
(1)Fair value is generally determined through independent appraisals of the underlying collateral, which generally include various level 3 inputs which are not objectively determinable.
(2)Appraisals may be adjusted by management for qualitative factors such as economic conditions and estimated liquidation expenses. The range of liquidation expenses and other appraisal adjustments are presented as a percent of the appraisal.
The following information should not be interpreted as an estimate of the fair value of the entire Company since a fair value calculation is only provided for a limited portion of the Company’s assets and liabilities. Due to a wide range of valuation techniques and the degree of subjectivity used in making the estimates, comparisons between the Company’s disclosures and those of other companies may not be meaningful. The following methods and assumptions were used to estimate the fair values of the Company’s financial instruments as of March 31, 2024 and December 31, 2023.
Cash and Cash Equivalents and Interest-Earning Time Deposits (Carried at Cost)
The carrying amounts reported in the consolidated statements of financial condition for cash and short-term instruments approximate fair values.
Securities (Carried at Fair Value)
The fair value of securities is determined by obtaining quoted market prices on nationally recognized security exchanges (Level 1) or, by matrix pricing (Level 2), which is a mathematical technique used widely in the industry to value debt securities without relying exclusively on quoted market prices for the specific securities but rather by relying on the securities’ relationship to other benchmark quoted prices.
Loans Held for Sale (Lower of Cost or Market)
The fair value of loans held for sale is determined, when possible, using quoted secondary-market prices. If no such quoted prices exist, the fair value of a loan is determined using quoted prices for a similar loan or loans, adjusted for specific attributes of that loan. Loans held for sale are carried at the lower of cost or fair value.
Loans Receivable (Carried at Cost)
The fair values of loans, except for certain individually evaluated loans, are estimated using discounted cash flow analyses, using market rates at the date of the Statement of Financial Condition that reflect the credit and interest rate-risk inherent in the loans. Projected future cash flows are calculated based upon contractual maturity or call dates, projected repayments and prepayments of principal. Generally, for variable rate loans that reprice frequently and with no significant change in credit risk, fair values are based on carrying values.
Individually Evaluated Loans (Generally Carried at Fair Value)
Individually evaluated loans are those for which the Company has measured and recorded credit losses based on the fair value of the loan’s collateral, less estimated costs to sell. Fair value is generally determined based upon independent third-party appraisals of the properties, or discounted cash flows based upon the expected proceeds. These assets are included as Level 3 fair values, based upon the lowest level of input that is significant to the fair value measurements. The fair value at March 31, 2024 and December 31, 2023 consisted of the loan balances of $28.7 million net of an allowance for credit losses of $5.1 million and $27.8 million net of an allowance for credit losses of $4.2 million, respectively.
Other Real Estate Owned (Generally Carried at Lower of Cost or Fair Value)
Other real estate owned is generally carried at fair value less estimated costs to sell which is determined based upon independent third-party appraisals of the properties or based upon the expected proceeds from a pending sale. These assets are included as Level 3 fair values, based upon the lowest level of input that is significant to the fair value measurements.
FHLB of New York Stock (Carried at Cost)
The carrying amount of restricted investment in bank stock approximates fair value and considers the limited marketability of such securities.
Accrued Interest Receivable and Payable (Carried at Cost)
The carrying amount of accrued interest receivable and accrued interest payable approximates its fair value.
Deposits (Carried at Cost)
The fair values disclosed for demand deposits (e.g., interest and non-interest checking, savings and money market accounts1) are, by definition, equal to the amount payable on demand at the reporting date (i.e., their carrying amounts). Fair values for fixed-rate certificates of deposit are estimated using a discounted cash flow calculation that applies interest rates currently being offered in the market on certificates to a schedule of aggregated expected monthly maturities on time deposits.
Debt Including Subordinated Debentures (Carried at Cost)
Fair values of debt are estimated using discounted cash flow analysis, based on quoted prices for new long-term debt with similar credit risk characteristics, terms and remaining maturity. Prices obtained from this active market represent a market value that is deemed to represent the transfer price if the liability were assumed by a third party.
Off-Balance Sheet Financial Instruments
Fair values for the Company’s off-balance sheet financial instruments (lending commitments and unused lines of credit) are based on fees currently charged in the market to enter into similar agreements, taking into account, the remaining terms of the agreements and the counterparties’ credit standing. The fair value of these commitments was deemed immaterial and is not presented in the accompanying table.
The carrying values and estimated fair values of financial instruments were as follows as of March 31, 2024 and December 31, 2023:
| Quoted Prices in Active · Significant · Significant | |||||||
|---|---|---|---|---|---|---|---|
| Carrying · Markets for Identical Assets · Other Observable Inputs · Unobservable Inputs | |||||||
| Value · Fair Value · (Level 1) · (Level 2) · (Level 3) | |||||||
| (In Thousands) | |||||||
| Financial assets: | |||||||
| Cash and cash equivalents | $352,448 | $352,448 | $352,448 | $ | - | $ | - |
| Interest-earning time deposits | 735 | 735 | - | 735 | - | ||
| Debt securities available for sale | 86,966 | 86,966 | - | 86,966 | - | ||
| Equity investments | 9,223 | 9,223 | 9,223 | - | - | ||
| Loans receivable, net | 3,226,877 | 3,077,460 | - | - | 3,077,460 | ||
| FHLB of New York stock, at cost | 24,917 | 24,917 | - | 24,917 | - | ||
| Accrued interest receivable | 17,442 | 17,442 | - | 17,442 | - | ||
| Financial liabilities: | |||||||
| Deposits | 2,991,659 | 2,990,333 | 2,151,134 | 839,198 | - | ||
| Borrowings | 472,949 | 474,103 | - | 474,103 | - | ||
| Subordinated debentures | 37,624 | 34,958 | - | 34,958 | - | ||
| Accrued interest payable | 5,650 | 5,650 | - | 5,650 | - | ||
| Quoted Prices in Active · Significant · Significant | |||||||
|---|---|---|---|---|---|---|---|
| Carrying · Markets for Identical Assets · Other Observable Inputs · Unobservable Inputs | |||||||
| Value · Fair Value · (Level 1) · (Level 2) · (Level 3) | |||||||
| (In Thousands) | |||||||
| Financial assets: | |||||||
| Cash and cash equivalents | $279,523 | $279,523 | $279,523 | $ | - | $ | - |
| Interest-earning time deposits | 735 | 735 | - | 735 | - | ||
| Debt securities available-for-sale | 87,769 | 87,769 | - | 87,769 | - | ||
| Equity investments | 9,093 | 9,093 | 9,093 | - | - | ||
| Loans held for sale | 1,287 | 1,287 | - | 1,287 | - | ||
| Loans receivable, net | 3,279,708 | 3,112,980 | - | - | 3,112,980 | ||
| FHLB of New York stock, at cost | 24,917 | 24,917 | - | 24,917 | - | ||
| Accrued interest receivable | 16,072 | 16,072 | - | 16,072 | - | ||
| Financial liabilities: | |||||||
| Deposits | 2,979,080 | 2,978,654 | 2,120,514 | 858,140 | - | ||
| Debt | 472,811 | 472,184 | - | 472,184 | - | ||
| Subordinated debentures | 37,624 | 39,299 | - | 39,299 | - | ||
| Accrued interest payable | 5,777 | 5,777 | - | 5,777 | - | ||
Note 12 – Subordinated debt
On July 30, 2018, the Company issued $33.5 million of fixed-to-floating rate subordinated debentures (the “Notes”) in a private placement. The Notes have a 10-year term and bore an interest at a fixed annual rate of 5.625% for the first five years of the term (the "Fixed Interest Rate Period"). On August 1, 2023, the interest rate was scheduled to adjust to a floating rate based on the three-month LIBOR plus 2.72% until redemption or maturity (the "Floating Interest Rate Period"). However, LIBOR was replaced as the benchmark rate per the discussion below. The Notes are scheduled to mature on August 1, 2028. The Company will pay interest in arrears quarterly during the remaining term of the Notes. The Notes constitute an unsecured and subordinated obligation of the Company and rank junior in right of payment to any senior indebtedness and obligations to general and secured creditors. The Notes qualify as Tier 2 capital for the Company for regulatory purposes, when applicable, and the portion that the Company contributes to the Bank will qualify as Tier 1 capital for the Bank. The additional capital is used for general corporate purposes including organic growth initiatives. Subordinated debt included associated deferred costs of $116,000 which were fully amortized during the year ended December 31, 2023.
The Company also has $4.1 million of mandatory redeemable trust preferred securities. The interest rate on these floating rate junior subordinated debentures adjusts quarterly and had been equal to the three-month LIBOR plus 2.65%.
In accordance with the Adjustable Interest Rate (LIBOR) Act (the “LIBOR Act”) and the regulation issued by the Board of Governors of the Federal Reserve System implementing the LIBOR Act, the Company has selected the three-month CME Term Secured Overnight Financing Rate (“SOFR”) as the applicable successor rate for both the Notes and the trust preferred securities. The calculation of the amount of interest payable, based on the three-month CME Term SOFR, will also include the applicable tenor spread adjustment of 0.26161% per annum as specified in the LIBOR Act. At March 31, 2024, the interest rate for the subordinated debentures and trust preferred securities was 8.288% and 8.241%, respectively.
Note 13 – Lease Obligations
The Company leases 25 of its offices under various operating lease agreements. The leases have remaining terms ofone year to 10 years. The leases contain provisions for the payment by the Company of its pro-rata share of real estate taxes, insurance, common area maintenance and other variable expenses. The Company will allocate payments made under such leases between lease and non-lease components. Some leases contain renewal options and options to purchase the assets.
The Company has elected not to recognize a lease liability and a right of use asset for leases with a lease term of 12 or fewer months.
The following tables present certain information related to the Company’s leases (in thousands):
| Three Months Ended March 31, 2024 | Three Months Ended March 31, 2023 | |
|---|---|---|
| Operating lease cost | $885 | $936 |
| Variable lease cost-operating leases | $282 | $268 |
| At March 31, 2024 | At December 31, 2023 | |
| Supplemental balance sheet information related to leases: | ||
| Operating Leases | ||
| Operating lease right-of-use assets | $12,186 | $12,935 |
| Current liabilities | $2,263 | $3,094 |
| Operating lease liabilities (noncurrent portion) | 11,526 | 11,526 |
| Imputed Interest | (1,210) | (1,305) |
| Total operating lease liabilities | $12,579 | $13,315 |
The weighted average remaining lease term for operating leases at March 31, 2024 and December 31, 2023 was 5.63 years and 5.77 years, respectively. The weighted average discount rate for operating leases at March 31, 2024 and December 31, 2023 was 3.03 percent and 3.02 percent, respectively.
The following table summarizes the Company’s maturity of lease obligations for operating leases at March 31, 2024 and December 31, 2023 (in thousands):
| Maturities of lease liabilities: | ||
|---|---|---|
| At March 31, 2024 | At December 31, 2023 | |
| Operating Leases | Operating Leases | |
| One year or less | $2,263 | $3,094 |
| Over one year through three years | 5,132 | 5,132 |
| Over three years through five years | 3,632 | 3,632 |
| Over five years | 2,762 | 2,762 |
| Gross Operating Lease Liabilities | $13,789 | $14,620 |
| Imputed Interest | (1,210) | (1,305) |
| Total Operating Lease Liabilities | $12,579 | $13,315 |
Note 14 – Subsequent Events
On April 11, 2024, the Board of Directors of the Company declared a cash dividend of $0.16 per share to shareholders of record of its common stock on May 3, 2024, with a payment date of May 19, 2024.
ITEM 2.
The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.