FS Bancorp Inc
For the period ended Dec 31, 2023. Filed Mar 15, 2024.
View on SEC.govAbout this filing
A company's yearly report to the SEC, with audited financial statements. It is the fullest account a company gives of its business, its finances and the risks it sees.
FY2023 · Filed Mar 15, 2024
Extracted filing text, with the paragraph anchors used by the comparison.
See the whole filing, with its images and exhibitsContents
Notes to Consolidated Financial Statements
NOTE1 – BASIS OF PRESENTATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Nature of Operations –*** FS Bancorp, Inc. (the “Company”) was incorporated in September2011* as the holding company for1st Security Bank of Washington (the “Bank” or*“1st* Security Bank”) in connection with the Bank’s conversion from the mutual to stock form of ownership which was completed on* July**9,* 2012. The Bank is a community-based savings bank with 27 full-service bank branches, a headquarters that also originates loans and accepts deposits, and loan production offices in suburban communities in the greater Puget Sound area, the Kennewick-Pasco-Richland metropolitan area of Washington, also known as the Tri-Cities, Goldendale, Vancouver, and White Salmon, Washington and Manzanita, Newport, Ontario, Tillamook, and Waldport, Oregon. The Bank’s branches located in the communities of Goldendale and White Salmon, Washington and Manzanita, Newport, Ontario, Tillamook, and Waldport, Oregon were acquired from Columbia State Bank on* February 24, 2023,and opened as1st* Security Bank branches on* February 27, 2023.*The Bank provides loan and deposit services to customers who are predominantly small- and middle-market businesses and individuals. The Company and its subsidiary are subject to regulation by certain federal and state agencies and undergo periodic examination by these regulatory agencies.
Financial Statement Presentation –*** ***The consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States (“U.S. GAAP”) and with prevailing practices within the banking and securities industries. In preparing such financial statements, management is required to make certain estimates and judgments that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities as of the date of the balance sheet and the reported amounts of revenues and expenses for the reporting period. Actual results could differ significantly from those estimates. Material estimates that are particularly susceptible to significant change relate to the determination of the allowance for credit losses, fair value adjustments from assets and liabilities acquired in a business combination, fair value of financial instruments, the valuation of MSRs, deferred income taxes, and if needed, a deferred tax asset valuation allowance.
Amounts presented in the consolidated financial statements and footnote tables are rounded and presented to the nearest thousands of dollars except per share amounts. If the amounts are above*$1.0* million, they are roundedone decimal point, and if they are above*$1.0* billion, they are roundedtwo decimal points.
Principles of Consolidation –** **The consolidated financial statements include the accounts of FS Bancorp and its wholly owned subsidiary,1st Security Bank. All material intercompany accounts have been eliminated in consolidation.
Segment Reporting – The Company operates intwo business segments through the Bank: commercial and consumer banking and home lending. The Company’s business segments are determined based on the products and services provided, as well as the nature of the related business activities, and they reflect the way financial information is regularly reviewed for the purpose of allocating resources and evaluating performance of the Company’s businesses. The results for these business segments are based on management’s accounting process, which assigns income statement items and assets to each responsible operating segment. This process is dynamic and is based on management’s view of the Company’s operations. See “Note21 – Business Segments.”
Subsequent Events –* The Company has evaluated events and transactions subsequent to December 31, 2023*, for potential recognition or disclosure. On* January 31, 2024,the Company completed the sale of MSRs relating to certain single family mortgage loans serviced for the Federal National Mortgage Association (“Fannie Mae”) and the Federal Home Loan Mortgage Corporation (“Freddie Mac,” and together with Fannie Mae, the “Agencies”) with an aggregate unpaid principal balance of approximately $1.29 billion to an approved Agency seller and servicer. The total purchase price for the MSRs was approximately $16.6 million and an amortized cost of $8.1 million, which is subject to certain customary holdbacks and adjustments. The sale represented approximately 45.6% of the Company’s total MSR portfolio as of January 31, 2024.*The Agencies consented to the transfer of the MSRs.
Error Corrections - The Company has evaluated error corrections in earnings per share as follows:
Earnings Per Share
Prior presentations of earnings per share were revised due to the improper inclusion of certain unvested shares of the Company’s commons stock in the denominator of basic and diluted earnings per share. As a result of the inclusion, earnings per share was understated for the year ended* December 31, 2021.Basic earnings per share for December 31, 2021*was updated to $4.48, from $4.42 as previously reported, and diluted earnings per share was updated to $4.37, from $4.32 as previously reported.
Cash and Cash Equivalents – Cash and cash equivalents include cash and due from banks, and interest-bearing balances due from other banks and the FRB and have an original maturity of90 days or less at the time of purchase. At times, cash balances* mayexceed FDIC insured limits. At December 31, 2023and2022*, the Company had $27,000 and $281,000, respectively, of cash and due from banks and interest-bearing deposits at other financial institutions in excess of FDIC insured limits.
78
Securities – Securities are classified as held-to-maturity when the Company has the ability and positive intent to hold them to maturity. Securities classified as held-to-maturity are carried at cost, adjusted for amortization of premiums to the earliest callable date and accretion of discounts to the maturity date and, if appropriate, any credit impairment losses. Securities available-for-sale consist of debt securities that the Company has the intent and ability to hold for an indefinite period, butnot necessarily to maturity. Such securities* may*be sold to implement the Company’s asset/liability management strategies and in response to changes in interest rates and similar factors. Securities available-for-sale are reported at fair value. Realized gains and losses on securities available-for-sale, determined using the specific identification method, are included in results of operations. Amortization of premiums and accretion of discounts are recognized as adjustments to yield over the contractual lives of the related securities with the exception of premiums for non-contingently callable debt securities which are amortized to the earliest call date, rather than the contractual maturity date. Dividends and interest income are recognized when earned.
Managementno longer evaluates securities for other-than-temporary impairment, as ASC Subtopic326-30, Financial Instruments - Credit Losses - Available for Sale Debt Securities, changes the accounting for recognizing impairment on available for sale and held to maturity debt securities. Each quarter management evaluates impairment where there has been a decline in fair value below the amortized cost basis of a security to determine whether there is a credit loss associated with the decline in fair value. Management considers the nature of the collateral, potential future changes in collateral values, default rates, delinquency rates,third-party guarantees, credit ratings, interest rate changes since purchase, volatility of the security’s fair value and historical loss information for financial assets secured with similar collateral among other factors. Credit losses are calculated individually, rather than collectively, using a discounted cash flow method, whereby management compares the present value of expected cash flows with the amortized cost basis of the security. The credit loss component recognized through the Provision for Credit Losses on the Consolidated Statements of Income. (See Note3 – Investments).
Federal Home Loan Bank Stock – The Bank’s investment in FHLB stock is carried at cost, which approximates fair value. As a member of the FHLB system, the Bank is required to maintain an investment in capital stock of the FHLB. The Bank’s required minimum level of investment in FHLB stock is based on specific percentages of its outstanding mortgages, total assets, or FHLB advances. At* December 31, 2023and2022*, the Bank’s investment in FHLB stock was $2.1 million and $10.6 million, respectively. The Bank was in compliance with the FHLB minimum investment requirement at* December 31, 2023and2022*.
Management evaluates FHLB stock for impairment annually. Management’s determination of whether these investments are impaired is based on its assessment of the ultimate recoverability of cost rather than by recognizing temporary declines in value. The determination of whether a decline affects the ultimate recoverability of cost is influenced by criteria such as (1) the significance of any decline in net assets of the FHLB as compared with the capital stock amount for the FHLB and the length of time this situation has persisted; (2) commitments by the FHLB to make payments required by law or regulation and the level of such payments in relation to the operating performance of the FHLB; (3) the impact of legislative and regulatory changes on institutions and, accordingly, the customer base of the FHLB; and (4) the liquidity position of the FHLB. Based on its evaluation, management determined that there wasno impairment of FHLB stock for the years ended* December 31, 2023,*2022, and2021.
Loans Held for Sale – The Bank records all mortgage loans held for sale at fair value. Fair value is determined by outstanding commitments from investors or current investor yield requirements calculated on the aggregate loan basis. Gains and losses on fair value changes of loans held for sale are recorded in the gain on sale of loans component of noninterest income. Origination fees and costs are recognized in earnings at the time of origination. Mortgage loans held for sale are sold with the mortgage service rights either released or retained by the Bank. Gains or losses on sales of mortgage loans are recognized based on the difference between the selling price and the carrying value of the related mortgage loans sold. All sales are made with limited recourse against the Company.
Other Real Estate Owned – OREO is recorded initially at the lower of cost or fair value less selling costs, with any initial charge made to the allowance for credit losses ("ACL") on loans. Costs relating to development and improvement of the properties or assets are capitalized while costs relating to holding the properties or assets are expensed. Valuations are periodically performed by management, and a charge to earnings is recorded if the recorded value of a property exceeds its estimated net realizable value.
Derivatives – Commitments to fund mortgage loans (interest rate locks) to be sold into the secondary market and forward commitments for the future delivery of these mortgage loans are accounted for as free-standing derivatives. The fair value of the interest rate lock is recorded at the time the commitment to fund the mortgage loan is executed and is adjusted for the expected exercise of the commitments to fund the loans. The Company enters into forward commitments for the future delivery of mortgage loans when interest rate locks are entered. Fair values of these mortgage derivatives are estimated based on changes in mortgage interest rates from the date the interest on the loan is locked. Changes in the fair values of these derivatives are reported in “Gain on sale of loans” on the Consolidated Statements of Income.
79
The accounting for changes in the fair value of derivatives depends on the intended use of the derivative and resulting designation. The Company’s hedging policies permit the use of various derivative financial instruments to manage interest rate risk or to hedge specified assets and liabilities. To qualify for hedge accounting, derivatives must be highly effective at reducing the risk associated with the exposure being hedged and must be designated as a hedge at the inception of the derivative contract. If derivative instruments are designated as fair value hedges, and such hedges are highly effective, both the change in the fair value of the hedge and the hedged item are included in current earnings. If derivative instruments are designated as cash flow hedges, fair value adjustments related to the effective portion are recorded in other comprehensive income and are reclassified to earnings when the hedged transaction is reflected in earnings. Ineffective portions of cash flow hedges are reflected in earnings as they occur. Actual cash receipts and/or payments and related accruals on derivatives related to hedges are recorded as adjustments to the interest income or interest expense associated with the hedged item. During the life of the hedge, the Company formally assesses whether derivatives designated as hedging instruments continue to be highly effective in offsetting changes in the fair value or cash flows of hedged items. If it is determined that a hedge has ceased to be highly effective, the Company will discontinue hedge accounting prospectively. At such time, previous adjustments to the carrying value of the hedged item are reversed into current earnings and the derivative instrument is reclassified to a trading position recorded at fair value. For derivativesnot designated as hedges, changes in fair value are recognized in earnings, in noninterest income.
Loans Receivable – Loans receivable, are stated at the amount of unpaid principal reduced by the ACL on loans and net deferred fees or costs and premiums or discounts. Interest on loans is calculated using the simple interest method based on the daily balance of the principal amount outstanding and is credited to income as earned. Loan fees, net of direct origination costs, are deferred and amortized over the life of the loan using the effective yield method. If the loan is repaid prior to maturity, the remaining unamortized net deferred loan origination fee is recognized in income at the time of repayment.
Income Recognition on Nonaccrual Loans and Securities – Interest on loans is accrued daily based on the principal amount outstanding. Generally, the accrual of interest on loans is discontinued when, in management’s opinion, the borrower* maybe unable to meet payments as they become due or when they are past due90* days as to either principal or interest (based on contractual terms), unless they are well secured and in the process of collection. All interest accrued butnot collected for loans that are placed on nonaccrual status or charged off are reversed against interest income. Subsequent collections on a cash basis are applied proportionately to past due principal and interest, unless collectability of principal is in doubt, in which case all payments are applied to principal. Loans are returned to accrual status when the loan is performing according to its contractual terms for at leastsix months and the collectability of principal and interest isno longer doubtful. While less common, similar interest reversal and nonaccrual treatment is applied to investment securities if their ultimate collectability becomes questionable.
***Allowance for Credit Losses on Held-to-Maturity Securities –***Management measures expected credit losses on held-to-maturity securities by individual security. Accrued interest receivable on held-to-maturity debt securities is excluded from the estimate of credit losses. The estimate of expected credit losses considers credit ratings and historical credit loss information that is adjusted for current conditions and reasonable and supportable forecasts.
The held-to-maturity portfolio consists entirely of corporate securities. Securities are generally rated investment grade. Securities are analyzed individually to establish a reserve.
Allowance for Credit Losses on Available-for-Sale Securities –*** For available-for-sale securities in an unrealized loss position, managementfirst assesses whether it intends to sell, or is more likely thannot* to 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 debt securities available-for-sale that donot meet the aforementioned criteria, the Company evaluates whether the decline in fair value has resulted from credit losses or other factors. In making this assessment, management considers the extent to which fair value is less than amortized cost, any changes to the rating of the security by a rating agency, and adverse conditions specifically 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 cash flows expected to be collected is less than the amortized cost basis, a credit loss exists and an ACL is recorded for the credit loss, limited by the amount that the fair value is less than the amortized cost basis.
Changes in the ACL are recorded as a provision for (recovery of) credit loss expense. Losses are charged against the ACL when management believes the uncollectability of an available-for-sale security is confirmed or when either of the criteria regarding intent or requirement to sell is met. Accrued interest receivable on available-for-sale debt securities isnot included in the estimate of credit losses.
Allowance for Credit Losses on Loans –*** The ACL on loans is a valuation account that is deducted from the loans’ amortized cost basis to present the net amount expected to be collected on the loans. Loans are charged off against the allowance when management believes the uncollectability of a loan balance is confirmed and recoveries are credited to the allowance when received. In the case of recoveries, amounts maynot* exceed the aggregate of amounts previously charged off.
80
Management utilizes relevant available information, from internal and external sources, relating to past events, current conditions, historical loss experience, and reasonable and supportable forecasts. The lookback period in the analysis includes historical data from2009 to present. Adjustments to historical loss information are made when management determines historical data isnot likely reflective of the current portfolio such as limited data sets or lack of default or loss history. Management* may*selectively apply external market data to subjectively adjust the Company’s own loss history including index or peer data. Accrued interest receivable is excluded from the estimate of credit losses on loans.
Collective Assessment –*** ***The ACL on loans is measured on a collective cohort basis when similar risk characteristics exist. Generally, collectively assessed loans are grouped by call report code and then risk-grade grouping. Risk grade is grouped within each call report code by pass, watch, special mention, substandard, and doubtful. Other loan types are separated into their own cohorts due to specific risk characteristics for that pool of loan.
The Company has elected a non-discounted cash flow methodology with probability of default (“PD”) and loss given default (“LGD”) for all call report code cohorts (“cohorts”), with the exception of the indirect and marine portfolios which are evaluated under a vintage methodology. The vintage methodology measures the expected loss calculation for future periods based on historical performance by the origination period of loans with similar life cycles and risk characteristics. Guaranteed portions of loans are measured withzero risk due to cash collateral and full guaranty.
The PD calculation looks at the historical loan portfolio at particular points in time (each month during the lookback period) to determine the probability that loans in a certain cohort will default over the next12-month period. A default is defined as a loan that has moved to past due90 days and greater, nonaccrual status, or experienced a charge-off during the period. In cohorts where the Company’s historical data is insufficient due to a minimal amount of default activity orzero defaults, management uses index PDs comprised of rates derived from the PD experience of other community banks in place of the Company’s historical PDs. Additionally, management reviews all other cohorts to determine if index PDs should be used outside of these criteria.
The LGD calculation looks at actual losses (net charge-offs) experienced over the entire lookback period for each cohort of loans. The aggregate loss amount is divided by the exposure at default to determine an LGD rate. All defaults (non-accrual, charge-off, or greater than90 days past due) occurring during the lookback period are included in the denominator, whether a loss occurred ornot and exposure at default is determined by the loan balance immediately preceding the default event (i.e., nonaccrual or charge-off). Due to very limited charge-off history, management uses index LGDs comprised of rates derived from the LGD experience of other community banks in place of the Company’s historical LGDs.
The Company utilizes reasonable and supportable forecasts of future economic conditions when estimating the ACL on loans. The calculation includes a12-month PD forecast based on the Company’s regression model comparing peer nonperforming loan ratios to the national unemployment rate. After the forecast period, PD rates revert on a straight-line basis back to long-term historical average rates over a12-month period. Due to very limited default history, management uses index PDs comprised of rates derived from the PD experience of other community banks in place of the Company’s historical PDs.
The Company recognizes that all significant factors that affect the collectability of the loan portfolio must be considered to determine the estimated credit losses as of the evaluation date. Furthermore, the methodology, in and of itself and even when selectively adjusted by comparison to market and peer data, doesnot provide a sufficient basis to determine the estimated credit losses. The Company adjusts the modeled historical losses by qualitative and environmental adjustments to incorporate all significant risks to form a sufficient basis to estimate the credit losses.
Individual Assessment –*** *Loans classified as nonaccrual are reviewed quarterly for potential individual assessment. Any loan classified as a nonaccrual that isnot determined to need individual assessment is evaluated collectively within its respective cohort.
Where the primary and/or expected source of repayment of a specific loan is believed to be the future liquidation of available collateral, impairment will generally be measured based upon expected future collateral proceeds, net of disposition expenses including sales commissions as well as other costs potentially necessary to sell the asset(s) (i.e., past due taxes, liens, etc.). Estimates of future collateral proceeds will be based upon available appraisals, reference to recent valuations of comparable properties, use of consultants or other professionals with relevant market and/or property-specific knowledge, and any other sources of information believed appropriate by management under the specific circumstances. When appraisals are ordered to support the impairment analysis of an impaired loan, the appraisal is reviewed by the Company’s internal appraisal reviewer.
81
Where the primary and/or expected source of repayment of a specific loan is believed to be the receipt of principal and interest payments from the borrower and/or the refinancing of the loan by another creditor, impairment will generally be measured based upon the present value of expected proceeds discounted at the contractual interest rate. Expected refinancing proceeds* may*be estimated from review of term sheets actually received by the borrower from other creditors and/or from the Company’s knowledge of terms generally available from other banks.
Determining the Contractual Term –*** ***Expected credit losses are estimated over the contractual term of the loans, adjusted for expected prepayments when appropriate. The contractual term excludes expected extensions, renewals and modifications. Prepayment assumptions will be determined by analysis of historical behavior by loan cohort.
Allowance for Credit Losses on Unfunded Commitments –*** ***The Company estimates expected credit losses over the contractual period in which the Company is exposed to credit risk via a contractual obligation to extend credit. The ACL on unfunded commitments is adjusted through a provision for (recovery of) credit losses. The estimate includes consideration of the likelihood that funding will occur and an estimate of expected credit losses on commitments expected to be funded over its estimated life. The estimate utilizes the same factors and assumptions as the ACL on loans and is applied at the same collective cohort level.
Premises and Equipment, Net – Land is carried at cost. Premises and equipment are stated at cost less accumulated depreciation and amortization. Depreciation is computed using the straight-line method over the estimated useful lives of the assets. The estimated useful lives used to compute depreciation include building and building improvements up to 25 years and furniture, fixtures, and equipment from three to 10 years. Leasehold and tenant improvements are amortized using the straight-line method over the lesser of useful life or the life of the related lease. Gains or losses on dispositions are reflected on the Consolidated Statements of Income.
Management reviews buildings, improvements and equipment for impairment on an annual basis or whenever events or changes in the circumstances indicate that the undiscounted cash flows for the property are less than its carrying value. If identified, an impairment loss is recognized through a charge to earnings based on the fair value of the property.
Right of Use (“ROU”) Lease Asset & Lease Liability* –*** **The Company leases retail space, office space, storage space, and equipment under operating leases. Most leases require the Company to pay real estate taxes, maintenance, insurance and other similar costs in addition to the base rent. Certain leases also contain lease incentives, such as tenant improvement allowances and rent abatement. Variable lease payments are recognized as lease expense as they are incurred. The Company records an operating lease ROU asset and an operating lease liability for operating leases with a lease term greater than12 months. The ROU asset and lease liability are recorded in “Other assets” and “Other liabilities”, respectively, on the Consolidated Balance Sheets.
ROU assets represent our right to use an underlying asset for the lease term and lease liabilities represent our obligation to make lease payments arising from the lease. ROU assets and lease liabilities are recognized at commencement date based on the present value of lease payments over the lease term. As most of the Company’s leases donot provide an implicit rate, the Company generally uses its incremental borrowing rate based on the estimated rate of interest for collateralized borrowing over a similar term of the lease payments at commencement date. Many of the Company’s leases contain various provisions for increases in rental rates, based either on changes in the published Consumer Price Index or a predetermined escalation schedule, which are factored into our determination of lease payments when appropriate. Substantially all of the leases provide the Company with the option to extend the lease termone or more times following expiration of the initial term. The ROU asset and lease liability terms* may*include options to extend or terminate the lease when it is reasonably certain that the Company will exercise that option. Lease expense for lease payments is recognized on a straight-line basis over the lease term.
Transfers of Financial Assets – Transfers of an entire financial asset, a group of entire financial assets, or participating interest in an entire financial asset are accounted for as sales when control over the assets has been surrendered. Control over transferred assets is deemed to be surrendered when (1) the assets have been isolated from the Company, (2) the transferee obtains the right (free of conditions that constrain it from taking advantage of that right) to pledge or exchange the transferred assets, and (3) the Company doesnot maintain effective control over the transferred assets through an agreement to repurchase them before their maturity.
Mortgage Servicing Rights – Servicing assets are recognized as separate assets when rights are acquired through purchase or through sale of financial assets. Generally, purchased MSRs are capitalized at the cost to acquire the rights. For sales of mortgage loans, a portion of the cost of originating the loan is allocated to the MSRs based on relative fair value. Fair value is based on market prices for comparable MSR contracts, when available, or alternatively, is based on a valuation model that calculates the present value of estimated future net servicing income. The valuation model incorporates assumptions that market participants would use in estimating future net servicing income, such as the cost to service, the discount rate, the custodial earnings rate, an inflation rate, ancillary income, prepayment speeds, and default rates and losses.
82
Servicing assets are evaluated quarterly for impairment based upon the fair value of the rights as compared to amortized cost. Impairment is determined by stratifying rights into tranches based on predominant characteristics, such as interest rate, loan type, and investor type. Impairment is recognized through a valuation allowance for an individual tranche, to the extent that fair value is less than the capitalized amount for the tranche. If the Company later determines that all or a portion of the impairmentno longer exists for a particular tranche, a reduction of the allowance* may*be recorded as a recovery and an increase to income. Capitalized MSRs are stated separately on the Consolidated Balance Sheets and are amortized into noninterest income in proportion to, and over the period of, the estimated future net servicing income of the underlying financial assets.
Income Taxes – The Company files a consolidated federal income tax return. Income taxes are reflected in the Company’s consolidated financial statements to show the tax effects of the operations and transactions reported in the consolidated financial statements and consist of taxes currently payable plus deferred taxes. ASC740, “Accounting for Income Taxes,” requires the asset and liability approach for financial accounting and reporting for deferred income taxes. Deferred tax assets and liabilities result from temporary differences between the financial statement carrying amounts and the tax bases of assets and liabilities. They are reflected at currently enacted income tax rates applicable to the period in which the deferred tax assets or liabilities are expected to be realized or settled and are determined using the assets and liability method of accounting. The deferred income tax provision represents the difference between net deferred tax asset/liability at the beginning and end of the reported period. In formulating the deferred tax asset, the Company is required to estimate income and taxes in the jurisdiction in which the Company operates. This process involves estimating the actual current tax exposure for the reported period together with assessing temporary differences resulting from differing treatment of items, such as depreciation and the provision for credit losses, for tax and financial reporting purposes.
The Company follows the authoritative guidance issued related to accounting for uncertainty in income taxes. The guidance prescribes a recognition threshold and measurement attribute for the financial statement recognition and measurement of a tax position taken or expected to be taken in a tax return. It is the Company’s policy to record any penalties or interest arising from federal or state taxes as a component of income tax expense.
Employee Stock Ownership Plan (“ESOP”) – Compensation expense recognized for the Company's ESOP equals the fair value of shares that have been allocated or committed to be released for allocation to participants. Any difference between the fair value of the shares at the time and the ESOP’s original acquisition cost is charged or credited to stockholders’ equity (additional paid-in-capital). The cost of ESOP shares that havenot yet been allocated or committed to be released is deducted from stockholders’ equity.
Earnings Per Share (“EPS”) – Basic and diluted EPS are computed using thetwo-class method, which is an earnings allocation method for computing earnings per share that treats a participating security as having rights to earnings that would otherwise have been available to common shareholders. Basic earnings per share are computed by dividing income available to common shareholders by the weighted average number of common shares outstanding for the period. Unvested share-based awards containing non-forfeitable rights to dividends or dividend equivalents (whether paid or unpaid) are participating securities and are included in the computation of earnings per share pursuant to thetwo-class method. Diluted earnings per share reflect the potential dilution that could occur if securities or other contracts to issue common stock were exercised or converted into common stock or resulted in the issuance of common stock that then shared in the earnings of the entity.
Comprehensive Income (Loss) – Comprehensive income (loss) is comprised of net income and other comprehensive income (loss). Other comprehensive income (loss) includes unrealized holding gains and losses on securities available-for-sale, net of tax and unrealized holding gains (losses) on derivatives designated as hedges, net of tax recorded directly to equity.
Financial Instruments – In the ordinary course of business, the Company has entered into agreements for off-balance-sheet financial instruments consisting of commitments to extend credit and stand-by letters of credit. Such financial instruments are recorded in the financial statements when they are funded or related fees are incurred or received.
Restricted Assets – Regulations of the Board of Governors of the Federal Reserve System (“Federal Reserve”) require that the Bank maintain reserves in the form of cash on hand and deposit balances with the FRB, based on a percentage of deposits. At* December 31, 2023* and* December 31, 2022*, the Bank hadno reserve requirement.
Marketing and Advertising Costs – The Company records marketing and advertising costs as expenses as they are incurred. Total marketing and advertising expense was $1.3 million, $897,000 and $634,000 for the years ended* December 31, 2023,*2022, and2021, respectively.
83
Stock-Based Compensation – Compensation cost is recognized for stock options and restricted stock awards, based on the fair value of these awards at the grant date. A Black-Scholes model is utilized to estimate the fair value of stock options, while the market price of the Company’s common stock at the grant date is used for restricted stock awards. Compensation cost is recognized over the required service period, generally defined as the vesting period. For awards with graded vesting, compensation cost is recognized on a straight-line basis over the requisite service period for the entire award.
Goodwill – Goodwill is recorded upon completion of a business combination as the difference between the purchase price and the fair value of net identifiable assets acquired. The Company completes its annual review of goodwill during thefourth quarter of each fiscal year. An assessment of qualitative factors is completed to determine if it is more likely thannot that the fair value of a reporting unit is less than its carrying amount. If the qualitative analysis concludes that further analysis is required, then a quantitative impairment test would be completed. The quantitative goodwill impairment test is used to identify the existence of impairment and the amount of impairment loss and compares the reporting unit’s estimated fair value, including goodwill, to its carrying amount. If the fair value exceeds the carrying amount, then goodwill isnot considered impaired. If the carrying amount exceeds its fair value, an impairment loss would be recognized equal to the amount of excess, limited to the amount of total goodwill allocated to that reporting unit. There wasno goodwill impairment for the years ended* December 31, 2023,*2022, and2021.
Bank Owned Life Insurance – The Bank has purchased life insurance policies on certain key executives. Company owned life insurance is recorded at the amount that can be realized under the insurance contract at the balance sheet date, which is the cash surrender value adjusted for other charges or other amounts due that are probable at settlement.
As a result of current tax law and the nature of these policies, the Bank records any increase in cash value of these policies as nontaxable noninterest income. If the Bank decided to surrender any of the policies prior to the death of the insured, such surrender* may*result in tax expense related to the life-to-date cumulative increase in cash value of the policy. If the Bank retains such policies until the death of the insured, the Bank would receive nontaxable proceeds from the insurance company equal to the death benefit of the policies.
Business Combinations – The Company accounts for business combinations using the acquisition method of accounting. The accounts of an acquired entity are included as of the date of acquisition, and any excess of purchase price over the fair value of the net assets acquired is capitalized as goodwill. In the event that the fair value of net assets acquired exceeds the purchase price, including fair value of liabilities assumed, a bargain purchase gain is recorded on that acquisition. Under this method, all identifiable assets acquired, including purchased loans, and liabilities assumed are recorded at fair value.
The primary identifiable intangible asset we typically record in connection with a whole bank or bank branch acquisition is the value of the core deposit intangibles which represents the estimated value of the long-term deposit relationships acquired in the transaction. Determining the amount of identifiable intangible assets and their average lives involves multiple assumptions and estimates and is typically determined by performing a discounted cash flow analysis, which involves a combination of any or all the following assumptions: customer attrition/runoff, alternative funding costs, deposit servicing costs, and discount rates. The core deposit intangibles are amortized over the estimated useful lives of the deposit accounts based on a method that we believe reasonably approximates the anticipated benefit stream from this intangible. The estimated useful lives are periodically reviewed for reasonableness and have generally been estimated to have a life ranging from seven toten years, with an accelerated rate of amortization. We review identifiable intangible assets for impairment whenever events or changes in circumstances indicate that the carrying value* may**not* be recoverable. Our policy is that an impairment loss is recognized, equal to the difference between the asset's carrying amount and its fair value, if the sum of the expected undiscounted future cash flows is less than the carrying amount of the asset. Estimating future cash flows involves the use of multiple estimates and assumptions, such as those listed above.
Acquired Loans – Loans acquired in business combinations are recorded at their fair value at the acquisition date. Establishing the fair value of acquired loans involves a significant amount of judgement, including determining the credit discount based upon historical data adjusted for current economic conditions and other factors. Acquired loans are evaluated upon acquisition and classified as either purchased credit-deteriorated or purchased non-credit-deteriorated. Purchased credit-deteriorated (“PCD”) loans have experienced more than insignificant credit deterioration since origination. For PCD loans, an allowance for credit losses is determined at the acquisition date using the same methodology as other loans held for investment. The initial allowance for credit losses determined on a collective basis is allocated to individual loans. The loan’s fair value is grossed up for the allowance for credit losses and becomes its initial amortized cost basis. The difference between the initial amortized cost basis and the par value of the loan is a noncredit discount or premium, which is amortized into interest income over the life of the loan. Subsequent changes to the allowance for credit losses are recorded through a provision for credit losses.
84
For purchased non-credit-deteriorated loans, the difference between the fair value and unpaid principal balance of the loan at the acquisition date is amortized or accreted to interest income over the life of the loan. While credit discounts are included in the determination of the fair value for non-credit-deteriorated loans, since these discounts are expected to be accreted over the life of the loans, they cannot be used to offset the allowance for credit losses that must be recorded at the acquisition date. As a result, an allowance for credit losses is determined at the acquisition date using the same methodology as other loans held for investment and is recognized as a provision for credit losses in the Consolidated Statement of Income. Any subsequent deterioration (improvement) in credit quality is recognized by recording a provision for (reversal of) credit losses.
Application of New Accounting Guidance in2023**
On* January 1, 2023,the Company adopted Accounting Standards Update (“ASU”)No. 2022–02, Financial Instruments– Credit Losses (Topic326): Troubled Debt Restructurings and Vintage Disclosures. This ASU eliminated the accounting guidance for troubled debt restructurings (“TDRs”) for creditors, required new disclosures for creditors for certain loan refinancings and restructurings when a borrower is experiencing financial difficulty, and required public business entities to include current-period gross write-offs in the vintage disclosure tables. The amendments in this ASU were effective for fiscal years beginning after December 15, 2022,including interim periods within those fiscal years. The adoption of ASU2022–02* didnot have a material impact on the Company’s consolidated financial statements.
RECENT ACCOUNTING PRONOUNCEMENTS
In* March 2020,the Financial Accounting Standards Board (“FASB”) issued ASUNo.* 2020–04, “Reference Rate Reform”* (“Topic848**”). This ASU provides optional guidance for a limited period to ease the potential burden in accounting for (or recognizing the effects of) reference rate reform on financial reporting. The amendments in this ASU apply to modifications to agreements (e.g., loans, debt securities, derivatives, borrowings) that replace a reference rate affected by reference rate reform (including rates referenced in fallback provisions) and contemporaneous modifications of other contract terms related to the replacement of the reference rate (including contract modifications to add or change fallback provisions). The following optional expedients for applying the requirements of certain Topics or Industry Subtopics in the Codification are permitted for contracts that are modified because of reference rate reform and that meet certain scope guidance:1) Modifications of contracts within the scope of Topics310,* Receivables, and470, Debt, should be accounted for by prospectively adjusting the effective interest rate;2) Modifications of contracts within the scope of Topics840, Leases, and842, Leases, should be accounted for as a continuation of the existing contracts withno reassessments of the lease classification and the discount rate (for example, the incremental borrowing rate) or remeasurements of lease payments that otherwise would be required under those Topics for modificationsnot accounted for as separate contracts; and3) Modifications of contracts donot require an entity to reassess its original conclusion about whether that contract contains an embedded derivative that is clearly and closely related to the economic characteristics and risks of the host contract under Subtopic815-15, Derivatives and Hedging - Embedded Derivatives. In* January 2021,ASU2021–01* updated amendments in the new ASU to clarify that certain optional expedients and exceptions in Topic848 for contract modifications and hedge accounting apply to derivative instruments that use an interest rate for margining, discounting, or contract price alignment that is modified as a result of reference rate reform. Amendments in this ASU and the expedients and exceptions in Topic848 capture the incremental consequences of the scope clarification and tailor the existing guidance to derivative instruments affected by the discounting transition. An entity* mayelect to apply the amendments in this ASU on a full retrospective basis as of any date from the effective dates. The amendments in this ASU have differing effective dates, beginning with an interim period including and subsequent to March 12, 2020through December 31, 2022,deferred now until December 31, 2024.The Company doesnot* expect the adoption of ASU2020–04 to have a material impact on its consolidated financial statements and related disclosures.
In* June 2022,the FASB issued ASU2022*-03,* Fair Value Measurement (Topic820): Fair Value Measurement of Equity Securities Subject to Contractual Sale Restrictions*. ASU2022-03 clarifies that a contractual restriction on the sale of an equity security shouldnot be considered in measuring fair value, nor should the contractual restriction be recognized and measured separately. Further, this ASU requires disclosure of the fair value of equity securities subject to contractual sale restrictions reflected in the balance sheet, the nature and remaining duration of the restrictions(s), and the circumstances that could cause a lapse in the restriction(s). ASU2022-03 is effective for the Company for fiscal years beginning after* December 15, 2023,including interim periods within those fiscal years, with early adoption permitted. The Company doesnot* believe this ASU will have a material impact on its consolidated financial statements and related disclosures.
85
In* March 2023,the FASB issued ASU2023*-02, Investments - Equity Method and Joint Ventures (Topic323*): Accounting for Investments in Tax Credit Structures Using the Proportional Amortization Method, a consensus of the Emerging Issues Task Force*. ASU2023-02 allows an entity the option to apply the proportional amortization method of accounting to other equity investments that are made for the primary purpose of receiving tax credits or other income tax benefits if certain conditions are met. Prior to this ASU, the application of the proportional amortization method of accounting was limited to investments in low-income housing tax credit structures. The proportional amortization method of accounting results in the amortization of applicable investments, as well as the related income tax credits or other income tax benefits received, being presented on a single line in the statements of income, income tax expense. Under this ASU, an entity has the option to apply the proportional amortization method of accounting to applicable investments on a tax-credit-program-by-tax-credit program basis. In addition, the amendments in this ASU require that all tax equity investments accounted for using the proportional amortization method use the delayed equity contribution guidance in paragraph323-740-25-3, requiring a liability to be recognized for delayed equity contributions that are unconditional and legally binding or for equity contributions that are contingent upon a future event when that contingent event becomes probable. Under this ASU, low-income housing tax credit investments for which the proportional amortization method isnot applied canno longer be accounted for using the delayed equity contribution guidance. Further, this ASU specifies that impairment of low-income housing tax credit investmentsnot accounted for using the equity method must apply the impairment guidance in Subtopic323-10: Investments - Equity Method and Joint Ventures - Overall.This ASU also clarifies that for low-income housing tax credit investmentsnot accounted for under the proportional amortization method or the equity method, an entity shall account for them under Topic321:** Investments - Equity Securities. The amendments in the ASU also require additional disclosures in interim and annual periods concerning investments for which the proportional amortization method is applied, including (i) the nature of tax equity investments, and (ii) the effect of tax equity investments and related income tax credits and other income tax benefits on the financial position and results of operations. ASU2023-02 is effective for the Company for fiscal years beginning after* December 15, 2023,including interim periods within those fiscal years, with early adoption permitted. The Company is evaluating the effect that ASU2023*-02 will have on its consolidated financial statements and related disclosures.
In* November 2023,the FASB issued guidance within ASU2023*-07, Segment Reporting (Topic280*): Improvements to Reportable Segment Disclosures.This ASU requires that a public entity that has a single reportable segment provide all the disclosures required by the amendments in this ASU and all existing disclosures in Topic280.*
The amendments in this ASU are intended to improve segment disclosure requirements, primarily through enhanced disclosures about significant segment expenses. The key amendments included in this ASU:
| ● | Require disclosure on an annual and interim basis, significant segment expenses that are regularly provided to the chief operating decision maker (“CODM”) and are included within each reported measure of segment profit and loss. |
|---|
| ● | Require disclosure on an annual and interim basis, an amount for other segment items (defined in the ASU) and a description of its composition. |
|---|
| ● | Clarify that if the CODM uses more than one measure of the segment's profit or loss in assessing performance, one or more of those additional measures may be reported. |
|---|
| ● | Require disclosure of the title and position of the CODM and an explanation of how the CODM uses the reported measure(s) of segment profit or loss in assessing performance. |
|---|
This ASU is effective for fiscal years beginning after* December 15, 2023,and interim periods within fiscal years beginning after December 15, 2024.The amendments should be applied retrospectively to all prior periods presented in the financial statements. The Company is currently evaluating the effect that ASU2023*-07 will have on the Company’s consolidated financial statements and related disclosures.
In* December 2023,the FASB issued guidance within ASU2023*-09, Income Taxes (Topic740*): Improvements to Income Tax Disclosures.* The amendments in the ASU are intended to provide more transparency about income tax information through improvements to income tax disclosures primarily related to the rate reconciliation and income taxes paid information. The ASU requires disclosure in the rate reconciliation of specific categories as well as provide additional information for reconciling items that meet a quantitative threshold.
Those amendments require disclosure of the following information about income taxes paid on an annual basis:
| ● | Income taxes paid (net of refunds received), disaggregated by federal and state taxes and by individual jurisdictions in which income taxes paid (net of refunds received) is equal to or greater than five percent of total income taxes paid (net refunds received). |
|---|
| ● | Income tax expense (or benefit) from continuing operations disaggregated by federal and state jurisdictions. |
|---|
86
The ASU is effective for annual periods beginning after* December 15, 2024.Early adoption is permitted for annual financial statements that havenot* yet been issued or made available for issuance. The amendments should be applied on a prospective basis. The Company is evaluating the effect that ASU2023-09 will have on its consolidated financial statements and related disclosures.
NOTE2 – BUSINESS COMBINATION
On* February 24, 2023,the Company’s wholly-owned subsidiary,1st Security Bank, completed the purchase ofseven branches (“Branch Acquisition”) from Columbia State Bank to expand its franchise in Washington and Oregon. The Branch Acquisition included seven retail bank branches located in the communities of Goldendale and White Salmon, Washington and Manzanita, Newport, Ontario, Tillamook, and Waldport, Oregon. In accordance with the Purchase and Assumption Agreement, dated as of November 7, 2022,between Columbia State Bank and1st* Security Bank, the Bank acquired $425.5 million of deposits, a portfolio of performing loans, six owned bank branches, one lease associated with the bank branches and certain other assets of the branches. In consideration of the purchased assets and transferred liabilities,1st Security Bank paid (a) the unpaid principal balance and accrued interest of $66.6 million for the loans acquired, (b) the fair value, or approximately $6.3 million, for the bank facilities and certain other assets associated with the acquired branches, and (c) a deposit premium of 4.15% for core deposits and 2.5% for public funds on substantially all of the deposits assumed, which equated to approximately $16.4 million. The transaction was settled with Columbia State Bank paying cash of $334.7 million to1st Security Bank for the difference between the total assets purchased and the total liabilities assumed.
The Branch Acquisition was accounted for under the acquisition method of accounting and accordingly, the assets and liabilities were recorded at fair values on* February 24, 2023,the date of acquisition. Determining the fair value of assets and liabilities is a complicated process involving significant judgement regarding methods and assumptions used to calculate estimated fair values. Fair values are preliminary and subject to refinement for up toone* year after the closing date of the acquisition as information relative to closing date fair values become available. Due to the timing of the data conversion and the integration of operations of the branches onto the Company’s existing operations, historical reporting of the acquired branches is impracticable, and therefore, disclosure of the amounts of revenue and expenses attributable to the acquired branches since the acquisition date arenot available.
The following table summarizes the estimated fair values of assets acquired and liabilities assumed at the date of acquisition:
| Acquired Book · Fair Value · Amount | ||||
|---|---|---|---|---|
| February 24, 2023 · Value · Adjustments · Recorded | ||||
| Assets | ||||
| Cash and cash equivalents | $336,157 | $— | $336,157 | |
| Loans receivable | 66,093 | (2,902) | (1) | 63,191 |
| Premises and equipment | 6,342 | — | 6,342 | |
| Accrued interest receivable | 530 | — | 530 | |
| Core deposit intangible ("CDI") | — | 17,438 | (2) | 17,438 |
| Goodwill | — | 1,280 | (3) | 1,280 |
| Other assets | 11 | — | 11 | |
| Total assets acquired | $409,133 | $15,816 | $424,949 | |
| Liabilities | ||||
| Deposits: | ||||
| Noninterest-bearing accounts | $225,567 | $— | $225,567 | |
| Interest-bearing accounts | 199,898 | (548) | (4) | 199,350 |
| Total deposits | 425,465 | (548) | 424,917 | |
| Accrued interest payable | 4 | — | 4 | |
| Other liabilities | 28 | — | 28 | |
| Total liabilities assumed | $425,497 | $(548) | $424,949 | |
| (1) | The fair value discount for acquired loans was determined by separate adjustments to reflect a credit risk and marketability component and a yield component reflecting the differential between portfolio and market yields. The discount on acquired loans will be accreted back into interest income using the effective yield method. None of the loans acquired are purchased financial assets with credit deterioration. The fair value of the loans is $63.2 million and the gross amount due is $66.1 million, none of which is expected to be uncollectable. |
87
| (2) | The fair value adjustment represents the value of the core deposit base assumed in the Branch Acquisition based on a study performed by an independent consulting firm. This amount was recorded by the Company as an identifiable intangible asset and will be amortized as an expense on an accelerated basis over the average life of the core deposit base, which is estimated to be 10 years. |
| (3) | The fair value adjustment represents the value of the goodwill calculated from the purchase based on the purchase price, less the fair value of assets acquired net of liabilities assumed. The goodwill of $1.3 million is attributable to the workforce and customer relationships associated with the branches. All the goodwill is deductible for tax purposes and will be amortized over a 15-year period. The goodwill was assigned to the Commercial and Consumer Banking segment. |
| (4) | The fair value of time deposits was calculated using a discounted cash flow analysis that calculated the present value of the projected cash flows from the portfolio versus the present value of a similar portfolio with a similar maturity profile at current market rates. This adjustment represents a difference in interest rates from the time deposits acquired and the estimated wholesale funding rates used in the application of fair value accounting. The discounted amount will be amortized into expense as an increase in interest expense over the maturity profile of the acquired time deposits. |
The disclosures regarding pro-forma data and the results of operations after the acquisition date are omitted as this information isnot practical to obtain. The branches’ financial information isnot reported on a stand-alone basis.
NOTE3 – INVESTMENTS
The following tables present the amortized costs, unrealized gains, unrealized losses, and estimated fair values of securities available-for-sale and held-to-maturity, and ACL on securities held-to-maturity, at the dates indicated:
| Estimated | |||||
|---|---|---|---|---|---|
| Amortized · Unrealized · Unrealized · Fair | |||||
| SECURITIES AVAILABLE-FOR-SALE | Cost | Gains | Losses | Values | ACL |
| U.S. agency securities | $21,151 | $46 | $(3,179) | $18,018 | $— |
| Corporate securities | 13,000 | 613 | (741) | 12,872 | — |
| Municipal bonds | 138,803 | 42 | (19,398) | 119,447 | — |
| Mortgage-backed securities | 112,855 | 238 | (11,845) | 101,248 | — |
| U.S. Small Business Administration securities | 42,886 | — | (1,538) | 41,348 | — |
| Total securities available-for-sale | 328,695 | 939 | (36,701) | 292,933 | — |
| SECURITIES HELD-TO-MATURITY | |||||
| Corporate securities | 8,500 | — | (834) | 7,666 | 45 |
| Total securities held-to-maturity | 8,500 | — | (834) | 7,666 | 45 |
| Total securities | $337,195 | $939 | $(37,535) | $300,599 | $45 |
| Estimated | |||||
|---|---|---|---|---|---|
| Amortized · Unrealized · Unrealized · Fair | |||||
| SECURITIES AVAILABLE-FOR-SALE | Cost | Gains | Losses | Values | ACL |
| U.S. agency securities | $21,153 | $— | $(3,865) | $17,288 | $— |
| Corporate securities | 9,497 | 27 | (979) | 8,545 | — |
| Municipal bonds | 144,200 | 21 | (23,619) | 120,602 | — |
| Mortgage-backed securities | 82,424 | — | (12,458) | 69,966 | — |
| U.S. Small Business Administration securities | 14,519 | — | (1,668) | 12,851 | — |
| Total securities available-for-sale | 271,793 | 48 | (42,589) | 229,252 | — |
| SECURITIES HELD-TO-MATURITY | |||||
| Corporate securities | 8,500 | — | (571) | 7,929 | 31 |
| Total securities held-to-maturity | 8,500 | — | (571) | 7,929 | 31 |
| Total securities | $280,293 | $48 | $(43,160) | $237,181 | $31 |
88
The following table presents the activity in the ACL on securities held-to-maturity by major security type for the years indicated:
| SECURITIES HELD-TO-MATURITY | For the Year Ended | |
|---|---|---|
| Corporate Securities | December 31, 2023 | December 31, 2022 |
| Beginning ACL balance | $31 | $— |
| Impact of adopting ASU 2016-13 | — | 72 |
| Provision for (recapture of) credit losses | 14 | (41) |
| Securities charged-off | — | — |
| Recoveries | — | — |
| Total ending ACL balance | $45 | $31 |
Management measures expected credit losses on held-to-maturity debt securities on an individual basis. The estimate of expected credit losses considers historical credit loss information that is adjusted for current conditions and reasonable and supportable forecasts. Accrued interest receivable on held-to-maturity debt securities totaled $116,000 as of* December 31, 2023and2022*, and was $1.5 million and $1.2 million on available-for-sale debt securities as of* December 31, 2023and2022*, respectively. Accrued interest receivable on securities is reported in “Accrued interest receivable” on the Consolidated Balance Sheets and is excluded from the calculation of the ACL.
The Bank monitors the credit quality of debt securities held-to-maturity quarterly using credit rating, material event notices, and changes in market value. The following table summarizes the amortized cost of debt securities held-to-maturity at the dates indicated, aggregated by credit quality indicator:
| December 31, | ||
|---|---|---|
| Corporate securities | 2023 | 2022 |
| BBB/BBB- | $7,000 | $8,500 |
| BB+ | 1,500 | — |
| Total | $8,500 | $8,500 |
At* December 31, 2023*, there wereno debt securities held-to-maturity that were classified as either nonaccrual or90 days or more past due and still accruing interest.
The following table presents, as of* December 31, 2023*, investment securities which were pledged to secure borrowings, public deposits or other obligations as permitted or required by law:
| Purpose or beneficiary | Carrying Value | Amortized Cost | Fair Value |
|---|---|---|---|
| State and local government public deposits | $39,704 | $45,689 | $39,704 |
| FRB - Bank Term Funding Program facility ("BTFP") | 77,043 | 90,195 | 77,043 |
| Total pledged securities | $116,747 | $135,884 | $116,747 |
89
Investment securities that were in an unrealized loss position at the dates indicated are presented in the following tables, based on the length of time individual securities have been in an unrealized loss position.
| Less than 12 Months | 12 Months or Longer | Total | ||||
|---|---|---|---|---|---|---|
| Fair | Unrealized | Fair | Unrealized | Fair | Unrealized | |
| SECURITIES AVAILABLE-FOR-SALE | Value | Losses | Value | Losses | Value | Losses |
| U.S. agency securities | $— | $— | $15,972 | $(3,179) | $15,972 | $(3,179) |
| Corporate securities | 959 | (41) | 4,300 | (700) | 5,259 | (741) |
| Municipal bonds | 3,922 | (23) | 113,577 | (19,375) | 117,499 | (19,398) |
| Mortgage-backed securities | 20,662 | (113) | 67,376 | (11,732) | 88,038 | (11,845) |
| U.S. Small Business Administration securities | 33,211 | (460) | 8,137 | (1,078) | 41,348 | (1,538) |
| Total securities available-for-sale | $58,754 | $(637) | $209,362 | $(36,064) | $268,116 | $(36,701) |
| SECURITIES HELD-TO-MATURITY | ||||||
| Corporate securities | — | — | 7,666 | (834) | 7,666 | (834) |
| Total securities held-to-maturity | — | — | 7,666 | (834) | 7,666 | (834) |
| Total | $58,754 | $(637) | $217,028 | $(36,898) | $275,782 | $(37,535) |
| Less than 12 Months | 12 Months or Longer | Total | ||||
|---|---|---|---|---|---|---|
| Fair | Unrealized | Fair | Unrealized | Fair | Unrealized | |
| SECURITIES AVAILABLE-FOR-SALE | Value | Losses | Value | Losses | Value | Losses |
| U.S. agency securities | $3,823 | $(118) | $13,465 | $(3,747) | $17,288 | $(3,865) |
| Corporate securities | 2,494 | (4) | 4,026 | (975) | 6,520 | (979) |
| Municipal bonds | 44,261 | (5,794) | 73,990 | (17,825) | 118,251 | (23,619) |
| Mortgage-backed securities | 29,791 | (3,188) | 40,175 | (9,270) | 69,966 | (12,458) |
| U.S. Small Business Administration securities | 10,807 | (1,162) | 2,044 | (506) | 12,851 | (1,668) |
| Total securities available-for-sale | $91,176 | $(10,266) | $133,700 | $(32,323) | $224,876 | $(42,589) |
| SECURITIES HELD-TO-MATURITY | ||||||
| Corporate securities | 7,929 | (571) | — | — | 7,929 | (571) |
| Total securities held-to-maturity | 7,929 | (571) | — | — | 7,929 | (571) |
| Total | $99,105 | $(10,837) | $133,700 | $(32,323) | $232,805 | $(43,160) |
There wereno held-to-maturity debt securities in an unrealized loss position of less thanone year andseven in an unrealized loss position of more thanone year at* December 31, 2023*.
There were 30 available-for-sale securities in an unrealized loss position of less thanone year and 180 available-for-sale securities in an unrealized loss position of more thanone year at* December 31, 2023*. The unrealized losses associated with these securities are believed to be caused by changing market conditions that are considered to be temporary and the Company doesnot intend to sell the securities, and it isnot likely to be required to sell these securities prior to maturity. Management monitors the published credit ratings of the issuers of the debt securities for material ratings or outlook changes. Substantially all of the Company’s municipal bond portfolio is comprised of obligations of states and political subdivisions located within the Company’s geographic footprint that are monitored through quarterly or annual financial review utilizing published credit ratings. All the municipal bond securities are investment grade.
All of the available-for-sale mortgage-backed securities and U.S. Small Business Administration securities in an unrealized loss position are issued or guaranteed by government-sponsored enterprises, and the available-for-sale corporate securities are all investment grade and monitored for rating or outlook changes. Based on the Company’s evaluation of these securities, no credit impairment was recorded for the years ended* December 31, 2023,*2022, and2021.
90
The contractual maturities of securities available-for-sale and held-to-maturity at the dates indicated are listed below. Expected maturities of mortgage-backed securities* maydiffer from contractual maturities because borrowers mayhave the right to call or prepay the obligations; therefore, these securities are classified separately withno* specific maturity date.
| December 31, | ||||
|---|---|---|---|---|
| 2023 | 2022 | |||
| SECURITIES AVAILABLE-FOR-SALE | Amortized | Fair | Amortized | Fair |
| U.S. agency securities | Cost | Value | Cost | Value |
| Due within one year | $922 | $914 | $— | $— |
| Due after one year through five years | 3,947 | 3,544 | 4,874 | 4,321 |
| Due after five years through ten years | 11,972 | 10,139 | 6,989 | 5,963 |
| Due after ten years | 4,310 | 3,421 | 9,290 | 7,004 |
| Subtotal | 21,151 | 18,018 | 21,153 | 17,288 |
| Corporate securities | ||||
| Due within one year | 1,000 | 1,004 | 1,000 | 997 |
| Due after one year through five years | 6,000 | 6,609 | 2,497 | 2,519 |
| Due after five years through ten years | 4,000 | 3,839 | 4,000 | 3,763 |
| Due after ten years | 2,000 | 1,420 | 2,000 | 1,266 |
| Subtotal | 13,000 | 12,872 | 9,497 | 8,545 |
| Municipal bonds | ||||
| Due within one year | 1,013 | 1,003 | 2,660 | 2,644 |
| Due after one year through five years | 757 | 751 | 1,038 | 1,012 |
| Due after five years through ten years | 7,603 | 7,101 | 6,341 | 5,771 |
| Due after ten years | 129,430 | 110,592 | 134,161 | 111,175 |
| Subtotal | 138,803 | 119,447 | 144,200 | 120,602 |
| Mortgage-backed securities | ||||
| Federal National Mortgage Association (“FNMA”) | 76,369 | 66,275 | 68,421 | 57,358 |
| Federal Home Loan Mortgage Corporation (“FHLMC”) | 32,311 | 31,376 | 9,290 | 8,424 |
| Government National Mortgage Association (“GNMA”) | 4,175 | 3,597 | 4,713 | 4,184 |
| Subtotal | 112,855 | 101,248 | 82,424 | 69,966 |
| U.S. Small Business Administration securities | ||||
| Due within one year | 198 | 196 | — | — |
| Due after one year through five years | 1,860 | 1,824 | 2,553 | 2,407 |
| Due after five years through ten years | 21,420 | 20,929 | 4,461 | 3,996 |
| Due after ten years | 19,408 | 18,399 | 7,505 | 6,448 |
| Subtotal | 42,886 | 41,348 | 14,519 | 12,851 |
| Total securities available-for-sale | 328,695 | 292,933 | 271,793 | 229,252 |
| SECURITIES HELD-TO-MATURITY | ||||
| Corporate securities | ||||
| Due after five years through ten years | 8,500 | 7,666 | 8,500 | 7,929 |
| Total securities held-to-maturity | 8,500 | 7,666 | 8,500 | 7,929 |
| Total securities | $337,195 | $300,599 | $280,293 | $237,181 |
There wereno sales proceeds, or gains or losses from the sale of securities available-for-sale for the years ended* December 31, 2023,*2022, and2021.
91
NOTE4 – LOANS RECEIVABLE AND ALLOWANCE FOR CREDIT LOSSES ON LOANS
The composition of the loan portfolio was as follows at the dates indicated:
| December 31, | ||
|---|---|---|
| REAL ESTATE LOANS | 2023 | 2022 |
| Commercial | $366,328 | $334,059 |
| Construction and development | 303,054 | 342,591 |
| Home equity | 69,488 | 55,387 |
| One-to-four-family (excludes loans held for sale) | 567,742 | 469,485 |
| Multi-family | 223,769 | 219,738 |
| Total real estate loans | 1,530,381 | 1,421,260 |
| CONSUMER LOANS | ||
| Indirect home improvement | 569,903 | 495,941 |
| Marine | 73,310 | 70,567 |
| Other consumer | 3,540 | 3,064 |
| Total consumer loans | 646,753 | 569,572 |
| COMMERCIAL BUSINESS LOANS | ||
| Commercial and industrial | 238,301 | 196,791 |
| Warehouse lending | 17,580 | 31,229 |
| Total commercial business loans | 255,881 | 228,020 |
| Total loans receivable, gross | 2,433,015 | 2,218,852 |
| ACL on loans | (31,534) | (27,992) |
| Total loans receivable, net | $2,401,481 | $2,190,860 |
Loan amounts are net of unearned loan fees in excess of unamortized costs and premiums of $8.4 million as of* December 31, 2023* and $7.8 million as of* December 31, 2022*. Net loans include unamortized net discounts on acquired loans of $2.6 million and $437,000 as of* December 31, 2023and2022*, respectively. Net loans donot include accrued interest receivable. Accrued interest receivable on loans was $11.5 million as of* December 31, 2023* and $9.6 million as of* December 31, 2022* and was reported in “Accrued interest receivable” on the Consolidated Balance Sheets.
Most of the Company’s commercial and multi-family real estate, construction, residential, and commercial business lending activities are with customers located in Western Washington, the Oregon Coast, and near our loan production offices in Vancouver, Washington and the Tri-Cities, Washington. The Company originates real estate, consumer and commercial business loans and has concentrations in these areas, however, indirect home improvement loans, including solar-related home improvement loans, are originated through a network of home improvement contractors and dealers located throughout Washington, Oregon, California, Idaho, Colorado, Arizona, Minnesota, Nevada, Texas, Utah, Massachusetts, Montana, and recently New Hampshire. Management reviewed dealer concentrations and determined as of* December 31, 2023*, any dealer owned by the same corporate entity will be included under that corporate entity andnot as a separate dealer. Loans are generally secured by collateral and rights to collateral vary and are legally documented to the extent practicable. Local economic conditions* may*affect borrowers’ ability to meet the stated repayment terms.
At* December 31, 2023*, the Bank held approximately $1.07 billion in loans that are pledged as collateral for FHLB advances, compared to approximately $840.2 million at* December 31, 2022*. The Bank held approximately $631.1 million in loans that are pledged as collateral for the FRB line of credit at* December 31, 2023*, compared to approximately $579.8 million at* December 31, 2022*.
92
The Company has defined its loan portfolio intothree segments that reflect the structure of the lending function, the Company’s strategic plan and the way management monitors performance and credit quality. Thethree loan portfolio segments are: (a) Real Estate Loans, (b) Consumer Loans and (c) Commercial Business Loans. Each of these segments is disaggregated into classes based on the risk characteristics of the borrower and/or the collateral type securing the loan. The following is a summary of each of the Company’s loan portfolio segments and classes:
Real Estate Loans
*Commercial Lending.*Loans originated by the Company primarily secured by income producing properties, including retail centers, warehouses, and office buildings located in our market areas.
Construction and Development Lending. Loans originated by the Company for the construction of, and secured by, commercial real estate,one-to-four-family, and multi-family residences and tracts of land for development that arenot pre-sold. A portion of theone-to-four-family construction portfolio is custom construction loans to the intended occupant of the residence.
Home Equity Lending. Loans originated by the Company secured bysecond mortgages onone-to-four-family residences, including home equity lines of credit in our market areas.
One-to-Four-Family Real Estate Lending. One-to-four-family residential loans include owner-occupied properties (includingsecond homes), and non-owner-occupied properties withfour or less units. These loans originated by the Company or periodically purchased from banks are secured byfirst mortgages onone-to-four-family residences in our market areas that the Company intends to hold (excludes loans held for sale).
Multi-family Lending. Apartment term lending (five or more units) to current banking customers and community reinvestment loans for low to moderate income individuals in the Company’s footprint.
Consumer Loans
Indirect Home Improvement. Fixture secured loans for home improvement are originated by the Company through its network of home improvement contractors and dealers and are secured by the personal property installed in, on, or at the borrower’s real property, and* maybe perfected with aUCC‑2* financing statement filed in the county of the borrower’s residence. These indirect home improvement loans include replacement windows, siding, roofing, spas, and other home fixture installations, including solar related home improvement projects.
*Marine.*Loans originated by the Company, secured by boats, to borrowers primarily located in the states where the Company originates consumer loans.
Other Consumer. Loans originated by the Company to consumers in our retail branch footprint, including automobiles, recreational vehicles, direct home improvement loans, loans on deposits, and other consumer loans, primarily consisting of personal lines of credit and credit cards.
Commercial Business Loans
Commercial and Industrial (“C&I”) Lending. C&I loans originated by the Company to local small- and mid-sized businesses in our Puget Sound market area are secured primarily by accounts receivable, inventory, or personal property, plant and equipment. Some of the C&I loans purchased by the Company are outside of the greater Puget Sound market area. C&I loans are made on the basis of the borrower’s ability to make repayment from the cash flow of the borrower’s business.
Warehouse Lending. Loans originated to non-depository financial institutions and secured by notes originated by the non-depository financial institution. The Company hastwo distinct warehouse lending divisions: commercial warehouse re-lending secured by notes on construction loans and mortgage warehouse re-lending secured by notes onone-to-four-family loans. The Company’s commercial construction warehouse lines are secured by notes on construction loans and typically guaranteed by principals with experience in construction lending. Mortgage warehouse lending loans are funded throughthird-party residential mortgage bankers. Under this program, the Company provides short-term funding to the mortgage banking companies for the purpose of originating residential mortgage loans for sale into the secondary market.
93
Allowance for Credit Losses
The main drivers of the provision for credit losses on loans recorded in2023 were increases in outstanding loans, net charge-offs, and specific reserves on individually evaluated loans.
The following tables detail activity in the ACL on loans and the allowance for loan losses by loan categories, at or for the years indicated:
| Real · Commercial | |||||
|---|---|---|---|---|---|
| ACL ON LOANS | Estate | Consumer | Business | Unallocated | Total |
| Beginning balance | $12,123 | $12,109 | $3,760 | $— | $27,992 |
| Provision for credit losses on loans | 1,994 | 3,465 | 311 | — | 5,770 |
| Charge-offs | (10) | (3,465) | (1) | — | (3,476) |
| Recoveries | — | 1,248 | — | — | 1,248 |
| Net charge-offs | (10) | (2,217) | (1) | — | (2,228) |
| Total ending ACL balance | $14,107 | $13,357 | $4,070 | $— | $31,534 |
| Real · Commercial | |||||
|---|---|---|---|---|---|
| ACL ON LOANS | Estate | Consumer | Business | Unallocated | Total |
| Beginning balance, prior to adoption of ASC 326 | $14,798 | $4,280 | $6,536 | $21 | $25,635 |
| Impact of adopting ASC 326 | (5,234) | 6,078 | (3,682) | (21) | (2,859) |
| Provision for credit losses on loans | 2,559 | 3,158 | 906 | — | 6,623 |
| Charge-offs | — | (2,465) | — | — | (2,465) |
| Recoveries | — | 1,058 | — | — | 1,058 |
| Net charge-offs | — | (1,407) | — | — | (1,407) |
| Total ending ACL balance | $12,123 | $12,109 | $3,760 | $— | $27,992 |
The allowance for loan losses is reported using the incurred loss method at or for the year ended* December 31, 2021:*
| Commercial | |||||
|---|---|---|---|---|---|
| ALLOWANCE FOR LOAN LOSSES | Real Estate | Consumer | Business | Unallocated | Total |
| Beginning balance | $13,846 | $6,696 | $4,939 | $691 | $26,172 |
| Provision for (recapture of) loan losses | 952 | (1,417) | 1,635 | (670) | 500 |
| Charge-offs | — | (1,755) | (38) | — | (1,793) |
| Recoveries | — | 756 | — | — | 756 |
| Net charge-offs | — | (999) | (38) | — | (1,037) |
| Total ending allowance for loan losses balance | $14,798 | $4,280 | $6,536 | $21 | $25,635 |
| Period end amount allocated to: | |||||
| Loans individually evaluated for impairment | $23 | $219 | $921 | $— | $1,163 |
| Loans collectively evaluated for impairment | 14,775 | 4,061 | 5,615 | 21 | 24,472 |
| Ending balance | $14,798 | $4,280 | $6,536 | $21 | $25,635 |
| LOANS RECEIVABLE | |||||
| Loans individually evaluated for impairment | $781 | $629 | $4,419 | $— | $5,829 |
| Loans collectively evaluated for impairment | 1,089,522 | 421,414 | 237,410 | — | 1,748,346 |
| Ending balance | $1,090,303 | $422,043 | $241,829 | $— | $1,754,175 |
Nonaccrual and Past Due Loans. Loans are considered past due if the required principal and interest payments havenot been received as of the date such payments were due. Loans are automatically placed on nonaccrual once the loan is90 days past due or sooner if, in management’s opinion, the borrower* may*be unable to meet payment obligations as they become due, or as required by regulatory authorities.
94
Loan Modifications to Borrowers Experiencing Financial Difficulty
The Company* maymodify the contractual terms of a loan to a borrower experiencing financial difficulty as a part of ongoing loss mitigation strategies. These modifications mayresult in an interest rate reduction, term extension, payment deferral, or a combination thereof. The Company typically doesnot* offer principal forgiveness.
The following tables present the amortized basis of loans that were modified to borrowers experiencing financial difficulty during the period by loan class and modification type.
| Payment Deferral | |||
|---|---|---|---|
| Amortized Cost · % of Total Loan | |||
| December 31, 2023 | Basis | Type | Financial Effect |
| Commercial real estate | $1,088 | 0.3% | Deferred payments and capitalized interest for a weighted-average period of 1.5 years. |
| Combination - Term Extension and Interest Rate Reduction | |||
|---|---|---|---|
| Amortized Cost · % of Total Loan | |||
| December 31, 2023 | Basis | Type | Financial Effect |
| C&I | $2,940 | 1.2% | Reduced weighted-average contractual interest rate from 7.5% to 4.1%, and added a weighted-average 5 years to the life of the loans. |
There wereno loans that were modified on or after* January 1, 2023,the date the Company adopted ASU2022–02,* through* December 31, 2023*that subsequently defaulted during the period presented.
Troubled Debt Restructurings***(“TDRs”)***
At* December 31, 2022*, the Company hadtwo TDRs, both of which were commercial business loans, on nonaccrual totaling $3.7 million. The Company hadno commitments to lend additional funds on these TDRs. The Company hasnot forgiven any principal on these loans. There wereno TDRs which incurred a payment default withintwelve months of the restructure date during the year ended* December 31, 2022*.
Nonaccrual and Past Due Loans
The following tables provide information pertaining to the aging analysis of contractually past due loans and nonaccrual loans at the dates indicated:
| 30-59 | 60-89 | ||||||||||||
| Days · Days · 90 Days · Total · Total | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Past · Past · or More · Past · Loans · Non- | |||||||||||||
| REAL ESTATE LOANS | Due | Due | Past Due | Due | Current | Receivable | Accrual (1) | ||||||
| Commercial | $— | $— | $— | $— | $366,328 | $366,328 | $1,088 | ||||||
| Construction and development | — | — | — | — | 303,054 | 303,054 | 4,699 | ||||||
| Home equity | 79 | 25 | 136 | 240 | 69,248 | 69,488 | 173 | ||||||
| One-to-four-family | — | 96 | — | 96 | 567,646 | 567,742 | 96 | ||||||
| Multi-family | — | — | — | — | 223,769 | 223,769 | — | ||||||
| Total real estate loans | 79 | 121 | 136 | 336 | 1,530,045 | 1,530,381 | 6,056 | ||||||
| CONSUMER LOANS | |||||||||||||
| Indirect home improvement | 1,759 | 1,248 | 777 | 3,784 | 566,119 | 569,903 | 1,863 | ||||||
| Marine | 373 | 243 | 137 | 753 | 72,557 | 73,310 | 342 | ||||||
| Other consumer | 57 | 18 | 6 | 81 | 3,459 | 3,540 | 8 | ||||||
| Total consumer loans | 2,189 | 1,509 | 920 | 4,618 | 642,135 | 646,753 | 2,213 | ||||||
| COMMERCIAL BUSINESS LOANS | |||||||||||||
| C&I | — | — | 2,514 | 2,514 | 235,787 | 238,301 | 2,683 | ||||||
| Warehouse lending | — | — | — | — | 17,580 | 17,580 | — | ||||||
| Total commercial business loans | — | — | 2,514 | 2,514 | 253,367 | 255,881 | 2,683 | ||||||
| Total loans | $2,268 | $1,630 | $3,570 | $7,468 | $2,425,547 | $2,433,015 | $10,952 | ||||||
95
| 30-59 | 60-89 | ||||||||||||
| Days · Days · 90 Days · Total · Total | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Past · Past · or More · Past · Loans · Non- | |||||||||||||
| REAL ESTATE LOANS | Due | Due | Past Due | Due | Current | Receivable | Accrual (1) | ||||||
| Commercial | $— | $— | $— | $— | $334,059 | $334,059 | $— | ||||||
| Construction and development | — | — | — | — | 342,591 | 342,591 | — | ||||||
| Home equity | 29 | 104 | 16 | 149 | 55,238 | 55,387 | 46 | ||||||
| One-to-four-family | — | — | 463 | 463 | 469,022 | 469,485 | 920 | ||||||
| Multi-family | — | — | — | — | 219,738 | 219,738 | — | ||||||
| Total real estate loans | 29 | 104 | 479 | 612 | 1,420,648 | 1,421,260 | 966 | ||||||
| CONSUMER LOANS | |||||||||||||
| Indirect home improvement | 2,298 | 685 | 532 | 3,515 | 492,426 | 495,941 | 1,076 | ||||||
| Marine | 650 | 385 | 86 | 1,121 | 69,446 | 70,567 | 267 | ||||||
| Other consumer | 32 | 37 | 5 | 74 | 2,990 | 3,064 | 9 | ||||||
| Total consumer loans | 2,980 | 1,107 | 623 | 4,710 | 564,862 | 569,572 | 1,352 | ||||||
| COMMERCIAL BUSINESS LOANS | |||||||||||||
| C&I | 1 | — | 2,617 | 2,618 | 194,173 | 196,791 | 6,334 | ||||||
| Warehouse lending | — | — | — | — | 31,229 | 31,229 | — | ||||||
| Total commercial business loans | 1 | — | 2,617 | 2,618 | 225,402 | 228,020 | 6,334 | ||||||
| Total loans | $3,010 | $1,211 | $3,719 | $7,940 | $2,210,912 | $2,218,852 | $8,652 | ||||||
| (1) | Includes past due loans as applicable. |
There wereno loans90 days or more past due and still accruing interest at both* December 31, 2023and2022*.
Credit Quality Indicators
As part of the Company’s on-going monitoring of credit quality of the loan portfolio, management tracks certain credit quality indicators including trends related to (i) the risk grading of loans, (ii) the level of classified loans, (iii) net charge-offs, (iv) nonperforming loans and (v) the general economic conditions in the Company’s markets.
The Company utilizes a risk grading matrix to assign a risk grade to its real estate and commercial business loans. Loans are graded on a scale of1 to10, with loans in risk grades1 to6 reported as “Pass” and loans in risk grades7 to10 reported as classified loans in the Company’s ACL analysis.
A description of the10 risk grades is as follows:
| ● | Grades 1 and 2 - These grades include loans to very high-quality borrowers with excellent or desirable business credit. |
|---|
| ● | Grade 3 - This grade includes loans to borrowers of good business credit with moderate risk. |
|---|
| ● | Grades 4 and 5 - These grades include “Pass” grade loans to borrowers of average credit quality and risk. |
|---|
| ● | Grade 6 - This grade includes loans on management’s “Watch” list and is intended to be utilized on a temporary basis for “Pass” grade borrowers where frequent and thorough monitoring is required due to credit weaknesses and where significant risk-modifying action is anticipated in the near term. |
|---|
| ● | Grade 7 - This grade is for “Other Assets Especially Mentioned (OAEM)” in accordance with regulatory guidelines and includes borrowers where performance is poor or significantly less than expected. |
|---|
| ● | Grade 8 - This grade includes “Substandard” loans in accordance with regulatory guidelines which represent an unacceptable business credit where a loss is possible if loan weakness is not corrected. |
|---|
| ● | Grade 9 - This grade includes “Doubtful” loans in accordance with regulatory guidelines where a loss is highly probable. |
|---|
96
| ● | Grade 10 - This grade includes “Loss” loans in accordance with regulatory guidelines for which total loss is expected and when identified are charged off. |
|---|
Homogeneous loans are risk rated based upon the Federal Financial Institutions Examination Council’s Uniform Retail Credit Classification and Account Management Policy. Loans classified under this policy at the Company are consumer loans which include indirect home improvement, solar, marine, other consumer, andone-to-four-familyfirst andsecond liens. Under the Uniform Retail Credit Classification Policy, loans that are current or less than90 days past due are graded “Pass” and risk graded*“4”* or*“5”* internally. Loans that are past due more than90 days are classified “Substandard” risk graded*“8”* internally until the loan has demonstrated consistent performance, typicallysix months of contractual payments. Closed-end loans that are120 days past due and open-end loans that are180 days past due are charged off based on the value of the collateral less cost to sell. Management* may*choose to conservatively risk rate credits even if paying in accordance with the loan’s repayment terms.
Commercial real estate, construction and development, multi-family and commercial business loans are evaluated individually for their risk classification and* may*be classified as “Substandard” even if current on their loan payment obligations. We regularly review our credits for accuracy of risk grades whenever we receive new information. Borrowers are generally required to submit financial information at regular intervals. Typically, commercial borrowers with lines of credit are required to submit financial information with reporting intervals ranging from monthly to annually depending on credit size, risk, and complexity. In addition, nonowner-occupied commercial real estate borrowers with loans exceeding a certain dollar threshold are usually required to submit rent rolls or property income statements annually. We monitor construction loans monthly. We also review loans graded “Watch” or worse, regardless of loan type,no less than quarterly.
The following tables summarize risk rated loan balances by category as of* December 31, 2023and2022*. Term loans that are renewed or extended for periods longer than90 days are presented as new originations in the year of the most recent renewal or extension.
| Revolving Loans | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| REAL ESTATE LOANS · Term Loans by Year of Origination · Converted | |||||||||
| Commercial | 2023 | 2022 | 2021 | 2020 | 2019 | Prior | Revolving Loans | to Term | Total Loans |
| Pass | $48,551 | $91,144 | $61,689 | $46,117 | $27,957 | $61,764 | $499 | $— | $337,721 |
| Watch | 3,201 | 5,446 | 12,894 | — | 453 | 2,226 | 45 | — | 24,265 |
| Special mention | — | — | — | — | 409 | — | — | — | 409 |
| Substandard | — | — | — | 1,650 | — | 1,957 | — | 326 | 3,933 |
| Total commercial | 51,752 | 96,590 | 74,583 | 47,767 | 28,819 | 65,947 | 544 | 326 | 366,328 |
| Construction and development | |||||||||
| Pass | 120,155 | 106,168 | 46,989 | 15,219 | — | 540 | 9,284 | — | 298,355 |
| Substandard | — | 4,699 | — | — | — | — | — | — | 4,699 |
| Total construction and development | 120,155 | 110,867 | 46,989 | 15,219 | — | 540 | 9,284 | — | 303,054 |
| Home equity | |||||||||
| Pass | 4,583 | 398 | 1,584 | 6,525 | 11 | 2,137 | 54,077 | — | 69,315 |
| Substandard | — | — | — | — | — | 36 | 137 | — | 173 |
| Total home equity | 4,583 | 398 | 1,584 | 6,525 | 11 | 2,173 | 54,214 | — | 69,488 |
| Home equity gross charge-offs | — | — | — | — | — | — | 10 | — | 10 |
| One-to-four-family | |||||||||
| Pass | 103,165 | 175,412 | 122,406 | 80,815 | 30,595 | 52,008 | — | 472 | 564,873 |
| Substandard | — | 866 | — | — | — | 2,003 | — | — | 2,869 |
| Total one-to-four-family | 103,165 | 176,278 | 122,406 | 80,815 | 30,595 | 54,011 | — | 472 | 567,742 |
| Multi-family | |||||||||
| Pass | 7,106 | 20,404 | 91,047 | 42,511 | 37,990 | 24,711 | — | — | 223,769 |
| Total multi-family | 7,106 | 20,404 | 91,047 | 42,511 | 37,990 | 24,711 | — | — | 223,769 |
| Total real estate loans | $286,761 | $404,537 | $336,609 | $192,837 | $97,415 | $147,382 | $64,042 | $798 | $1,530,381 |
97
| Revolving Loans | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| CONSUMER LOANS · Term Loans by Year of Origination · Converted | |||||||||
| Indirect home improvement | 2023 | 2022 | 2021 | 2020 | 2019 | Prior | Revolving Loans | to Term | Total Loans |
| Pass | $171,208 | $212,661 | $93,664 | $36,032 | $23,977 | $30,492 | $6 | $— | $568,040 |
| Substandard | 212 | 663 | 448 | 141 | 258 | 141 | — | — | 1,863 |
| Total indirect home improvement | 171,420 | 213,324 | 94,112 | 36,173 | 24,235 | 30,633 | 6 | — | 569,903 |
| Indirect home improvement gross charge-offs | 204 | 1,386 | 567 | 290 | 145 | 336 | — | — | 2,928 |
| Marine | |||||||||
| Pass | 13,619 | 23,963 | 9,987 | 13,082 | 5,267 | 7,050 | — | — | 72,968 |
| Substandard | — | — | 52 | 85 | — | 205 | — | — | 342 |
| Total marine | 13,619 | 23,963 | 10,039 | 13,167 | 5,267 | 7,255 | — | — | 73,310 |
| Marine gross charge-offs | — | 47 | 93 | — | 7 | 256 | — | — | 403 |
| Other consumer | |||||||||
| Pass | 309 | 559 | 175 | 69 | 3 | 159 | 2,258 | — | 3,532 |
| Substandard | — | — | — | — | — | — | 8 | — | 8 |
| Total other consumer | 309 | 559 | 175 | 69 | 3 | 159 | 2,266 | — | 3,540 |
| Other consumer gross charge-offs | — | 2 | 12 | — | — | — | 120 | — | 134 |
| Total consumer loans | $185,348 | $237,846 | $104,326 | $49,409 | $29,505 | $38,047 | $2,272 | $— | $646,753 |
| COMMERCIAL | Revolving Loans | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| BUSINESS LOANS · Term Loans by Year of Origination · Converted | |||||||||
| C&I | 2023 | 2022 | 2021 | 2020 | 2019 | Prior | Revolving Loans | to Term | Total Loans |
| Pass | $13,971 | $32,334 | $19,634 | $11,537 | $5,122 | $9,707 | $119,844 | $145 | $212,294 |
| Watch | 2,322 | — | 1,382 | 2,366 | — | 953 | 5,754 | — | 12,777 |
| Special mention | 143 | — | — | — | 498 | 253 | 1,345 | — | 2,239 |
| Substandard | 2,940 | — | 2,321 | 1,391 | 1,766 | 169 | 2,005 | — | 10,592 |
| Doubtful | — | — | — | — | — | — | 399 | — | 399 |
| Total C&I | 19,376 | 32,334 | 23,337 | 15,294 | 7,386 | 11,082 | 129,347 | 145 | 238,301 |
| C&I gross charge-offs | — | — | 1 | — | — | — | — | — | 1 |
| Warehouse lending | |||||||||
| Pass | — | — | — | — | — | — | 17,003 | — | 17,003 |
| Watch | — | — | — | — | — | — | 577 | — | 577 |
| Total warehouse lending | — | — | — | — | — | — | 17,580 | — | 17,580 |
| Total commercial business loans | $19,376 | $32,334 | $23,337 | $15,294 | $7,386 | $11,082 | $146,927 | $145 | $255,881 |
| TOTAL LOANS RECEIVABLE, GROSS | |||||||||
| Pass | $482,667 | $663,043 | $447,175 | $251,907 | $130,922 | $188,568 | $202,971 | $617 | $2,367,870 |
| Watch | 5,523 | 5,446 | 14,276 | 2,366 | 453 | 3,179 | 6,376 | — | 37,619 |
| Special mention | 143 | — | — | — | 907 | 253 | 1,345 | — | 2,648 |
| Substandard | 3,152 | 6,228 | 2,821 | 3,267 | 2,024 | 4,511 | 2,150 | 326 | 24,479 |
| Doubtful | — | — | — | — | — | — | 399 | — | 399 |
| Total loans receivable, gross | $491,485 | $674,717 | $464,272 | $257,540 | $134,306 | $196,511 | $213,241 | $943 | $2,433,015 |
| Total gross charge-offs | $204 | $1,435 | $673 | $290 | $152 | $592 | $130 | $— | $3,476 |
98
| Revolving Loans | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| REAL ESTATE LOANS · Term Loans by Year of Origination · Converted | |||||||||
| Commercial | 2022 | 2021 | 2020 | 2019 | 2018 | Prior | Revolving Loans | to Term | Total Loans |
| Pass | $86,189 | $76,030 | $46,125 | $38,930 | $14,101 | $55,271 | $— | $— | $316,646 |
| Watch | 9,504 | — | 373 | — | — | — | — | — | 9,877 |
| Special mention | — | — | — | 2,113 | — | — | — | — | 2,113 |
| Substandard | — | — | — | — | 581 | 4,842 | — | — | 5,423 |
| Total commercial | 95,693 | 76,030 | 46,498 | 41,043 | 14,682 | 60,113 | — | — | 334,059 |
| Construction and development | |||||||||
| Pass | 193,084 | 118,724 | 21,966 | 8,379 | — | 438 | — | — | 342,591 |
| Total construction and development | 193,084 | 118,724 | 21,966 | 8,379 | — | 438 | — | — | 342,591 |
| Home equity | |||||||||
| Pass | 4,978 | 1,696 | 6,818 | 11 | 1,203 | 1,572 | 39,063 | — | 55,341 |
| Watch | — | — | — | — | — | — | — | — | — |
| Special mention | — | — | — | — | — | — | — | — | — |
| Substandard | — | — | — | — | 13 | 33 | — | — | 46 |
| Total home equity | 4,978 | 1,696 | 6,818 | 11 | 1,216 | 1,605 | 39,063 | — | 55,387 |
| One-to-four-family | |||||||||
| Pass | 166,388 | 129,282 | 82,461 | 31,878 | 15,837 | 40,526 | — | 199 | 466,571 |
| Watch | — | — | — | — | — | — | — | — | — |
| Special mention | — | — | — | — | — | — | — | — | — |
| Substandard | — | — | — | — | 1,941 | 973 | — | — | 2,914 |
| Total one-to-four-family | 166,388 | 129,282 | 82,461 | 31,878 | 17,778 | 41,499 | — | 199 | 469,485 |
| Multi-family | |||||||||
| Pass | 41,041 | 63,353 | 48,376 | 38,805 | 4,176 | 23,987 | — | — | 219,738 |
| Total multi-family | 41,041 | 63,353 | 48,376 | 38,805 | 4,176 | 23,987 | — | — | 219,738 |
| Total real estate loans | $501,184 | $389,085 | $206,119 | $120,116 | $37,852 | $127,642 | $39,063 | $199 | $1,421,260 |
| Revolving Loans | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| CONSUMER LOANS · Term Loans by Year of Origination · Converted | |||||||||
| Indirect home improvement | 2022 | 2021 | 2020 | 2019 | 2018 | Prior | Revolving Loans | to Term | Total Loans |
| Pass | $253,495 | $123,264 | $46,476 | $31,251 | $18,165 | $22,205 | $9 | $— | $494,865 |
| Watch | — | — | — | — | — | — | — | — | — |
| Special Mention | — | — | — | — | — | — | — | — | — |
| Substandard | 347 | 213 | 137 | 62 | 169 | 148 | — | — | 1,076 |
| Total indirect home improvement | 253,842 | 123,477 | 46,613 | 31,313 | 18,334 | 22,353 | 9 | — | 495,941 |
| Marine | |||||||||
| Pass | 27,904 | 11,762 | 15,139 | 6,224 | 5,415 | 3,856 | — | — | 70,300 |
| Watch | — | — | — | — | — | — | — | — | — |
| Special Mention | — | — | — | — | — | — | — | — | — |
| Substandard | — | — | — | 151 | 61 | 55 | — | — | 267 |
| Total marine | 27,904 | 11,762 | 15,139 | 6,375 | 5,476 | 3,911 | — | — | 70,567 |
| Other consumer | |||||||||
| Pass | 792 | 754 | 116 | 48 | 14 | 80 | 1,251 | — | 3,055 |
| Substandard | 1 | 5 | — | — | — | — | 3 | — | 9 |
| Total other consumer | 793 | 759 | 116 | 48 | 14 | 80 | 1,254 | — | 3,064 |
| Total consumer loans | $282,539 | $135,998 | $61,868 | $37,736 | $23,824 | $26,344 | $1,263 | $— | $569,572 |
99
| COMMERCIAL · Revolving Loans | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| BUSINESS LOANS · Term Loans by Year of Origination · Converted | |||||||||
| C&I | 2022 | 2021 | 2020 | 2019 | 2018 | Prior | Revolving Loans | to Term | Total Loans |
| Pass | $24,337 | $22,561 | $12,461 | $3,940 | $3,074 | $7,701 | $104,524 | $— | $178,598 |
| Watch | — | 1,127 | 2,932 | — | — | 746 | 1,327 | — | 6,132 |
| Special mention | — | — | — | 634 | — | — | 963 | — | 1,597 |
| Substandard | — | 1,586 | 1,265 | 2,291 | 190 | 3,739 | 1,093 | 300 | 10,464 |
| Total C&I | 24,337 | 25,274 | 16,658 | 6,865 | 3,264 | 12,186 | 107,907 | 300 | 196,791 |
| Warehouse lending | |||||||||
| Pass | — | — | — | — | — | — | 31,227 | — | 31,227 |
| Watch | — | — | — | — | — | — | 2 | — | 2 |
| Total warehouse lending | — | — | — | — | — | — | 31,229 | — | 31,229 |
| Total commercial business loans | $24,337 | $25,274 | $16,658 | $6,865 | $3,264 | $12,186 | $139,136 | $300 | $228,020 |
| TOTAL LOANS RECEIVABLE, GROSS | |||||||||
| Pass | $798,208 | $547,426 | $279,938 | $159,466 | $61,985 | $155,636 | $176,074 | $199 | $2,178,932 |
| Watch | 9,504 | 1,127 | 3,305 | — | — | 746 | 1,329 | — | 16,011 |
| Special mention | — | — | — | 2,747 | — | — | 963 | — | 3,710 |
| Substandard | 348 | 1,804 | 1,402 | 2,504 | 2,955 | 9,790 | 1,096 | 300 | 20,199 |
| Total loans receivable, gross | $808,060 | $550,357 | $284,645 | $164,717 | $64,940 | $166,172 | $179,462 | $499 | $2,218,852 |
The following table presents the amortized cost basis of loans on nonaccrual status at the dates indicated:
| December 31, 2023 | December 31, 2022 | |||||
|---|---|---|---|---|---|---|
| Nonaccrual with | Nonaccrual with | Total | Nonaccrual with | Nonaccrual with | Total | |
| REAL ESTATE LOANS | No ACL | ACL | Nonaccrual | No ACL | ACL | Nonaccrual |
| Commercial | $1,088 | $— | $1,088 | $— | $— | $— |
| Construction and development | — | 4,699 | 4,699 | — | — | — |
| Home equity | 173 | — | 173 | 46 | — | 46 |
| One-to-four-family | 96 | — | 96 | 920 | — | 920 |
| 1,357 | 4,699 | 6,056 | 966 | — | 966 | |
| CONSUMER LOANS | ||||||
| Indirect home improvement | — | 1,863 | 1,863 | — | 1,076 | 1,076 |
| Marine | — | 342 | 342 | — | 267 | 267 |
| Other consumer | — | 8 | 8 | — | 9 | 9 |
| — | 2,213 | 2,213 | — | 1,352 | 1,352 | |
| COMMERCIAL BUSINESS LOANS | ||||||
| C&I | — | 2,683 | 2,683 | — | 6,334 | 6,334 |
| Total | $1,357 | $9,595 | $10,952 | $966 | $7,686 | $8,652 |
The Company recognized interest income on a cash basis for nonaccrual loans of $579,000, $506,000, and $351,000 during the years ended* December 31, 2023,*2022, and2021, respectively.
100
The following table presents the amortized cost basis of collateral dependent loans by class of loans as of dates indicated:
| December 31, 2023 · December 31, 2022 | |||||||
|---|---|---|---|---|---|---|---|
| Other · Other | |||||||
| Commercial · Residential · Non-Real · Residential · Non-Real | |||||||
| REAL ESTATE LOANS | Real Estate | Real Estate | Estate | Total | Real Estate | Estate | Total |
| Commercial | $1,088 | $— | $— | $1,088 | $— | $— | $— |
| Construction and development | 4,699 | — | — | 4,699 | — | — | — |
| Home equity | — | 173 | — | 173 | 46 | $— | $46 |
| One-to-four-family | — | 96 | — | 96 | 920 | — | 920 |
| 5,787 | 269 | — | 6,056 | 966 | — | 966 | |
| CONSUMER LOANS | |||||||
| Indirect home improvement | — | — | 1,863 | 1,863 | — | 1,076 | 1,076 |
| Marine | — | — | 342 | 342 | — | 267 | 267 |
| — | — | 2,205 | 2,205 | — | 1,343 | 1,343 | |
| COMMERCIAL BUSINESS LOANS | |||||||
| C&I | — | — | 2,683 | 2,683 | — | 6,334 | 6,334 |
| Total | $5,787 | $269 | $4,888 | $10,944 | $966 | $7,677 | $8,643 |
Related Party Loans
Certain directors and executive officers or their related affiliates are customers of and have had banking transactions with the Company. Total loans to directors, executive officers, and their affiliates are subject to regulatory limitations.
Outstanding loan balances of related party loans were as follows and were within regulatory limitations:
| At December 31, | ||
|---|---|---|
| 2023 | 2022 | |
| Beginning balance | $3,445 | $4,207 |
| Additions | — | — |
| Repayments | (102) | (762) |
| Ending balance | $3,343 | $3,445 |
The aggregate maximum loan balance of extended credit to related parties was $3.7 million and $3.4 million at* December 31, 2023and2022*, respectively, and includes the ending balances from the tables above. These loans and lines of credit were made in compliance with applicable laws on substantially the same terms (including interest rates and collateral) as those prevailing at the time for comparable transactions with unrelatedthird parties and donot involve more than the normal risk of collectability.
NOTE5 – MORTGAGE SERVICING RIGHTS
Loans serviced for others arenot included on the Consolidated Balance Sheets. The unpaid principal balances of permanent loans serviced for others were $2.83 billion and $2.78 billion at* December 31, 2023and2022*, respectively.
101
The following table summarizes the activity for MSRs at or for the years indicated:
| At or For the Year Ended | |||
|---|---|---|---|
| December 31, | |||
| 2023 | 2022 | 2021 | |
| Beginning balance, at the lower of cost or fair value | $18,017 | $16,970 | $12,595 |
| Additions | 2,772 | 5,400 | 9,760 |
| MSRs amortized | (3,565) | (4,354) | (7,444) |
| Recovery (impairment) of MSRs | (48) | 1 | 2,059 |
| Ending balance, at the lower of cost or fair value | $17,176 | $18,017 | $16,970 |
| MSRs held for sale, held at the lower of cost or fair value included in the ending balance above | $8,086 | $— | $— |
The fair value of the mortgage servicing rights’ assets was $38.2 million and $35.5 million at* December 31, 2023* and* December 31, 2022*, respectively. Fair value adjustments to MSRs are mainly due to market-based assumptions associated with discounted cash flows, loan prepayment speeds, and changes in interest rates. A significant change in prepayments of the loans in the MSR portfolio could result in significant changes in the valuation adjustments, thus creating potential volatility in the carrying amount of MSRs.
The following provides valuation assumptions used in determining the fair value of MSRs at the dates indicated:
| At December 31, | ||
|---|---|---|
| Key assumptions: | 2023 | 2022 |
| Weighted average discount rate | 9.4% | 9.6% |
| Conditional prepayment rate (“CPR”) | 7.2% | 8.2% |
| Weighted average life in years | 8.4 | 7.8 |
102
Key economic assumptions of the current fair value for single family MSRs are presented in the table below. Also presented is the sensitivity to market rate changes for the par rate coupon for a conventionalone-to-four-family FNMA, FHLMC, GNMA, or FHLB serviced home loan. The table below references a 50 basis point and 100 basis point adverse rate change and the impact on prepayment speeds and discount rates at the dates indicated:
| December 31, | ||||||
|---|---|---|---|---|---|---|
| 2023 · 2022 | ||||||
| Aggregate portfolio principal balance | $2,832,016 | $2,783,458 | ||||
| Weighted average rate of loans in servicing portfolio | 3.6% | 3.4% | ||||
| At December 31, 2023 | Base | 0.5% Adverse Rate Change | 1.0% Adverse Rate Change | |||
| Conditional prepayment rate | 7.2% | 8.0% | 9.3% | |||
| Fair value MSRs | $38,163 | $37,268 | $35,819 | |||
| Percentage of MSRs | 1.3% | 1.3% | 1.3% | |||
| Discount rate | 9.4% | 9.9% | 10.4% | |||
| Fair value MSRs | $38,163 | $37,301 | $36,476 | |||
| Percentage of MSRs | 1.3% | 1.3% | 1.3% | |||
| At December 31, 2022 | Base | 0.5% Adverse Rate Change | 1.0% Adverse Rate Change | |||
| Conditional prepayment rate | 8.2% | 8.6% | 9.3% | |||
| Fair value MSRs | $35,478 | $34,997 | $34,188 | |||
| Percentage of MSRs | 1.3% | 1.3% | 1.2% | |||
| Discount rate | 9.6% | 10.1% | 10.6% | |||
| Fair value MSRs | $35,478 | $34,715 | $33,984 | |||
| Percentage of MSRs | 1.3% | 1.2% | 1.2% | |||
These sensitivities are hypothetical and should be used with caution as the tables above demonstrate the Company’s methodology for estimating the fair value of MSRs which is highly sensitive to changes in key assumptions. For example, actual prepayment experience* maydiffer and any difference mayhave a material effect on the fair value of MSRs. Changes in fair value resulting from changes in assumptions generally cannot be extrapolated because the relationship of the change in the assumption to the change in fair value maynot* be linear. Also, in these tables, the effects of a variation in a particular assumption on the fair value of MSRs is calculated without changing any other assumption; in reality, changes inone factor* maybe associated with changes in another (for example, decreases in market interest rates mayprovide an incentive to refinance; however, this mayalso indicate a slowing economy and an increase in the unemployment rate, which reduces the number of borrowers who qualify for refinancing), which maymagnify or counteract the sensitivities. Thus, any measurement of the fair value of MSRs is limited by the conditions existing and assumptions made at a particular point in time. Those assumptions maynot* be appropriate if they are applied to a different point in time.
The Company recorded $7.2 million, $7.1 million, and $6.3 million of gross contractually specified servicing fees, late fees, and other ancillary fees resulting from servicing of loans for the years ended* December 31, 2023,*2022, and2021, respectively. The income, net of MSRs amortization, is reported in “Service charges and fee income” on the Consolidated Statements of Income.
103
NOTE6 – PREMISES AND EQUIPMENT
Premises and equipment at the dates indicated were as follows:
| December 31, | ||
|---|---|---|
| 2023 | 2022 | |
| Land | $7,925 | $5,715 |
| Buildings | 20,814 | 16,934 |
| Furniture, fixtures, and equipment | 17,962 | 16,226 |
| Leasehold improvements | 2,680 | 2,461 |
| Building improvements | 8,043 | 7,688 |
| Projects in process | 150 | 537 |
| Subtotal | 57,574 | 49,561 |
| Less accumulated depreciation and amortization | (26,996) | (24,442) |
| Total | $30,578 | $25,119 |
Depreciation and amortization expense for these assets totaled $2.6 million, $2.5 million, and $2.7 million for the years ended* December 31, 2023,*2022, and2021, respectively.
NOTE7 – LEASES
The Company has operating leases for retail bank and home lending branches, loan production offices, and certain equipment. The Company’s leases have remaining lease terms ofthree months tosix years andsix months, some of which include options to extend the leases for up tofive years.
The components of lease cost (included in occupancy expense on the Consolidated Statements of Income) for the years indicated are as follows:
| For Year Ended December 31, | |||
|---|---|---|---|
| Lease cost: | 2023 | 2022 | 2021 |
| Operating lease cost | $1,837 | $1,422 | $1,433 |
| Short-term lease cost | 19 | 21 | 5 |
| Total lease cost | $1,856 | $1,443 | $1,438 |
The following table provides supplemental information related to operating leases at or for the years indicated:
| Cash paid for amounts included in the | At or For the Year Ended December 31, | |
|---|---|---|
| measurement of lease liabilities: | 2023 | 2022 |
| Operating cash flows from operating leases | $1,882 | $1,431 |
| Weighted average remaining lease term - operating leases (in years) | 4.0 | 4.6 |
| Weighted average discount rate - operating leases | 2.95% | 2.42% |
The Company’s leases typically donot contain a discount rate implicit in the lease contract. As an alternative, the discount rate used in determining the lease liability for each individual lease was the FHLB of Des Moines’ fixed advance rate.
104
Maturities of operating lease liabilities at* December 31, 2023* for future periods are as follows:
| 2024 | $1,933 |
| 2025 | 1,628 |
| 2026 | 1,475 |
| 2027 | 1,173 |
| 2028 | 428 |
| Thereafter | 955 |
| Total lease payments | 7,592 |
| Less imputed interest | (744) |
| Total | $6,848 |
NOTE8 – OTHER REAL ESTATE OWNED (“OREO”)
The following table presents the activity related to OREO at and for the years indicated:
| At or For the Year Ended | |||
|---|---|---|---|
| December 31, | |||
| 2023 | 2022 | 2021 | |
| Beginning balance | $570 | $— | $90 |
| Loans transferred to OREO | — | 145 | — |
| Closed retail branch transferred to OREO | — | 570 | — |
| Gross proceeds from sale of OREO | (718) | (145) | (81) |
| Gain (loss) on sale of OREO | 148 | — | (9) |
| Ending balance | $— | $570 | $— |
There wereno OREO properties at* December 31, 2023*, one OREO property (a closed branch in Centralia, Washington) at* December 31, 2022* andnone at* December 31, 2021*. OREO holding costs were none, $10,000, andnone for the years ended* December 31, 2023,*2022, and2021, respectively.
There were $96,000 and $511,000 in mortgage loans collateralized by residential real estate property in the process of foreclosure at* December 31, 2023and2022*, respectively.
NOTE9 – DEPOSITS
Deposits are summarized as follows at the dates indicated:
| December 31, | ||
|---|---|---|
| 2023 | 2022 | |
| Noninterest-bearing checking | $654,048 | $537,938 |
| Interest-bearing checking (1) | 244,028 | 135,127 |
| Savings | 151,630 | 134,358 |
| Money market (2) | 359,063 | 574,290 |
| Certificates of deposit less than $100,000 (3) | 587,858 | 440,785 |
| Certificates of deposit of $100,000 through $250,000 | 429,373 | 195,447 |
| Certificates of deposit of $250,000 and over | 79,540 | 93,560 |
| Escrow accounts related to mortgages serviced (4) | 16,783 | 16,236 |
| Total | $2,522,323 | $2,127,741 |
| (1) | Includes $70.2 million and $2.3 million of brokered deposits at December 31, 2023 and 2022, respectively. |
| (2) | Includes $1,000 and $59.7 million of brokered deposits at December 31, 2023 and 2022, respectively. |
| (3) | Includes $361.3 million and $332.0 million of brokered certificates of deposit at December 31, 2023 and 2022, respectively. |
| (4) | Noninterest-bearing accounts. |
105
Scheduled maturities of time deposits at* December 31, 2023* for future years ending are as follows:
| Maturing in 2024 | $863,350 |
|---|---|
| Maturing in 2025 | 166,827 |
| Maturing in 2026 | 44,288 |
| Maturing in 2027 | 21,727 |
| Maturing in 2028 and thereafter | 579 |
| Total | $1,096,771 |
Interest expense by deposit category for the years indicated is as follows:
| Year Ended | |||
|---|---|---|---|
| December 31, | |||
| 2023 | 2022 | 2021 | |
| Interest-bearing checking | $2,586 | $495 | $282 |
| Savings and money market | 5,511 | 3,775 | 1,604 |
| Certificates of deposit | 28,654 | 5,150 | 5,043 |
| Total | $36,751 | $9,420 | $6,929 |
The Company had related party deposits of approximately $2.8 million and $5.7 million at* December 31, 2023and2022*, respectively, which included deposits held for directors and executive officers.
NOTE10 – EMPLOYEE BENEFITS
401(k) Plan
The Company has a salary deferral401(k) Plan covering substantially all of its employees. Employees are eligible to participate in the401(k) plan at the date of hire if they are18 years of age. Eligible employees* maycontribute through payroll deductions and are 100% vested at all times in their deferral contributions account. The Company matches 100% for contributions of 1% to 3%, and 50% for contributions of 4% to 5%. There was a $1.7 million, $1.9 million, and $1.7 million matching contribution for the years ended December 31, 2023,*2022, and2021, respectively.
NOTE11 – DEBT
Borrowings
The Bank is a member of the FHLB of Des Moines, which entitles it to certain benefits including a variety of borrowing options consisting of a secured credit line that allows both fixed and variable rate advances. The FHLB borrowings at* December 31, 2023and2022*, consisted of a warehouse securities credit line (“securities line”), which allows advances with interest rates fixed at the time of borrowing and a warehouse federal funds (“Fed Funds”) advance, which allows daily advances at variable interest rates. Credit capacity is primarily determined by the value of assets collateralized at the FHLB, funds on deposit at the FHLB, and stock owned by the Bank.
Credit is limited to 45% of the Company’s total assets and available pledged assets. The Bank entered into an Advances, Pledges and Security Agreement with the FHLB for which specific loans are pledged to secure these credit lines. At* December 31, 2023*, loans of approximately $1.07 billion were pledged to the FHLB. At* December 31, 2023*, the Bank’s total borrowing capacity was $686.2 million with the FHLB of Des Moines, with unused borrowing capacity of $681.9 million. In addition, all FHLB stock owned by the Company is collateral for credit lines.
The Bank maintains a short-term borrowing line with the FRB with total credit based on eligible collateral. The Bank can borrow under the Term Auction Facility and Term Deposit Facility at rates published by the San Francisco FRB. As of* December 31, 2023and2022*, the Bank had approximately $631.1 million and $579.8 million, respectively, in pledged consumer loans with a borrowing capacity of $351.6 million and $205.8 million for the Term Auction Facility and Term Deposit Facility, respectively. No borrowings were outstanding under either facility at either date. Additionally, securities with a carrying value of $77.0 million were pledged primarily to provide contingent liquidity through the BTFP at the FRB at* December 31, 2023*, with a current credit limit of $90.5 million and an outstanding balance of $89.9 million at* December 31, 2023*. The Bank also had $101.0 million unsecured Fed Funds lines of credit with other financial institutions of which none was outstanding at* December 31, 2023*.
106
Borrowings on these lines at the dates indicated were as follows:
| December 31, | ||
|---|---|---|
| 2023 | 2022 | |
| Federal Home Loan Bank - (interest rates ranging from 2.00% to 2.37% and 1.72% to 4.60% at December 31, 2023 and 2022, respectively) | $3,896 | $186,528 |
| FRB BTFP advance - (interest rate of 4.70% at December 31, 2023) | 89,850 | — |
| Total | $93,746 | $186,528 |
Scheduled maturities of borrowings were as follows:
| Interest | ||
|---|---|---|
| Years Ending December 31, | Balances | Rates |
| 2024 | $93,746 | 4.60% |
Subordinated Notes
On* February 10, 2021,FS Bancorp completed the private placement of $50.0 million of its 3.75% fixed-to-floating rate subordinated notes due2031* (the “Notes”) at an offering price equal to 100% of the aggregate principal amount of the Notes, resulting in net proceeds, after placement agent fees and offering expenses, of approximately $49.3 million. The interest rate on the Notes remains fixed equal to 3.75% for thefirst five years. Afterfive years the interest rate changes to a floating interest rate tied to a Three-Month Term Secured Overnight Financing Rate (“SOFR”), plus a spread of 337 basis points. The Notes will mature on* February 15, 2031.On or after February 15, 2026,the Company may*redeem the Notes, in whole or in part.
The Notes are unsecured obligations and are subordinated in right of payment to all existing and future indebtedness, deposits and other liabilities of the Company's current and future subsidiaries, including the Bank’s deposits as well as the Company's subsidiaries' liabilities to general creditors and liabilities arising during the ordinary course of business. The Notes* maybe included in Tier2* capital for the Company under current regulatory guidelines and interpretations.
The maximum balance at any month end and the average balances and weighted average interest rates on debt during the years indicated were as follows:
| For the Year Ending December 31, | |||
|---|---|---|---|
| 2023 | 2022 | 2021 | |
| Maximum balance: | |||
| FHLB advances and Fed Funds | $74,895 | $260,828 | $102,528 |
| FRB Fed Funds | — | — | — |
| Fed Funds lines of credit with other financial institutions | — | — | — |
| Subordinated notes | 50,000 | 50,000 | 50,000 |
| FRB Paycheck Protection Program Liquidity Facility ("PPPLF") | — | — | 59,349 |
| FRB BTFP advance | 90,000 | — | — |
| Average balance: | |||
| FHLB advances and Fed Funds | 33,945 | 102,008 | 55,602 |
| FRB Fed Funds | 14,704 | 548 | 205 |
| Fed Funds lines of credit with other financial institutions | 11 | 15 | 11 |
| Subordinated notes | 50,000 | 50,000 | 44,699 |
| FRB PPPLF | — | — | 7,310 |
| FRB BTFP advance | 61,669 | — | — |
| Weighted average interest rates | |||
| FHLB advances and Fed Funds | 4.40% | 2.98% | 1.88% |
| FRB Fed Funds | 5.42% | 1.69% | 0.25% |
| Fed Funds lines of credit with other financial institutions | 5.62% | 3.28% | 0.49% |
| Subordinated notes | 3.88% | 3.75% | 3.75% |
| FRB PPPLF | —% | —% | 0.35% |
| FRB BTFP advance | 4.71% | —% | —% |
107
NOTE12 – INCOME TAXES
The components of income tax expense for the years indicated were as follows:
| For the Year Ending December 31, | |||
|---|---|---|---|
| Provision for income taxes | 2023 | 2022 | 2021 |
| Current | $9,912 | $8,183 | $8,258 |
| Deferred | (693) | (844) | 1,750 |
| Total provision for income taxes | $9,219 | $7,339 | $10,008 |
A reconciliation of the effective income tax rate with the federal statutory tax rates at the dates indicated was as follows:
| December 31, | ||||||
|---|---|---|---|---|---|---|
| 2023 | 2022 | 2021 | ||||
| Amount | Rate | Amount | Rate | Amount | Rate | |
| Income tax provision at statutory rate | $9,507 | 21.0% | $7,767 | 21.0% | $9,958 | 21.0% |
| Tax exempt income | (333) | (0.7) | (852) | (2.3) | (492) | (1.0) |
| Nondeductible items resulting in increase in tax | 165 | 0.4 | 31 | 0.1 | 28 | — |
| Increase in tax resulting from other items | 36 | 0.1 | 274 | 0.7 | 100 | 0.2 |
| Equity compensation | (208) | (0.5) | (146) | (0.4) | (883) | (1.9) |
| Executive compensation | 52 | 0.1 | 265 | 0.7 | 979 | 2.1 |
| ESOP | — | — | — | — | 318 | 0.7 |
| Total | $9,219 | 20.4% | $7,339 | 19.8% | $10,008 | 21.1% |
Total deferred tax assets and liabilities at the dates indicated were as follows:
| Deferred Tax Assets | December 31, | |
|---|---|---|
| 2023 | 2022 | |
| ACL on loans | $6,746 | $6,119 |
| Non-accrued loan interest | 3 | 11 |
| Restricted stock awards | 113 | 101 |
| Non-qualified stock options | 615 | 438 |
| Lease liability | 1,463 | 1,392 |
| Securities available-for-sale | 7,689 | 9,146 |
| ACL on unfunded commitments | 327 | 547 |
| Other | 49 | 234 |
| Purchase accounting adjustments | 48 | — |
| Total deferred tax assets | 17,053 | 17,988 |
| Deferred Tax Liabilities | ||
| Loan origination costs | (2,512) | (2,123) |
| MSRs | (3,679) | (3,874) |
| Stock dividend - FHLB stock | (7) | (35) |
| Property, plant, and equipment | (1,408) | (1,095) |
| Purchase accounting adjustments | — | (727) |
| Lease right-of-use assets | (1,415) | (1,338) |
| Interest rate swaps designated as cash flow hedge | (1,307) | (2,126) |
| Total deferred tax liabilities | (10,328) | (11,318) |
| Net deferred tax assets | $6,725 | $6,670 |
The Company files a U.S. Federal income tax return and Oregon and Idaho state returns, which are subject to examination by tax authorities for years2021 and later. At* December 31, 2023and2022*, the Company hadno uncertain tax positions. The Company recognizedno interest and penalties in tax expense for the years ended* December 31, 2023,*2022, and2021.
108
NOTE13 – COMMITMENTS AND CONTINGENCIES
Commitments – The Company is party to financial instruments with off-balance sheet risk in the normal course of business to meet the financing needs of its customers. These financial instruments include commitments to extend credit. These instruments involve, to varying degrees, elements of credit risk in excess of the amount recognized on the Consolidated Balance Sheets.
The Company’s exposure to credit loss in the event of nonperformance by the other party to the financial instrument for commitments to extend credit is represented by the contractual amount of those instruments. The Company uses the same credit policies in making commitments and conditional obligations as it does for on-balance sheet instruments.
The following table provides a summary of the Company’s commitments at the dates indicated:
| COMMITMENTS TO EXTEND CREDIT | December 31, | |
|---|---|---|
| REAL ESTATE LOANS | 2023 | 2022 |
| Commercial | $3,472 | $1,260 |
| Construction and development | 154,611 | 201,708 |
| One-to-four-family (includes locks for saleable loans) | 23,751 | 10,713 |
| Home equity | 94,026 | 77,566 |
| Multi-family | 2,945 | 2,999 |
| Total real estate loans | 278,805 | 294,246 |
| CONSUMER LOANS | 29,517 | 39,406 |
| COMMERCIAL BUSINESS LOANS | ||
| C&I | 164,873 | 150,109 |
| Warehouse lending | 61,837 | 64,781 |
| Total commercial business loans | 226,710 | 214,890 |
| Total commitments to extend credit | $535,032 | $548,542 |
Commitments to extend credit are agreements to lend to a customer provided there isno violation of any condition established in the contract. Since many of the commitments are expected to expire without being drawn upon, the amount of the total commitments doesnot necessarily represent future cash requirements. The Company evaluates each customer’s creditworthiness on a case-by-case basis. The amount of collateral obtained, if deemed necessary by the Company upon extension of credit, is based on management’s credit evaluation of the party. Collateral held varies, but* may*include accounts receivable, inventory, property and equipment, residential real estate, and income-producing commercial properties.
Unfunded commitments under commercial lines of credit, revolving credit lines and overdraft protection agreements are commitments for possible future extensions of credit to existing customers. These lines of credit usually donot contain a specified maturity date and ultimately* may**not* be drawn upon to the total extent to which the Company is committed. The Company’s ACL – unfunded loan commitments at* December 31, 2023* and* December 31, 2022* was $1.5 million and $2.5 million, respectively. The decline in the ACL was due to the Company recording a recovery from the ACL – unfunded loan commitments of $1.0 million for the year ended* December 31, 2023,as compared to a recovery of $365,000 for the year ended December 31, 2022.A portion of theone*-to-four-family commitments included in the table above are accounted for as fair value derivatives and donot carry an associated reserve. The Company’s derivative positions are presented with discussion in “Note18 – Derivatives.”
The Company also sellsone-to-four-family loans to the FHLB of Des Moines that require a limited level of recourse if the loans default and exceed a certain loss exposure. Specific to that recourse, the FHLB of Des Moines established afirst loss account (“FLA”) related to the loans and required a credit enhancement (“CE”) obligation by the Bank to be utilized after the FLA is used. Based on loans sold through* December 31, 2023*, the total loans sold to the FHLB were $9.0 million with the FLA being $581,000 and the CE obligation at $389,000 or 4.3% of the loans outstanding. Management has established a holdback of 10% of the outstanding CE obligation, or $39,000, which is a part of the off-balance sheet holdback for loans sold. At* December 31, 2023and2022*, there wereno loans sold to the FHLB of Des Moines greater than30 days past their contractual payment due date.
109
Contingent liabilities for loans held for sale – In the ordinary course of business, loans are sold with limited recourse against the Company and* mayhave to subsequently be repurchased due to defects that occurred during the origination of the loan. The defects are categorized as documentation errors, underwriting errors, early payoff, early payment defaults, breach of representation or warranty, servicing errors, and/or fraud. When a loan sold to an investor without recourse fails to perform according to its contractual terms, the investor will typically review the loan file to determine whether defects in the origination process occurred. If a defect is identified, the Company maybe required to either repurchase the loan or indemnify the investor for losses sustained. If there areno* such defects, the Company hasno commitment to repurchase the loan. The Company has recorded a holdback reserve of $2.1 million and $2.3 million to cover loss exposure related to these guarantees forone-to-four-family loans sold into the secondary market at* December 31, 2023and2022*, respectively, which is included in “Other liabilities” on the Consolidated Balance Sheets.
The Company has entered into a severance agreement with its Chief Executive Officer (“CEO”). The severance agreement, subject to certain requirements, generally includes a lump sum payment to the CEO equal to24 months of base compensation in the event their employment is involuntarily terminated, other than for cause or the executive terminates his employment with good reason, as defined in the severance agreement.
The Company has entered into change of control agreements with its Chief Financial Officer, Chief Lending Officer, Chief Risk Officer, Chief Human Resources Officer, Senior Vice President Compliance Officer, Executive Vice President of Retail Banking and Marketing, and the Executive Vice President of Home Lending. The change of control agreements, subject to certain requirements, generally remain in effect until canceled by either party upon at least24 months prior written notice. Under the change of control agreements, the executive generally will be entitled to a change of control payment from the Company if the executive is involuntarily terminated withinsix months preceding or12 months after a change in control (as defined in the change of control agreements). In such an event, the executives would each be entitled to receive a cash payment in an amount equal to12 months of their then current salary, subject to certain requirements in the change of control agreements.
As a result of the nature of our activities, the Company is subject to various pending and threatened legal actions, which arise in the ordinary course of business. From time to time, subordination liens* maycreate litigation which requires us to defend our lien rights. In the opinion of management, liabilities arising from these claims, if any, willnot* have a material effect on our financial position. The Company hadno material pending legal actions at* December 31, 2023*.
NOTE14 – SIGNIFICANT CONCENTRATION OF CREDIT RISK
Most of the Company’s commercial and multi-family real estate, construction, residential, and commercial business lending activities are with customers located in Western Washington, and various location in Oregon state, near theone loan production office located in the Tri-Cities, Washington, and our newest loan production office in Vancouver, Washington. The Company originates real estate, consumer, and commercial business loans and has concentrations in these areas, however, indirect home improvement loans, including solar-related home improvement loans are originated through a network of home improvement contractors and dealers located throughout Washington, Oregon, California, Idaho, Colorado, Arizona, Minnesota, Nevada, Texas, Utah, Massachusetts, Montana, and recently New Hampshire. Loans are generally secured by collateral and rights to collateral vary and are legally documented to the extent practicable. Local economic conditions* mayaffect borrowers’ ability to meet the stated repayment terms. The concentration on commercial real estate remains below the300%* of Risk Based Capital regulatory threshold and the subset of construction concentration, excluding owner-occupied loans is within Board approved limits. The construction, land development, and other land concentration represents less than100% of the Bank’s total regulatory capital at 89.4% and is focused on in city, in fill vertical construction financing in King and Snohomish counties. Local economic conditions* may*affect borrowers’ ability to meet the stated repayment terms.
NOTE15 – REGULATORY CAPITAL
The Bank is subject to various regulatory capital requirements administered by the Federal Reserve and the FDIC. Failure to meet minimum capital requirements can initiate certain mandatory and possibly additional discretionary actions by regulators that, if undertaken, could have a direct material effect on the Company’s consolidated financial statements. Under capital adequacy guidelines of the regulatory framework for prompt corrective action, the Bank must meet specific capital adequacy guidelines that involve quantitative measures of the Bank’s assets, liabilities, and certain off-balance sheet items as calculated under regulatory accounting practices. The Bank’s capital classification is also subject to qualitative judgments by the regulators about components, risk weightings, and other factors.
110
Under capital adequacy guidelines of the regulatory framework for prompt corrective action, quantitative measures established by regulation to ensure capital adequacy require the Bank to maintain minimum amounts and ratios (set forth in the table below) of Tier1 capital (as defined in the regulations) to total average assets (as defined), and minimum ratios of Tier1 total capital (as defined) and common equity Tier1 (“CET1”) capital to risk-weighted assets (as defined).
The Bank must maintain minimum total risk-based, Tier1 risk-based, Tier1 leverage, and CET1 capital ratios as set forth in the table below to be categorized as well capitalized. At* December 31, 2023*, the Bank was categorized as well capitalized under applicable regulatory requirements. There areno conditions or events since that notification that management believes have changed the Bank’s category. Management believes, at* December 31, 2023*, that the Bank met all capital adequacy requirements.
The following table compares the Bank’s actual capital amounts and ratios at* December 31, 2023* to their minimum regulatory capital requirements and well capitalized regulatory capital at that date:
| To be Well Capitalized | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| Under Prompt | |||||||||
| For Capital · For Capital Adequacy · Corrective | |||||||||
| Actual · Adequacy Purposes · with Capital Buffer · Action Provisions | |||||||||
| Bank Only · Amount · Ratio · Amount · Ratio · Amount · Ratio · Amount · Ratio | |||||||||
| Total risk-based capital (to risk-weighted assets) | $339,436 | 13.37% | $203,094 | 8.00% | $266,561 | 10.50% | $253,868 | 10.00% | |
| Tier 1 risk-based capital (to risk-weighted assets) | $307,686 | 12.12% | $152,321 | 6.00% | $215,787 | 8.50% | $203,094 | 8.00% | |
| Tier 1 leverage capital (to average assets) | $307,686 | 10.39% | $118,488 | 4.00% | $ | N/A | N/A | $148,109 | 5.00% |
| CET 1 capital (to risk-weighted assets) | $307,686 | 12.12% | $114,240 | 4.50% | $177,707 | 7.00% | $165,014 | 6.50% | |
In addition to the minimum CET1, Tier1, total capital, and leverage ratios, the Bank is required to maintain a capital conservation buffer consisting of additional CET1 capital greater than 2.5% of risk-weighted assets above the required minimum levels in order to avoid limitations on paying dividends, engaging in share repurchases, and paying discretionary bonuses based on percentages of eligible retained income that could be utilized for such actions. At* December 31, 2023*, the Bank’s capital exceeded the conservation buffer.
The Company is a bank holding company registered with the Federal Reserve. Bank holding companies are subject to capital adequacy requirements of the Federal Reserve under the Bank Holding Company Act of1956, as amended, and the regulations of the Federal Reserve. Bank holding companies with less than*$3.0* billion in assets are generallynot subject to compliance with the Federal Reserve’s capital regulations, which are generally the same as the capital regulations applicable to the Bank. The Federal Reserve has a policy that a bank holding company is required to serve as a source of financial and managerial strength to the holding company’s subsidiary bank and expects the holding company’s subsidiary bank to be well capitalized under the prompt corrective action regulations. If the Company were subject to regulatory guidelines for bank holding companies with*$3.0* billion or more in assets at* December 31, 2023*, it would have exceeded all regulatory capital requirements. For informational purposes, the regulatory capital ratios calculated for the Company at* December 31, 2023*, were 9.0% for Tier1 leverage-based capital,10.5% for Tier1 risk-based capital,13.7% for total risk-based capital, and 10.5% for CET1 capital ratio. The capital ratios calculated for the Company at* December 31, 2022* were 9.7% for Tier1 leverage-based capital,10.7% for Tier1 risk-based capital,14.0% for total risk-based capital, and 10.7% for CET1 capital ratio.
NOTE16 – FAIR VALUE MEASUREMENTS
The Company determines fair value based on the requirements established in ASCTopic820**,Fair Value Measurements, which provides a framework for measuring fair value in accordance with U.S. GAAP and requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value. ASCTopic820** defines fair value as the exit price, or the price that would be received for an asset or paid to transfer a liability, in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date under current market conditions. ASU2016 –01, Financial Instruments – Overall (Subtopic825* –10), Recognition and Measurement of Financial Assets and Financial Liabilities,*requires us to use the exit price notion when measuring the fair value of instruments for disclosure purposes.
The following definitions describe the levels of inputs that* may*be used to measure fair value:
Level1 – Inputs to the valuation methodology are quoted prices (unadjusted) for identical assets or liabilities in active markets.
111
Level2 – Inputs to the valuation methodology include quoted prices for similar assets and liabilities in active markets, and inputs that are observable for the asset or liability, either directly or indirectly, for substantially the full term of the financial instrument.
Level3 – Inputs to the valuation methodology are unobservable and significant to the fair value measurement.
The following methods were used to estimate the fair value of certain assets and liabilities on a recurring and nonrecurring basis.
Securities – The fair value of securities available-for-sale are recorded on a recurring basis. The fair value of investments and mortgage-backed securities are provided by athird-party pricing service. These valuations are based on market data using pricing models that vary by asset class and incorporate available current trade, bid and other market information, and for structured securities, cash flow, and loan performance data. The pricing processes utilize benchmark curves, benchmarking of similar securities, sector groupings, and matrix pricing. Option adjusted spread models are also used to assess the impact of changes in interest rates and to develop prepayment scenarios (Level2). Transfers between the fair value hierarchy are determined through thethird-party service provider which, from time to time will transfer between levels based on market conditions per the related security. All models and processes used consider market convention.
Mortgage Loans Held for Sale –*** *The fair value of loans held for sale reflects the value of commitments with investors and/or the relative price as delivered into a To-Be-Announced (“TBA”) mortgage-backed security (Level2).
Loans Receivable* –* Certain residential mortgage loans were initially originated for sale and measured at fair value; after origination, the loans were transferred to loans held for investment. As of* December 31, 2023and2022*, there were $15.1 million and $14.0 million, respectively, in residential mortgage loans recorded at fair value as they were previously transferred from held for sale to loans held for investment. The aggregate unpaid principal balance of these loans was $16.3 million and $15.6 million as of* December 31, 2023and2022*, respectively. Gains and losses from changes in fair value for these loans are reported in earnings as a component of “Other noninterest income” on the Consolidated Statements of Income. For the years ended* December 31, 2023,*2022, and2021, the Company recorded a net increase of $447,000, a net decrease of $1.7 million, and a net decrease of $29,000 in fair value, respectively. For loans originated as held for sale and transferred into loans held for investment, the fair value is determined based on quoted secondary market prices for similar loans (Level2).
Derivative Instruments – Fair values for derivative assets and liabilities are measured on a recurring basis. The primary use of a derivative instrument is related to the mortgage banking activities of the Company. The fair value of the interest rate lock commitments and forward sales commitments are estimated using quoted or published market prices for similar instruments, adjusted for factors such as pull-through rate assumptions based on historical information, where appropriate. TBA mortgage-backed securities are fair valued on similar contracts in active markets (Level2) while locks and forwards with customers and investors are fair valued using similar contracts in the market and changes in the market interest rates (Level2 and3). Derivative instrumentsnot related to mortgage banking activities include interest rate swap agreements. The fair values of interest rate swap agreements are based on valuation models using observable market data as of the measurement date (Level2). The Company’s derivatives are traded in an over-the-counter market where quoted market prices arenot always available. Therefore, the fair values of derivatives are determined using quantitative models that utilize multiple market inputs. The inputs will vary based on the type of derivative, but could include interest rates, prices and indices to generate continuous yield or pricing curves, prepayment rates, and volatility factors to value the position. The majority of market inputs are actively quoted and can be validated through external sources, including market transactions andthird-party pricing services. The fair values of all interest rate swaps are determined fromthird-party pricing services without adjustment.
***Other Real Estate Owned –*Fair value adjustments to OREO are recorded at the lower of carrying amount of the loan or fair value of the collateral less selling costs. Any write-downs based on the asset’s fair value at the date of acquisition are charged to the ACL on loans. After foreclosure, management periodically performs valuations such that the real estate is carried at the lower of its new cost basis or fair value, net of estimated costs to sell (Level3).
***Collateral Dependent Loans –*Expected credit losses on collateral dependent loans are measured based on 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 recognize an allowance as the difference between the fair value of the collateral, less costs to sell (if applicable) at the reporting date and the amortized cost basis of the loan. If the fair value of the collateral exceeds the amortized cost basis of the loan, any expected recovery added to the amortized cost basis will be limited to the amount previously charged-off by the subsequent changes in the expected credit losses on collateral dependent loans are included within the provision for credit losses in the same manner in which the expected credit loss initially was recognized or as a reduction in the provision that would otherwise be reported (Level3).
112
Mortgage Servicing Rights – The fair value of MSRs is estimated using net present value of expected cash flows using athird-party model that incorporates assumptions used in the industry to value such rights, adjusted for factors such as weighted average prepayments speeds based on historical information where appropriate (Level3).
The following tables present securities available-for-sale, mortgage loans held for sale, loans receivable, at fair value, and derivative assets and liabilities measured at fair value on a recurring basis at the dates indicated:
| Financial Assets | At December 31, 2023 | |||
|---|---|---|---|---|
| Securities available-for-sale: | Level 1 | Level 2 | Level 3 | Total |
| U.S. agency securities | $— | $18,018 | $— | $18,018 |
| Corporate securities | — | 12,872 | — | 12,872 |
| Municipal bonds | — | 119,447 | — | 119,447 |
| Mortgage-backed securities | — | 101,248 | — | 101,248 |
| U.S. Small Business Administration securities | — | 41,348 | — | 41,348 |
| Mortgage loans held for sale, at fair value | — | 25,668 | — | 25,668 |
| Loans receivable, at fair value | — | 15,088 | — | 15,088 |
| Derivatives: | ||||
| Interest rate lock commitments with customers | — | — | 329 | 329 |
| Interest rate swaps - cash flow and fair value hedges | — | 6,431 | — | 6,431 |
| Interest rate swaps - dealer offsets to customer swap positions | — | 64 | — | 64 |
| Total assets measured at fair value | $— | $340,184 | $329 | $340,513 |
| Financial Liabilities | ||||
| Derivatives: | ||||
| Mandatory and best effort forward commitments with investors | $— | $— | $(188) | $(188) |
| Forward TBA mortgage-backed securities | — | (284) | — | (284) |
| Interest rate swaps - cash flow and fair value hedges | — | (375) | — | (375) |
| Interest rate swaps - customer swap positions | — | (63) | — | (63) |
| Total liabilities measured at fair value | $— | $(722) | $(188) | $(910) |
| Financial Assets | At December 31, 2022 | |||
|---|---|---|---|---|
| Securities available-for-sale: | Level 1 | Level 2 | Level 3 | Total |
| U.S. agency securities | $— | $17,288 | $— | $17,288 |
| Corporate securities | — | 8,545 | — | 8,545 |
| Municipal bonds | — | 120,602 | — | 120,602 |
| Mortgage-backed securities | — | 69,966 | — | 69,966 |
| U.S. Small Business Administration securities | — | 12,851 | — | 12,851 |
| Mortgage loans held for sale, at fair value | — | 20,093 | — | 20,093 |
| Loans receivable, at fair value | — | 14,035 | — | 14,035 |
| Derivatives: | ||||
| Forward TBA mortgage-backed securities | — | 164 | — | 164 |
| Interest rate lock commitments with customers | — | — | 107 | 107 |
| Interest rate swaps - cash flow and fair value hedges | — | 9,870 | — | 9,870 |
| Total assets measured at fair value | $— | $273,414 | $107 | $273,521 |
| Financial Liabilities | ||||
| Derivatives: | ||||
| Mandatory and best effort forward commitments with investors | $— | $— | $(38) | $(38) |
| Total liabilities measured at fair value | $— | $— | $(38) | $(38) |
The following table presents financial assets measured at fair value on a nonrecurring basis and the level within the fair value hierarchy at the dated indicated. There wereno financial assets measured at fair value on a nonrecurring basis as of* December 31, 2022*.
| Level 1 | Level 2 | Level 3 | Total | |
|---|---|---|---|---|
| MSRs | $— | $— | $38,163 | $38,163 |
113
Quantitative Information about Level3 Fair Value Measurements** – Shown in the table below is the fair value of financial instruments measured under a Level3 unobservable input on a recurring and nonrecurring basis at the dates indicated:
| Level 3 · Significant · Weighted Average | |||||
|---|---|---|---|---|---|
| Fair Value · Valuation · Unobservable · December 31, · December 31, | |||||
| Instruments | Techniques | Inputs | Range | 2023 | 2022 |
| RECURRING | |||||
| Interest rate lock commitments with customers | Quoted market prices | Pull-through expectations | 80% - 99% | 90.5% | 92.5% |
| Individual forward sale commitments with investors | Quoted market prices | Pull-through expectations | 80% - 99% | 90.5% | 92.5% |
| NONRECURRING | |||||
| MSRs | Industry sources | Pre-payment speeds | 0% - 50% | 7.2% | 8.2% |
The pull-through rate is based on historical loan closing rates for similar interest rate lock commitments. An increase or decrease in the pull-through rate would have a corresponding positive or negative fair value adjustment.
The following table provides a reconciliation of assets and liabilities measured at fair value using significant unobservable inputs (Level3) on a recurring basis during the years indicated:
| Purchases · Net change in · Net change in | ||||||
|---|---|---|---|---|---|---|
| Beginning | and | Sales and | Ending | fair value for | fair value for | |
| 2023 | Balance | Issuances | Settlements | Balance | gains/(losses) (1) | gains/(losses) (2) |
| Interest rate lock commitments with customers | $107 | $4,291 | $(4,069) | $329 | $222 | $— |
| Individual forward sale commitments with investors | (38) | 66 | (216) | (188) | (150) | — |
| Interest rate lock commitments with customers | $757 | $3,215 | $(3,865) | $107 | $(650) | $— |
| Individual forward sale commitments with investors | 808 | 6,383 | (7,229) | (38) | (846) | — |
| Interest rate lock commitments with customers | $4,024 | $23,164 | $(26,431) | $757 | $(3,267) | $— |
| Individual forward sale commitments with investors | (67) | 2,526 | (1,651) | 808 | 875 | — |
| Securities available-for-sale, at fair value | 1,111 | 40 | (13) | 1,138 | — | 27 |
(1) Relating to items held at end of period included in income.
(2) Relating to items held at end of period included in other comprehensive income.
(Losses) gains on interest rate lock commitments and on forward sale commitments with investors carried at fair value are recorded in “Gain on sale of loans” on the Consolidated Statements of Income.
Fair values for financial instruments are management's estimates of the values at which the instruments could be exchanged in a transaction between willing parties. The Company uses the exit price notion when measuring the fair value of financial instruments.
114
The following table provides estimated fair values of the Company’s financial instruments at the dates indicated, whether recognized at fair value ornot on the Consolidated Balance Sheets:
| December 31, · December 31, | ||||
|---|---|---|---|---|
| 2023 | 2022 | |||
| Financial Assets | Carrying | Fair | Carrying | Fair |
| Level 1 inputs: | Amount | Value | Amount | Value |
| Cash and cash equivalents | $65,691 | $65,691 | $41,437 | $41,437 |
| Certificates of deposit at other financial institutions | 24,167 | 24,167 | 4,712 | 4,712 |
| Level 2 inputs: | ||||
| Securities available-for-sale, at fair value | 292,933 | 292,933 | 229,252 | 229,252 |
| Securities held-to-maturity | 8,500 | 7,666 | 8,500 | 7,929 |
| Loans held for sale, at fair value | 25,668 | 25,668 | 20,093 | 20,093 |
| FHLB stock, at cost | 2,114 | 2,114 | 10,611 | 10,611 |
| Forward TBA mortgage-backed securities | — | — | 164 | 164 |
| Loans receivable, at fair value | 15,088 | 15,088 | 14,035 | 14,035 |
| Interest rate swaps - cash flow and fair value hedges | 6,431 | 6,431 | 9,870 | 9,870 |
| Accrued interest receivable | 14,005 | 14,005 | 11,144 | 11,144 |
| Interest rate swaps - dealer offsets to customer swap positions | 64 | 64 | — | — |
| Level 3 inputs: | ||||
| Loans receivable, gross | 2,417,927 | 2,276,397 | 2,204,817 | 2,153,769 |
| MSRs, held at lower of cost or fair value | 9,090 | 20,552 | 18,017 | 35,478 |
| MSRs held for sale, held at lower of cost or fair value | 8,086 | 17,611 | — | — |
| Fair value interest rate locks with customers | — | — | 107 | 107 |
| Financial Liabilities | ||||
| Level 2 inputs: | ||||
| Deposits | 2,522,323 | 2,515,026 | 2,127,741 | 2,105,926 |
| Borrowings | 93,746 | 93,416 | 186,528 | 186,188 |
| Subordinated notes, excluding unamortized debt issuance costs | 50,000 | 43,480 | 50,000 | 44,500 |
| Accrued interest payable | 5,473 | 5,473 | 2,270 | 2,270 |
| Interest rate swaps - cash flow and fair value hedges | 375 | 375 | — | — |
| Forward TBA mortgage-backed securities | 284 | 284 | — | — |
| Interest rate swaps - customer swap positions | 63 | 63 | ||
| Level 3 inputs: | ||||
| Mandatory and best effort forward commitments with investors | 188 | 188 | 38 | 38 |
NOTE17 – EARNINGS PER SHARE
The Company computes earnings per share using thetwo-class method, which is an earnings allocation method for computing earnings per share that treats a participating security as having rights to earnings that would otherwise have been available to common shareholders. Basic earnings per share are computed by dividing income available to common shareholders by the weighted average number of common shares outstanding for the period. Unvested share-based awards containing non-forfeitable rights to dividends or dividend equivalents (whether paid or unpaid) are participating securities and are included in the computation of earnings per share pursuant to thetwo-class method. Diluted earnings per share reflect the potential dilution that could occur if securities or other contracts to issue common stock were exercised or converted into common stock or resulted in the issuance of common stock that then shared in the earnings of the entity. For earnings per share calculations for2021, the ESOP shares committed to be released were included as outstanding shares for both basic and diluted earnings per share. All ESOP shares were allocated as of* December 31, 2021*.
115
The following table presents a reconciliation of the components used to compute basic and diluted earnings per share at or for the years indicated:
| At or For the Year Ended December 31, | |||
|---|---|---|---|
| Numerator (Dollars in thousands, except per share amounts): | 2023 | 2022 | 2021 |
| Net income | $36,053 | $29,649 | $37,412 |
| Dividends and undistributed earnings allocated to participating securities | (578) | (554) | (611) |
| Net income available to common shareholders | $35,475 | $29,095 | $36,801 |
| Denominator (shown as actual): | |||
| Basic weighted average common shares outstanding | 7,656,526 | 7,754,507 | 8,217,916 |
| Dilutive shares | 118,907 | 119,133 | 200,580 |
| Diluted weighted average common shares outstanding | 7,775,433 | 7,873,640 | 8,418,496 |
| Basic earnings per share | $4.63 | $3.75 | $4.48 |
| Diluted earnings per share | $4.56 | $3.70 | $4.37 |
| Potentially dilutive weighted average share options that were not included in the computation of diluted earnings per share because to do so would be anti-dilutive. | 56,520 | 61,912 | 16,466 |
NOTE18 – DERIVATIVES
The Company is exposed to certain risk arising from both its business operations and economic conditions. The Company principally manages its exposures to a wide variety of business and operational risks through management of its core business activities. The Company manages economic risks, including interest rate, liquidity, and credit risk primarily by managing the amount, sources, and duration of its assets and liabilities and the use of derivative financial instruments. Specifically, the Company enters into derivative financial instruments to manage exposures that arise from business activities that result in the receipt or payment of future known and uncertain cash amounts, the value of which are determined by interest rates.
The Company’s predominant derivative and hedging activities involve interest rate swaps related to certain borrowings, brokered deposits, investment securities, forward sales contracts, and commitments to extend credit associated with mortgage banking activities. Generally, these instruments help the Company manage exposure to market risk. Market risk represents the possibility that economic value or net interest income will be adversely affected by fluctuations in external factors such as market-driven interest rates and prices or other economic factors.
Mortgage Banking DerivativesNot Designated as Hedges**
The Company regularly enters into commitments to originate and sell loans held for sale. The Company has exposure to movements in interest rates associated with written interest rate lock commitments with potential borrowers to originateone-tofour-family loans that are intended to be sold and for closedone-to-four-family mortgage loans held for sale for which fair value accounting has been elected, that are awaiting sale and delivery into the secondary market. The Company economically hedges the risk of changing interest rates associated with these mortgage loan commitments by entering into forward sales contracts to sellone-to-four-family mortgage loans or into contracts to sell forward To-Be-Announced (“TBA”) mortgage-backed securities. These commitments and contracts are considered derivatives but havenot been designated as hedging instruments for reporting purposes under U.S. GAAP. Rather, they are accounted for as free-standing derivatives, or economic hedges, with changes in the fair value of the derivatives reported in noninterest income or noninterest expense. The Bank recognizes all derivative instruments as either “Other assets” or “Other liabilities” on the Consolidated Balance Sheets and measures those instruments at fair value.
Customer SwapsNot Designated as Hedges**
The Company also enters into derivative contracts, which consist of interest rate swaps, to facilitate the needs of clients desiring to manage interest rate risk. These swaps arenot designated as accounting hedges under ASC815, Derivatives and Hedging. To economically hedge the interest rate risk associated with offering this product, the Company simultaneously enters into derivative contracts withthird parties to offset the customer contracts such that the Company minimizes its net risk exposure resulting from such transactions. The derivative contracts are structured such that the notional amounts reduce over time to generally match the expected amortization of the underlying loans. These derivatives arenot speculative and arise from a service provided to clients.
116
Cash Flow Hedges
The Company has entered into interest rate swaps to reduce the exposure to variability in interest-related cash outflows attributable to changes in forecasted SOFR based brokered deposits. These derivative instruments are designated as cash flow hedges. The hedged item is the SOFR portion of the series of future adjustable-rate borrowings and deposits over the term of the interest rate swap. Accordingly, changes to the amount of interest payment cash flows for the hedged transactions attributable to a change in credit risk are excluded from management’s assessment of hedge effectiveness. The Bank tests for hedging effectiveness on a quarterly basis. The accumulated other comprehensive income is subsequently reclassified into earnings in the period that the hedged forecasted transaction affects earnings. The Bank hasnot recorded any hedge ineffectiveness since inception.
The Bank expects that approximately $3.6 million will be reclassified from accumulated other comprehensive loss as a decrease to interest expense over the nexttwelve months related to these cash flow hedges.
Fair Value Hedges
The Company is exposed to changes in the fair value of certain of its pools of prepayable fixed-rate assets due to changes in benchmark interest rates. The Company uses interest rate swaps to manage its exposure to changes in fair value on these instruments attributable to changes in the designated benchmark interest rate, the SOFR. Interest rate swaps designated as fair value hedges involve the receipt of variable-rate amounts from a counterparty in exchange for the Company making fixed-rate payments over the life of the agreements without the exchange of the underlying notional amount. For derivatives designated and that qualify as fair value hedges, the gain or loss on the derivative as well as the offsetting loss or gain on the hedged item attributable to the hedged risk are recognized in interest income.
The following amounts were recorded on the balance sheet related to cumulative-basis adjustment for fair value hedges for the dates indicated:
| Cumulative Amount of Fair Value | ||
|---|---|---|
| Line item on the Consolidated Balance Sheets · Hedging Adjustment Included in | ||
| in which the hedged item is included: | Carrying Amount of the | the Carrying Amount of the |
| December 31, 2023 | Hedged Assets | Hedged Assets |
| Investment securities (1) | $56,785 | $3,215 |
| Total | $56,785 | $3,215 |
| Investment securities (1) | $55,893 | $4,107 |
| Total | $55,893 | $4,107 |
| 1) | These amounts include the amortized cost basis of closed portfolios used in designated hedging relationships in which the hedged item is the last layer expected to be remaining at the end of the hedging relationship. At December 31, 2023, the amortized cost basis of the closed portfolios used in these hedging relationships was $236.7 million; the cumulative basis adjustments associated with these hedging relationships was $3.2 million; and the amounts of the designated hedged items was $60.0 million. |
117
The following tables summarize the Company’s derivative instruments at the dates indicated. The Company has master netting agreements with derivative dealers with which it does business, but reflects gross assets and liabilities as “Other assets” and “Other liabilities”, respectively, on the Consolidated Balance Sheets, as follows:
| Fair Value | |||
|---|---|---|---|
| Cash flow hedges: | Notional | Asset | Liability |
| Interest rate swaps - brokered deposits | $250,000 | $3,233 | $375 |
| Fair value hedges: | |||
| Interest rate swaps - securities | $60,000 | $3,198 | $— |
| Non-hedging derivatives: | |||
| Fallout adjusted interest rate lock commitments with customers | 22,334 | 329 | — |
| Mandatory and best effort forward commitments with investors | 10,070 | — | 188 |
| Forward TBA mortgage-backed securities | 33,000 | — | 284 |
| Interest rate swaps - customer swap positions | 801 | 63 | |
| Interest rate swaps - dealer offsets to customer swap positions | 801 | 64 | — |
| Fair Value | |||
|---|---|---|---|
| Cash flow hedges: | Notional | Asset | Liability |
| Interest rate swaps - brokered deposits | $90,000 | $5,780 | $— |
| Fair value hedges: | |||
| Interest rate swaps - securities | $60,000 | $4,090 | $— |
| Non-hedging derivatives: | |||
| Fallout adjusted interest rate lock commitments with customers | 8,837 | 107 | — |
| Mandatory and best effort forward commitments with investors | 4,558 | — | 38 |
| Forward TBA mortgage-backed securities | 27,000 | 164 | — |
The following table summarizes the effect of fair value and cash flow hedge accounting on the Consolidated Statements of Income for the years indicated:
| Year Ended December 31, | ||||||
|---|---|---|---|---|---|---|
| 2023 | 2022 | 2021 | ||||
| Interest | Interest | Interest | Interest | Interest | Interest | |
| Expense | Income | Expense | Income | Expense | Income | |
| Deposits | Securities | Deposits | Securities | Deposits | Securities | |
| Total amounts presented on the Consolidated Statements of Income | $36,751 | $12,247 | $9,420 | $7,046 | $6,929 | $5,637 |
| Net gains (losses) on fair value hedging relationships: | ||||||
| Interest rate swaps - securities | ||||||
| Recognized on hedged items | — | 892 | — | (4,107) | — | — |
| Recognized on derivatives designated as hedging instruments | — | (892) | — | 4,103 | — | — |
| Net interest income (expense) recognized on cash flows of derivatives designated as hedging instruments | — | 1,509 | — | — | — | — |
| Net income (expense) recognized on fair value hedges | $— | $1,509 | $— | $(4) | $— | $— |
| Net gain (loss) on cash flow hedging relationships: | ||||||
| Interest rate swaps - brokered deposits and borrowings | ||||||
| Realized gains (losses) (pre-tax) reclassified from AOCI into net income | $5,465 | $— | $970 | $— | $(538) | $— |
| Net income (expense) recognized on cash flow hedges | $5,465 | $— | $970 | $— | $(538) | $— |
118
Changes in the fair value of the non-hedging derivatives recognized in “Noninterest income” on the Consolidated Statements of Income and included in gain on sale of loans resulted in net gains of $75,000, net losses of $2.6 million, and net gains of $5.1 million for the years ended* December 31, 2023,*2022, and2021, respectively.
The following table presents a summary of amounts outstanding in derivative financial instruments, including those entered into in connection with the same counterparty under master netting agreements, as of the years indicated. While these agreements are typically over-collateralized, GAAP requires disclosures in this table to limit the amount of such collateral to the amount of the related asset or liability for each counterparty.
| Gross Amounts · Net Amounts of · Gross Amounts Not Offset | ||||||
|---|---|---|---|---|---|---|
| Gross Amounts · Offset on the · Assets on the · on the Consolidated Balance Sheets | ||||||
| Offsetting of derivative assets · of Recognized · Consolidated · Consolidated · Financial · Cash Collateral | ||||||
| At December 31, 2023 | Assets | Balance Sheets | Balance Sheets | Instruments | Received | Net Amount |
| Interest rate swaps | $6,648 | $153 | $6,495 | $— | $— | $6,495 |
| Interest rate swaps | $9,870 | $— | $9,870 | $— | $— | $9,870 |
| Gross Amounts · Net Amounts of · Gross Amounts Not Offset | ||||||
|---|---|---|---|---|---|---|
| Gross Amounts · Offset on the · Liabilities on the · on the Consolidated Balance Sheets | ||||||
| Offsetting of derivative liabilities · of Recognized · Consolidated · Consolidated · Financial · Cash Collateral | ||||||
| At December 31, 2023 | Liabilities | Balance Sheets | Balance Sheets | Instruments | Posted | Net Amount |
| Interest rate swaps | $(722) | $(347) | $(375) | $— | $270 | $(105) |
| Interest rate swaps | $— | $— | $— | $— | $— | $— |
Credit Risk-related Contingent Features
The Company has derivative contracts with its derivative counterparties that contain provisions to post collateral to the counterparties when these contracts are in a net liability position. At* December 31, 2023*, the Company had collateral posted of $569,000 due to these provisions. Receivables related to cash collateral that has been paid to counterparties is included in "Cash and cash equivalents" on the Consolidated Balance Sheets. In certain cases, the Company will have posted excess collateral, compared to total exposure due to initial margin requirements or day-to-day rate volatility.
119
NOTE19 – ACCUMULATED OTHER COMPREHENSIVE INCOME (LOSS)
The following were changes in accumulated other comprehensive income (loss) by component, net of tax, for the years indicated:
| Unrealized (Losses) | |||
|---|---|---|---|
| Gains and · and Gains | |||
| (Losses) on · on Available | |||
| Derivative · for Sale | |||
| Year Ended December 31, 2023 | Instruments | Securities | Total |
| Beginning balance | $7,761 | $(33,393) | $(25,632) |
| Other comprehensive income before reclassification, net of tax | 1,296 | 5,321 | 6,617 |
| Amounts reclassified from accumulated other comprehensive loss, net of tax | (4,291) | — | (4,291) |
| Net current period other comprehensive (loss) income | (2,995) | 5,321 | 2,326 |
| Ending balance | $4,766 | $(28,072) | $(23,306) |
| Unrealized | |||
|---|---|---|---|
| Gains and · Losses | |||
| (Losses) on · on Available | |||
| Derivative · for Sale | |||
| Year Ended December 31, 2022 | Instruments | Securities | Total |
| Beginning balance | $794 | $(542) | $252 |
| Other comprehensive income (loss) before reclassification, net of tax | 7,728 | (32,851) | (25,123) |
| Amounts reclassified from accumulated other comprehensive loss, net of tax | (761) | — | (761) |
| Net current period other comprehensive income (loss) | 6,967 | (32,851) | (25,884) |
| Ending balance | $7,761 | $(33,393) | $(25,632) |
| Unrealized Gains | |||
|---|---|---|---|
| (Losses) and · and (Losses) | |||
| Gains on · on Available | |||
| Derivative · for Sale | |||
| Year Ended December 31, 2021 | Instruments | Securities | Total |
| Beginning balance | $(967) | $3,500 | $2,533 |
| Other comprehensive (loss) income before reclassification, net of tax | 1,339 | (4,042) | (2,703) |
| Amounts reclassified from accumulated other comprehensive income, net of tax | 422 | — | 422 |
| Net current period other comprehensive income (loss) | 1,761 | (4,042) | (2,281) |
| Ending balance | $794 | $(542) | $252 |
NOTE20 – STOCK-BASED COMPENSATION
Stock Options and Restricted Stock
On* May 17, 2018,the shareholders of the Company approved the2018* Equity Incentive Plan (the*“2018* Plan”) that authorized 1.3 million shares of the Company’s common stock to be awarded. The2018 Plan provides for the grant of incentive stock options, non-qualified stock options, and up to 326,000 shares as restricted stock awards (“RSAs”) to directors, emeritus directors, officers, employees or advisory directors of the Company. At* December 31, 2023*, there were 253,532 stock option awards and 76,622 RSAs available for future grants under the2018 Plan.
For the years ended* December 31, 2023,2022, and2021, total share-based compensation expense was $2.0 million, $2.0 million, and $1.4 million, respectively. The related income tax benefit was $422,000, $414,000, and $304,000 for the years ended December 31, 2023,*2022, and2021, respectively.
120
Stock Options
The2018 Plan consists of stock option awards that* maybe granted as incentive stock options or nonqualified stock options. Stock option awards generally vest over aone-year period for independent directors or over afive-year period for employees and officers with 20% vesting on the anniversary date of each grant date as long as the award recipient remains in service to the Company. The options are exercisable after vesting for up to the remaining term of the original grant. The maximum term of the options granted is 10 years. Any unexercised stock options will expire 10 years after the grant date or sooner in the event of the award recipient’s termination of service with the Company or the Bank. The fair value of each stock option award is estimated on the grant date using a Black-Scholes Option pricing model that uses the following assumptions. The dividend yield is based on the current quarterly dividend in effect at the time of the grant. Historical employment data is used to estimate the forfeiture rate. The historical volatility of the Company's stock price over a specified period of time is used for the expected volatility. The Company bases the risk-free interest rate on the comparable U.S. Treasury rate for the discount rate associated with the stock in effect on the date of the grant. The Company elected to use Staff Accounting Bulletin107,* simplified expected term calculation for the “Share-Based Payments” method permitted by the SEC to calculate the expected term. This method uses the vesting term of an option along with the contractual term, setting the expected life at 5.5 years forone-year vesting and 6.5 years forfive-year vesting.
The fair value of options granted was determined using the following weighted-average assumptions as of the grant date for the years indicated:
| For the Year Ended December 31, | |||
|---|---|---|---|
| 2023 | 2022 | 2021 | |
| Dividend yield | 3.25% | 2.59% | 1.58% |
| Expected volatility | 28.24% | 26.86% | 37.10% |
| Risk-free interest rate | 4.35% | 2.88% | 1.01% |
| Expected term in years | 6.5 | 6.5 | 6.5 |
| Weighted-average grant date fair value per option granted | $7.61 | $7.13 | $10.67 |
121
The following table presents a summary of the Company’s stock option awards during the years indicated (shown as actual). Share and per share data has been adjusted for all periods to reflect atwo-for-one stock split effective* July 14, 2021.*
| Weighted-Average | ||||
|---|---|---|---|---|
| Weighted- · Remaining | ||||
| Average · Contractual Term In · Aggregate | ||||
| Shares | Exercise Price | Years | Intrinsic Value | |
| Outstanding at January 1, 2021 | 671,754 | $19.45 | 6.58 | $5,721,159 |
| Granted | 118,850 | $35.46 | — | — |
| Less exercised | 176,978 | $12.73 | — | $4,265,369 |
| Forfeited or expired | — | — | — | — |
| Outstanding at December 31, 2021 | 613,626 | $25.24 | 7.17 | $5,362,902 |
| Outstanding at January 1, 2022 | 613,626 | $25.24 | 7.17 | $5,362,902 |
| Granted | 99,200 | $30.94 | — | — |
| Less exercised | 64,994 | $19.75 | — | $790,558 |
| Forfeited or expired | — | — | — | — |
| Outstanding at December 31, 2022 | 647,832 | $26.67 | 6.84 | $4,627,255 |
| Outstanding at January 1, 2023 | 647,832 | $26.67 | 6.84 | $4,627,255 |
| Granted | 103,000 | $30.73 | — | — |
| Less exercised | 47,734 | $10.17 | — | $970,064 |
| Forfeited or expired | 40,819 | $32.96 | — | — |
| Outstanding at December 31, 2023 | 662,279 | $28.12 | 6.69 | $5,852,975 |
| Expected to vest, assuming a 0.31% annual forfeiture rate at December 31, 2023 (1) | 650,507 | $28.10 | 6.60 | $5,761,706 |
| Exercisable at December 31, 2023 | 383,462 | $26.94 | 5.52 | $3,842,104 |
| (1) | Forfeiture rate has been calculated and estimated to assume a forfeiture of 3.1% of the options over 10 years. |
At* December 31, 2023*, there was $1.7 million of total unrecognized forfeiture adjusted compensation cost related to nonvested stock options granted under the2018 Plan. The cost is expected to be recognized over the remaining weighted-average vesting period of 3.4 years.
Restricted Stock Awards
The RSAs fair value is equal to the value of the market price of the Company’s common stock on the grant date and compensation expense is recognized over the vesting period of the awards based on the fair value of the restricted stock. Shares granted under the2018 Plan generally vest over aone-year period for independent directors, afive-year period for employees and officers, beginning on the grant date. Any nonvested RSAs will be forfeited and be made available for future grants under the2018 Plan in the event of the award recipient’s termination of service with the Company or the Bank.
122
The following table presents a summary of the Company’s nonvested awards during the years indicated (shown as actual). Share and per share data has been adjusted for all periods to reflect atwo-for-one stock split effective* July 14, 2021.*
| Weighted-Average | ||
|---|---|---|
| Grant-Date Fair Value | ||
| Nonvested Shares | Shares | Per Share |
| Nonvested at January 1, 2021 | 110,184 | $24.35 |
| Granted | 41,350 | 35.46 |
| Less vested | 29,862 | 24.78 |
| Forfeited or expired | — | — |
| Nonvested at December 31, 2021 | 121,672 | $28.02 |
| Nonvested at January 1, 2022 | 121,672 | $28.02 |
| Granted | 35,050 | 30.94 |
| Less vested | 38,192 | 28.12 |
| Forfeited or expired | — | — |
| Nonvested at December 31, 2022 | 118,530 | $28.85 |
| Nonvested at January 1, 2023 | 118,530 | $28.85 |
| Granted | 37,600 | 30.73 |
| Less vested | 44,462 | 28.24 |
| Forfeited or expired | 9,524 | 30.96 |
| Nonvested at December 31, 2023 | 102,144 | $29.61 |
At* December 31, 2023*, there was $2.5 million of total unrecognized forfeiture adjusted compensation costs related to nonvested shares granted under the2018 Plan as RSAs. The cost is expected to be recognized over the remaining weighted-average vesting period of 3.3 years.
NOTE21 – BUSINESS SEGMENTS
The Company’s business segments are determined based on the products and services provided, as well as the nature of the related business activities, and they reflect the way financial information is currently evaluated by management. This process is dynamic and is based on management’s current view of the Company’s operations and isnot necessarily comparable with similar information for other financial institutions. The Company defines its business segments by product type and customer segment which it has organized intotwo lines of business: commercial and consumer banking and home lending.
The Company uses various management accounting methodologies to assign certain income statement items to the responsible operating segment, including:
| ● | a funds transfer pricing (“FTP”) system, which allocates interest income credits and funding charges between the segments, assigning to each segment a funding credit for its liabilities, such as deposits, and a charge to fund its assets; |
|---|
| ● | a cost per loan serviced allocation based on the number of loans being serviced on the balance sheet and the number of loans serviced for third parties; |
|---|
| ● | an allocation based upon the approximate square footage utilized by the home lending segment in Company owned locations; |
|---|
| ● | an allocation of charges for services rendered to the segments by centralized functions, such as corporate overhead, which are generally based on the number of full-time employees (“FTEs”) in each segment; and |
|---|
| ● | an allocation of the Company’s consolidated income taxes which are based on the effective tax rate applied to the segment’s pretax income or loss. |
|---|
123
A description of the Company’s business segments and the products and services that they provide is as follows:
Commercial and Consumer Banking Segment
The commercial and consumer banking segment provides diversified financial products and services to our commercial and consumer customers through Bank branches, online banking platforms, mobile banking apps, and telephone banking. These products and services include deposit products; residential, consumer, business and commercial real estate lending portfolios and cash management services. The Company originates consumer loans, commercial and multi-family real estate loans, construction loans for residential and multi-family construction, and commercial business loans. At* December 31, 2023*, the Company’s retail deposit branch network consisted of 27 branches in the Pacific Northwest. This segment is also responsible for the management of the investment portfolio and other assets of the Bank.
Home Lending Segment
The home lending segment originatesone-to-four-family residential mortgage loans primarily for sale in the secondary markets as well as loans held for investment. A majority of these mortgage loans are sold to or securitized by FNMA, FHLMC, GNMA or the FHLB of Des Moines, while the Company generally retains the right to service these loans. Loans originated under the guidelines of the Federal Housing Administration or (“FHA”), US Department of Veterans Affairs or VA, and United States Department of Agriculture or USDA are generally sold servicing released or servicing retained to a correspondent bank or mortgage company. The Company has the option to sell loans on a servicing-released or servicing-retained basis to securitizers and correspondent lenders. A small percentage of its loans are brokered to other lenders. On occasion, the Company* maysell a portion of its MSR portfolio and maysell small pools of loans initially originated to be held in the loan portfolio. The Company manages the loan funding and the interest rate risk associated with the secondary market loan sales and the retainedone*-to-four-family MSRs within this business segment. One-to-four-family loans originated for investment and held in this segment are allocated to the home lending segment with a corresponding provision expense and FTP for cost of funds.
Segment Financial Results
The tables below summarize the financial results for each segment based on the factors mentioned above within each segment at or for the years indicated:
| Commercial | |||
|---|---|---|---|
| and Consumer | |||
| Condensed income statement: | Banking | Home Lending | Total |
| Net interest income (1) | $111,737 | $11,566 | $123,303 |
| Provision for credit losses | (3,494) | (1,280) | (4,774) |
| Noninterest income (2) | 10,368 | 10,122 | 20,490 |
| Noninterest expense (3) | (73,767) | (19,980) | (93,747) |
| Income before provision for income taxes | 44,844 | 428 | 45,272 |
| Provision for income taxes | (9,132) | (87) | (9,219) |
| Net income | $35,712 | $341 | $36,053 |
| Total average assets for period ended | $2,315,806 | $527,442 | $2,843,248 |
| FTEs | 447 | 123 | 570 |
124
| Commercial | |||
|---|---|---|---|
| and Consumer | |||
| Condensed income statement: | Banking | Home Lending | Total |
| Net interest income (1) | $93,358 | $10,922 | $104,280 |
| Provision for credit losses | (5,064) | (1,153) | (6,217) |
| Noninterest income (2) | 10,158 | 7,950 | 18,108 |
| Noninterest expense (3) | (59,723) | (19,460) | (79,183) |
| Income (loss) before (provision) benefit for income taxes | 38,729 | (1,741) | 36,988 |
| (Provision) benefit for income taxes | (7,684) | 345 | (7,339) |
| Net income (loss) | $31,045 | $(1,396) | $29,649 |
| Total average assets for period ended | $2,018,263 | $417,431 | $2,435,694 |
| FTEs | 405 | 132 | 537 |
| Commercial | |||
|---|---|---|---|
| and Consumer | |||
| Condensed income statement: | Banking | Home Lending | Total |
| Net interest income (1) | $78,306 | $8,343 | $86,649 |
| (Provision for) recovery of loan losses | (2,613) | 2,113 | (500) |
| Noninterest income (2) | 8,545 | 28,968 | 37,513 |
| Noninterest expense(3) | (56,557) | (19,685) | (76,242) |
| Income before provision for income taxes | 27,681 | 19,739 | 47,420 |
| Provision for income taxes | (5,842) | (4,166) | (10,008) |
| Net income | $21,839 | $15,573 | $37,412 |
| Total average assets for period ended | $1,779,850 | $409,363 | $2,189,213 |
| FTEs | 384 | 152 | 536 |
| (1) | Net interest income is the difference between interest earned on assets and the cost of liabilities to fund those assets. Interest earned includes actual interest earned on segment assets and, if the segment has excess liabilities, interest credits for providing funding to the other segment. The cost of liabilities includes interest expense on segment liabilities and, if the segment does not have enough liabilities to fund its assets, a funding charge based on the cost of assigned liabilities to fund segment assets. All material revenues in each segment are from external customers. |
| (2) | Noninterest income includes activity from certain residential mortgage loans that were initially originated for sale and measured at fair value, and subsequently transferred to loans held for investment. Gains and losses from changes in fair value for these loans are reported in earnings as a component of noninterest income. For the years ended December 31, 2023, 2022, and 2021, the Company recorded net increases in fair value of $447,000, net decreases of $1.7 million, and net decreases of $29,000, respectively. As of December 31, 2023, 2022, and 2021, there were $15.1 million, $14.0 million, and $17.8 million, respectively, in residential mortgage loans recorded at fair value as they were previously transferred from loans held for sale to loans held for investment. All material revenues in each segment are from external customers. |
| (3) | Noninterest expense includes allocated overhead expense from general corporate activities. Allocation is determined based on a combination of segment assets and FTEs. For the years ended December 31, 2023, 2022, and 2021, the Home Lending segment included allocated overhead expenses of $6.1 million, $6.2 million, and $7.3 million, respectively. |
125
NOTE22 – REVENUE FROM CONTRACTS WITH CUSTOMERS
Revenue Recognition
In accordance with Topic606, revenues are recognized when control of promised goods or services is transferred to customers in an amount that reflects the consideration the Company expects to be entitled to in exchange for those goods or services. To determine revenue recognition for arrangements that an entity determines are within the scope of Topic606, the Company performs the followingfive steps: (i) identify the contract(s) with a customer; (ii) identify the performance obligations in the contract; (iii) determine the transaction price; (iv) allocate the transaction price to the performance obligations in the contract; and (v) recognize revenue when (or as) the Company satisfies a performance obligation. The Company only applies thefive-step model to contracts when it is probable that the entity will collect the consideration it is entitled to in exchange for the goods or services it transfers to the customer. At contract inception, once the contract is determined to be within the scope of Topic606, the Company assesses the goods or services that are promised within each contract and identifies those that contain performance obligations, and assesses whether each promised good or service is distinct. The Company then recognizes as revenue the amount of the transaction price that is allocated to the respective performance obligation when (or as) the performance obligation is satisfied.
All the Company’s revenue from contracts with customers in-scope of ASC606 is recognized in noninterest income and included in our commercial and consumer banking segment. The following table presents noninterest income, segregated by revenue streams in-scope and out-of-scope and/or immaterial to Topic606, for the years indicated:
| For the Year Ended December 31, | |||
|---|---|---|---|
| Noninterest income | 2023 | 2022 | 2021 |
| In-scope of Topic 606: | |||
| Debit card interchange fees | $3,200 | $2,266 | $2,252 |
| Deposit service and account maintenance fees | 1,412 | 919 | 757 |
| Noninterest income (in-scope of Topic 606) | 4,612 | 3,185 | 3,009 |
| Noninterest income (out-of-scope of Topic 606) | 15,878 | 14,923 | 34,504 |
| Total noninterest income | $20,490 | $18,108 | $37,513 |
Deposit Service and Account Maintenance Fees
The Bank earns fees from its deposit customers for account maintenance, transaction-based services and overdraft charges. Account maintenance fees consist primarily of account fees and analyzed account fees charged on deposit accounts monthly. The performance obligation is satisfied and the fees are recognized monthly as the service period is completed. Transaction-based fees on deposits accounts are charged to deposit customers for specific services provided to the customer, such as wire fees, as well as charges against the account, such as fees for non-sufficient funds and overdrafts. The performance obligation is completed as the transaction occurs and the fees are recognized at the time each specific service is provided to the customer.
Debit Card Interchange Income
Debit and ATM interchange income represent fees earned when a debit card issued by the Bank is used. The Bank earns interchange fees from debit cardholder transactions through the Visa payment network. Interchange fees from cardholder transactions represent a percentage of the underlying transaction value and are recognized daily, concurrently with the transaction processing services provided to the cardholder. The performance obligation is satisfied and the fees are earned when the cost of the transaction is charged to the cardholders’ debit card.
NOTE23 – GOODWILL AND OTHER INTANGIBLE ASSETS
Goodwill and certain other intangibles generally arise from business combinations accounted for under the acquisition method of accounting. Goodwill totaled $3.6 million at* December 31, 2023*, and $2.3 million at* December 31, 2022*, and represents the excess of the total acquisition price paid over the fair value of the assets acquired, net of the fair values of liabilities assumed in the Branch Acquisition on* February 24, 2023,and the purchase offour retail bank branches from Bank of America on January 22, 2016.Goodwill isnot* amortized but is evaluated for impairment on an annual basis at* December 31of each year or whenever events or changes in circumstances indicate the carrying value may**not* be recoverable. The Company performed an impairment analysis at* December 31, 2023* and determined thatno impairment of goodwill existed.
126
Core deposit intangible (“CDI”) is evaluated for impairment whenever events or changes in circumstances indicate that its carrying amount* may**not* be recoverable, with any changes in estimated useful life accounted for prospectively over the revised remaining life. As of* December 31, 2023*, management believes that there have beenno events or changes in the circumstances that would indicate a potential impairment of CDI.
The following table summarizes the changes in the Company’s other intangible assets comprised solely of CDI for the years indicated:
| Other Intangible Assets | |||
|---|---|---|---|
| Accumulated | |||
| Gross CDI | Amortization | Net CDI | |
| Balance, December 31, 2020 | $7,490 | $(2,739) | $4,751 |
| Amortization | — | (691) | (706) |
| Balance, December 31, 2021 | 7,490 | (3,430) | 4,060 |
| Amortization | — | (691) | (691) |
| Balance, December 31, 2022 | 7,490 | (4,121) | 3,369 |
| Additions as a result of the Branch Purchase | 17,438 | — | 17,438 |
| Amortization | — | (3,464) | (3,464) |
| Balance, December 31, 2023 | $24,928 | $(7,585) | $17,343 |
The CDI represents the fair value of the intangible core deposit base acquired in business combinations. The CDI will be amortized on a straight-line basis over 10 years for the CDI related to the Anchor Acquisition in* November 2018and on an accelerated basis over approximately nine years for the CDI related to the Branch Acquisition. Total amortization expense was $3.5 million, $691,000 and $691,000 for the years ended December 31, 2023,*2022, and2021, respectively.
Amortization expense for CDI is expected to be as follows for the years ended* December 31:*
| 2024 | $3,633 |
| 2025 | 3,191 |
| 2026 | 2,846 |
| 2027 | 2,500 |
| 2028 | 2,110 |
| Thereafter | 3,063 |
| Total | $17,343 |
NOTE24 – PARENT COMPANY ONLY FINANCIAL INFORMATION
The Condensed Balance Sheets, Statements of Income, and Statements of Cash Flows for the Company (Parent Only) are presented below:
| Condensed Balance Sheets | December 31, | |
|---|---|---|
| Assets | 2023 | 2022 |
| Cash and due from banks | $9,094 | $7,195 |
| Investment in subsidiary | 305,315 | 274,092 |
| Other assets | 458 | 704 |
| Total assets | $314,867 | $281,991 |
| Liabilities and Stockholders' Equity | ||
| Subordinated notes, net | 49,527 | 49,461 |
| Other liabilities | 852 | 833 |
| Total liabilities | 50,379 | 50,294 |
| Stockholders' equity | 264,488 | 231,697 |
| Total liabilities and stockholders' equity | $314,867 | $281,991 |
127
| Condensed Statements of Income | Year Ended December 31, | ||
|---|---|---|---|
| 2023 | 2022 | 2021 | |
| Interest expense on subordinated note | $(1,942) | $(1,942) | $(1,722) |
| Dividends received from subsidiary | 8,919 | 9,110 | 9,800 |
| Other expenses | (278) | (274) | (272) |
| Income before income tax benefit and equity in undistributed net income of subsidiary | 6,699 | 6,894 | 7,806 |
| Income tax benefit | 458 | 465 | 419 |
| Equity in undistributed earnings of subsidiary | 28,896 | 22,290 | 29,187 |
| Net income | $36,053 | $29,649 | $37,412 |
| Condensed Statements of Cash Flows | Year Ended December 31, | ||
|---|---|---|---|
| 2023 | 2022 | 2021 | |
| Cash flows from operating activities: | |||
| Net income | $36,053 | $29,649 | $37,412 |
| Equity in undistributed net income of subsidiary | (28,896) | (22,290) | (29,187) |
| Amortization | 66 | 67 | 61 |
| ESOP compensation expense for allocated shares | — | — | 1,482 |
| Share-based compensation expense related to stock options and restricted stock | 2,010 | 1,971 | 1,446 |
| Changes in operating assets and liabilities | |||
| Other assets | 246 | (297) | (205) |
| Other liabilities | 18 | 55 | 569 |
| Net cash from operating activities | 9,497 | 9,155 | 11,578 |
| Cash flows used by investing activities: | |||
| Net proceeds from ESOP | — | — | 291 |
| Investment in subsidiary | — | — | (25,000) |
| Net cash used by investing activities | — | — | (24,709) |
| Cash flows (used by) from financing activities: | |||
| Net proceeds from issuance of subordinated notes | — | — | 49,333 |
| Repayment of subordinated notes | — | — | (10,000) |
| Stock options exercised, net | (273) | 568 | (2,076) |
| Common stock repurchased for employee/director taxes paid on restricted stock awards | (355) | (190) | (211) |
| Issuance of common stock - employee stock purchase plan | 1,017 | 503 | — |
| Common stock repurchased | (223) | (15,628) | (13,961) |
| Dividends paid on common stock | (7,764) | (7,096) | (4,602) |
| Net cash (used by) from financing activities | (7,598) | (21,843) | 18,483 |
| Net increase (decrease) in cash and cash equivalents | 1,899 | (12,688) | 5,352 |
| Cash and cash equivalents, beginning of year | 7,195 | 19,883 | 14,531 |
| Cash and cash equivalents, end of year | $9,094 | $7,195 | $19,883 |
The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.