Companies:
10,793
total market cap:
$134.396 T
Sign In
๐บ๐ธ
EN
English
$ USD
โฌ
EUR
๐ช๐บ
โน
INR
๐ฎ๐ณ
ยฃ
GBP
๐ฌ๐ง
$
CAD
๐จ๐ฆ
$
AUD
๐ฆ๐บ
$
NZD
๐ณ๐ฟ
$
HKD
๐ญ๐ฐ
$
SGD
๐ธ๐ฌ
Global ranking
Ranking by countries
America
๐บ๐ธ United States
๐จ๐ฆ Canada
๐ฒ๐ฝ Mexico
๐ง๐ท Brazil
๐จ๐ฑ Chile
Europe
๐ช๐บ European Union
๐ฉ๐ช Germany
๐ฌ๐ง United Kingdom
๐ซ๐ท France
๐ช๐ธ Spain
๐ณ๐ฑ Netherlands
๐ธ๐ช Sweden
๐ฎ๐น Italy
๐จ๐ญ Switzerland
๐ต๐ฑ Poland
๐ซ๐ฎ Finland
Asia
๐จ๐ณ China
๐ฏ๐ต Japan
๐ฐ๐ท South Korea
๐ญ๐ฐ Hong Kong
๐ธ๐ฌ Singapore
๐ฎ๐ฉ Indonesia
๐ฎ๐ณ India
๐ฒ๐พ Malaysia
๐น๐ผ Taiwan
๐น๐ญ Thailand
๐ป๐ณ Vietnam
Others
๐ฆ๐บ Australia
๐ณ๐ฟ New Zealand
๐ฎ๐ฑ Israel
๐ธ๐ฆ Saudi Arabia
๐น๐ท Turkey
๐ท๐บ Russia
๐ฟ๐ฆ South Africa
>> All Countries
Ranking by categories
๐ All assets by Market Cap
๐ Automakers
โ๏ธ Airlines
๐ซ Airports
โ๏ธ Aircraft manufacturers
๐ฆ Banks
๐จ Hotels
๐ Pharmaceuticals
๐ E-Commerce
โ๏ธ Healthcare
๐ฆ Courier services
๐ฐ Media/Press
๐ท Alcoholic beverages
๐ฅค Beverages
๐ Clothing
โ๏ธ Mining
๐ Railways
๐ฆ Insurance
๐ Real estate
โ Ports
๐ผ Professional services
๐ด Food
๐ Restaurant chains
โ๐ป Software
๐ Semiconductors
๐ฌ Tobacco
๐ณ Financial services
๐ข Oil&Gas
๐ Electricity
๐งช Chemicals
๐ฐ Investment
๐ก Telecommunication
๐๏ธ Retail
๐ฅ๏ธ Internet
๐ Construction
๐ฎ Video Game
๐ป Tech
๐ฆพ AI
>> All Categories
ETFs
๐ All ETFs
๐๏ธ Bond ETFs
๏ผ Dividend ETFs
โฟ Bitcoin ETFs
โข Ethereum ETFs
๐ช Crypto Currency ETFs
๐ฅ Gold ETFs & ETCs
๐ฅ Silver ETFs & ETCs
๐ข๏ธ Oil ETFs & ETCs
๐ฝ Commodities ETFs & ETNs
๐ Emerging Markets ETFs
๐ Small-Cap ETFs
๐ Low volatility ETFs
๐ Inverse/Bear ETFs
โฌ๏ธ Leveraged ETFs
๐ Global/World ETFs
๐บ๐ธ USA ETFs
๐บ๐ธ S&P 500 ETFs
๐บ๐ธ Dow Jones ETFs
๐ช๐บ Europe ETFs
๐จ๐ณ China ETFs
๐ฏ๐ต Japan ETFs
๐ฎ๐ณ India ETFs
๐ฌ๐ง UK ETFs
๐ฉ๐ช Germany ETFs
๐ซ๐ท France ETFs
โ๏ธ Mining ETFs
โ๏ธ Gold Mining ETFs
โ๏ธ Silver Mining ETFs
๐งฌ Biotech ETFs
๐ฉโ๐ป Tech ETFs
๐ Real Estate ETFs
โ๏ธ Healthcare ETFs
โก Energy ETFs
๐ Renewable Energy ETFs
๐ก๏ธ Insurance ETFs
๐ฐ Water ETFs
๐ด Food & Beverage ETFs
๐ฑ Socially Responsible ETFs
๐ฃ๏ธ Infrastructure ETFs
๐ก Innovation ETFs
๐ Semiconductors ETFs
๐ Aerospace & Defense ETFs
๐ Cybersecurity ETFs
๐ฆพ Artificial Intelligence ETFs
Watchlist
Account
Timberland Bancorp
TSBK
#7910
Rank
$0.31 B
Marketcap
๐บ๐ธ
United States
Country
$40.35
Share price
0.22%
Change (1 day)
41.48%
Change (1 year)
๐ฆ Banks
๐ณ Financial services
Categories
Market cap
Revenue
Earnings
Price history
P/E ratio
P/S ratio
More
Price history
P/E ratio
P/S ratio
P/B ratio
Operating margin
EPS
Stock Splits
Dividends
Dividend yield
Shares outstanding
Fails to deliver
Cost to borrow
Total assets
Total liabilities
Total debt
Cash on Hand
Net Assets
Annual Reports (10-K)
Timberland Bancorp
Quarterly Reports (10-Q)
Financial Year FY2018 Q3
Timberland Bancorp - 10-Q quarterly report FY2018 Q3
Text size:
Small
Medium
Large
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
[X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d)
OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended
June 30, 2018
OR
[ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d)
OF THE SECURITIES EXCHANGE ACT OF 1934
For the Transition Period from _____ to _____.
Commission file number 000-23333
TIMBERLAND BANCORP, INC.
(Exact name of registrant as specified in its charter)
Washington
91-1863696
(State or other jurisdiction of incorporation or organization)
(IRS Employer Identification No.)
624 Simpson Avenue, Hoquiam, Washington
98550
(Address of principal executive offices)
(Zip Code)
(360) 533-4747
(Registrant’s telephone number, including area code)
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes
X
No ___
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes _X_ No __
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.
Large accelerated filer ☐ Accelerated filer ☒ Non-accelerated filer ☐ Smaller reporting company ☐ Emerging growth company ☐
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).
Yes ___ No _X_
Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date.
CLASS
SHARES OUTSTANDING AT AUGUST 1, 2018
Common stock, $.01 par value
7,395,927
INDEX
PART I.
FINANCIAL INFORMATION
Page
Item 1.
Financial Statements (unaudited)
Consolidated Balance Sheets
3
Consolidated Statements of Income
5
Consolidated Statements of Comprehensive Income
7
Consolidated Statements of Shareholders’ Equity
8
Consolidated Statements of Cash Flows
9
Notes to Unaudited Consolidated Financial Statements
11
Item 2.
Management’s Discussion and Analysis of Financial Condition and Results of Operations
37
Item 3.
Quantitative and Qualitative Disclosures About Market Risk
50
Item 4.
Controls and Procedures
50
PART II.
OTHER INFORMATION
Item 1.
Legal Proceedings
50
Item 1A.
Risk Factors
50
Item 2.
Unregistered Sales of Equity Securities and Use of Proceeds
51
Item 3.
Defaults Upon Senior Securities
51
Item 4.
Mine Safety Disclosures
51
Item 5
.
Other Information
51
Item 6.
Exhibits
51
SIGNATURES
Certifications
Exhibit 31.1
Exhibit 31.2
Exhibit 32
Exhibit 101
2
PART I. FINANCIAL INFORMATION
Item 1. Financial Statements (unaudited)
TIMBERLAND BANCORP, INC. AND SUBSIDIARY
CONSOLIDATED BALANCE SHEETS
June 30, 2018
and
September 30, 2017
(Dollars in thousands, except per share amounts)
June 30,
2018
September 30,
2017
(Unaudited)
*
Assets
Cash and cash equivalents:
Cash and due from financial institutions
$
19,552
$
17,447
Interest-bearing deposits in banks
137,274
130,741
Total cash and cash equivalents
156,826
148,188
Certificates of deposit (“CDs”) held for investment (at cost, which
approximates fair value)
63,132
43,034
Investment securities held to maturity, at amortized cost
(estimated fair value $8,440 and $7,744)
7,951
7,139
Investment securities available for sale, at fair value
1,176
1,241
Federal Home Loan Bank of Des Moines (“FHLB”) stock
1,190
1,107
Other investments, at cost
3,000
3,000
Loans held for sale
2,321
3,599
Loans receivable, net of allowance for loan losses of $9,532 and $9,553
717,324
690,364
Premises and equipment, net
18,515
18,418
Other real estate owned (“OREO”) and other repossessed assets, net
2,112
3,301
Accrued interest receivable
2,797
2,520
Bank owned life insurance (“BOLI”)
19,673
19,266
Goodwill
5,650
5,650
Mortgage servicing rights (“MSRs”), net
1,980
1,825
Other assets
2,736
3,372
Total assets
$
1,006,383
$
952,024
Liabilities and shareholders’ equity
Liabilities
Deposits:
Non-interest-bearing demand
$
229,201
$
205,952
Interest-bearing
651,526
631,946
Total deposits
880,727
837,898
Other liabilities and accrued expenses
4,762
3,126
Total liabilities
885,489
841,024
*
Derived from audited consolidated financial statements.
See notes to unaudited consolidated financial statements
3
TIMBERLAND BANCORP, INC. AND SUBSIDIARY
CONSOLIDATED BALANCE SHEETS (continued)
June 30, 2018
and
September 30, 2017
(Dollars in thousands, except per share amounts)
June 30,
2018
September 30,
2017
(Unaudited)
*
Shareholders’ equity
Preferred stock, $.01 par value; 1,000,000 shares authorized; none issued
$
—
$
—
Common stock, $.01 par value; 50,000,000 shares authorized;
7,395,927 shares issued and outstanding - June 30, 2018 7,361,077 shares issued and outstanding - September 30, 2017
14,162
13,286
Unearned shares issued to Employee Stock Ownership Plan (“ESOP”)
(199
)
(397
)
Retained earnings
107,065
98,235
Accumulated other comprehensive loss
(134
)
(124
)
Total shareholders’ equity
120,894
111,000
Total liabilities and shareholders’ equity
$
1,006,383
$
952,024
*
Derived from audited consolidated financial statements.
See notes to unaudited consolidated financial statements
4
TIMBERLAND BANCORP, INC. AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF INCOME
For the three and nine months ended
June 30, 2018
and
2017
(Dollars in thousands, except per share amounts)
(Unaudited)
Three Months Ended
June 30,
Nine Months Ended
June 30,
2018
2017
2018
2017
Interest and dividend income
Loans receivable and loans held for sale
$
9,530
$
9,652
$
28,342
$
27,280
Investment securities
51
69
147
207
Dividends from mutual funds, FHLB stock and other investments
31
23
83
60
Interest-bearing deposits in banks and CDs
845
421
2,209
1,081
Total interest and dividend income
10,457
10,165
30,781
28,628
Interest expense
Deposits
730
549
1,996
1,637
FHLB borrowings
—
369
—
979
Total interest expense
730
918
1,996
2,616
Net interest income
9,727
9,247
28,785
26,012
Recapture of loan losses
—
(1,000
)
—
(1,250
)
Net interest income after recapture of loan losses
9,727
10,247
28,785
27,262
Non-interest income
Recoveries (other than temporary impairment "OTTI") on investment securities
19
—
60
—
Adjustment for portion of OTTI transferred from other comprehensive income (loss) before income taxes
—
—
(5
)
—
Net recoveries on investment securities
19
—
55
—
Service charges on deposits
1,137
1,153
3,447
3,348
ATM and debit card interchange transaction fees
921
855
2,648
2,448
BOLI net earnings
134
133
407
406
Gain on sales of loans, net
435
561
1,427
1,656
Escrow fees
47
51
158
191
Servicing income on loans sold
121
106
354
302
Other, net
331
297
868
873
Total non-interest income, net
3,145
3,156
9,364
9,224
See notes to unaudited consolidated financial statements
5
TIMBERLAND BANCORP, INC. AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF INCOME (continued)
For the three and nine months ended
June 30, 2018
and
2017
(Dollars in thousands, except per share amounts)
(Unaudited)
Three Months Ended
June 30,
Nine Months Ended
June 30,
2018
2017
2018
2017
Non-interest expense
Salaries and employee benefits
$
3,912
$
3,741
$
11,862
$
11,176
Premises and equipment
795
764
2,361
2,295
(Gain) loss on sales of premises and equipment, net
—
3
(113
)
3
Advertising
205
170
591
499
OREO and other repossessed assets, net
(92
)
4
114
22
ATM and debit card interchange transaction fees
334
375
982
1,036
Postage and courier
104
109
340
324
State and local taxes
169
176
498
484
Professional fees
368
230
829
629
Federal Deposit Insurance Corporation ("FDIC") insurance
101
99
242
319
Loan administration and foreclosure
76
20
247
113
Data processing and telecommunications
465
480
1,427
1,394
Deposit operations
285
301
815
850
Other
400
466
1,324
1,462
Total non-interest expense
7,122
6,938
21,519
20,606
Income before income taxes
5,750
6,465
16,630
15,880
Provision for income taxes
1,334
2,188
4,331
5,328
Net income
$
4,416
$
4,277
$
12,299
$
10,552
Net income per common share
Basic
$
0.60
$
0.59
$
1.68
$
1.49
Diluted
$
0.59
$
0.58
$
1.64
$
1.44
Weighted average common shares outstanding
Basic
7,345,618
7,269,564
7,328,702
7,088,134
Diluted
7,535,157
7,432,171
7,518,447
7,348,486
Dividends paid per common share
$
0.23
$
0.11
$
0.47
$
0.31
See notes to unaudited consolidated financial statements
6
TIMBERLAND BANCORP, INC. AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
For the three and nine months ended
June 30, 2018
and
2017
(Dollars in thousands)
(Unaudited)
Three Months Ended
June 30,
Nine Months Ended
June 30,
2018
2017
2018
2017
Comprehensive income
Net income
$
4,416
$
4,277
$
12,299
$
10,552
Unrealized holding (loss) gain on investment securities available for sale, net of income taxes of ($1), $3, ($5) and ($11), respectively
(7
)
5
(32
)
(22
)
Change in OTTI on investment securities held to maturity, net of income taxes:
Adjustments related to other factors for which OTTI was previously recognized, net of income taxes of $0, $0, ($2) and $0, respectively
—
—
(6
)
—
Amount reclassified to credit loss for previously recorded market loss, net of income taxes of $0, $0, $1 and $0, respectively
—
—
4
—
Accretion of OTTI on investment securities held to maturity, net of income taxes of $2, $5, $8 and $18, respectively
5
11
24
35
Total other comprehensive (loss) income, net of income taxes
(2
)
16
(10
)
13
Total comprehensive income
$
4,414
$
4,293
$
12,289
$
10,565
See notes to unaudited consolidated financial statements
7
TIMBERLAND BANCORP, INC. AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF SHAREHOLDERS’ EQUITY
For the nine months ended
June 30, 2018
and 2017
(Dollars in thousands, except per share amounts)
(Unaudited)
Common Stock
Unearned
Shares Issued to ESOP
Accumulated
Other
Compre-
hensive
Loss
Number of Shares
Amount
Retained
Earnings
Total
Balance, September 30, 2016
6,943,868
$
9,961
$
(661
)
$
87,709
$
(175
)
$
96,834
Net income
—
—
—
10,552
—
10,552
Other comprehensive income
—
—
—
—
13
13
Exercise of stock warrant
370,899
2,496
—
—
—
2,496
Exercise of stock options
39,810
265
—
—
—
265
Common stock dividends ($0.31 per common share)
—
—
—
(2,243
)
—
(2,243
)
Earned ESOP shares, net of income taxes
—
230
198
—
—
428
Stock option compensation expense
—
271
—
—
—
271
Balance, June 30, 2017
7,354,577
13,223
(463
)
96,018
(162
)
108,616
Balance, September 30, 2017
7,361,077
13,286
(397
)
98,235
(124
)
111,000
Net income
—
—
—
12,299
—
12,299
Other comprehensive loss
—
—
—
—
(10
)
(10
)
Exercise of stock options
34,850
292
—
—
—
292
Common stock dividends ($0.47 per common share)
—
—
—
(3,469
)
—
(3,469
)
Earned ESOP shares, net of income taxes
—
454
198
—
—
652
Stock option compensation expense
—
130
—
—
—
130
Balance, June 30, 2018
7,395,927
$
14,162
$
(199
)
$
107,065
$
(134
)
$
120,894
See notes to unaudited consolidated financial statements
8
TIMBERLAND BANCORP, INC. AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF CASH FLOWS
For the
nine months ended
June 30, 2018
and
2017
(In thousands)
(Unaudited)
Nine Months Ended
June 30,
2018
2017
Cash flows from operating activities
Net income
$
12,299
$
10,552
Adjustments to reconcile net income to net cash provided by
operating activities:
Recapture of loan losses
—
(1,250
)
Depreciation
940
946
Earned ESOP shares
652
428
Stock option compensation expense
130
271
Net recoveries on investment securities
(55
)
—
Gain on sales of OREO and other repossessed assets, net
(217
)
(53
)
Provision for OREO losses
224
42
Gain on sales of loans, net
(1,427
)
(1,656
)
(Gain) loss on sales of premises and equipment, net
(113
)
3
Loans originated for sale
(46,256
)
(54,805
)
Proceeds from sales of loans
48,961
56,542
Amortization of MSRs
363
369
BOLI net earnings
(407
)
(406
)
Increase in deferred loan origination fees
3
80
Net change in accrued interest receivable and other assets, and other liabilities and accrued expenses
1,445
(332
)
Net cash provided by operating activities
16,542
10,731
Cash flows from investing activities
Net (increase) decrease in CDs held for investment
(20,098
)
11,813
Proceeds from maturities and prepayments of investment securities held to maturity
413
387
Purchase of investment securities held to maturity
(1,111
)
—
Proceeds from maturities and prepayments of investment securities available for sale
28
49
Purchase of FHLB stock
(83
)
(103
)
Redemption of FHLB stock
—
1,200
Purchase of other investments
—
(3,000
)
Increase in loans receivable, net
(27,287
)
(23,566
)
Additions to premises and equipment
(1,387
)
(3,249
)
Proceeds from sales of premises and equipment
463
—
Proceeds from sales of OREO and other repossessed assets
1,506
1,435
Net cash used in investing activities
(47,556
)
(15,034
)
S
ee notes to unaudited consolidated financial statements
9
TIMBERLAND BANCORP, INC. AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF CASH FLOWS (continued)
For the
nine months ended
June 30, 2018
and
2017
(In thousands)
(Unaudited)
Nine Months Ended
June 30,
2018
2017
Cash flows from financing activities
Net increase in deposits
$
42,829
$
57,284
Repayment of FHLB borrowings
—
(30,000
)
Proceeds from exercise of stock options
292
265
Proceeds from exercise of stock warrant
—
2,496
Payment of dividends
(3,469
)
(2,243
)
Net cash provided by financing activities
39,652
27,802
Net increase in cash and cash equivalents
8,638
23,499
Cash and cash equivalents
Beginning of period
148,188
108,941
End of period
$
156,826
$
132,440
Supplemental disclosure of cash flow information
Income taxes paid
$
2,208
$
5,376
Interest paid
1,939
2,701
Supplemental disclosure of non-cash investing activities
Loans transferred to OREO and other repossessed assets
$
324
$
724
Other comprehensive (loss) income related to investment securities
(10
)
13
See notes to unaudited consolidated financial statements
10
Timberland Bancorp, Inc. and Subsidiary
Notes to Unaudited Consolidated Financial Statements
(1) SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
(a) Basis of Presentation: The accompanying unaudited consolidated financial statements for Timberland Bancorp, Inc. (“Company”) were prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”) for interim financial information and with instructions for Form 10-Q and, therefore, do not include all disclosures necessary for a complete presentation of consolidated financial condition, results of operations, and cash flows in conformity with GAAP. However, all adjustments which are, in the opinion of management, necessary for a fair presentation of the interim consolidated financial statements have been included. All such adjustments are of a normal recurring nature. The unaudited consolidated financial statements should be read in conjunction with the audited consolidated financial statements included in the Company’s Annual Report on Form 10-K for the year ended September 30, 2017 (“2017 Form 10-K”). The unaudited consolidated results of operations for the
nine months ended
June 30, 2018
are not necessarily indicative of the results that may be expected for the entire fiscal year ending September 30, 2018.
(b) Principles of Consolidation: The unaudited consolidated financial statements include the accounts of the Company and its wholly-owned subsidiary, Timberland Bank (“Bank”), and the Bank’s wholly-owned subsidiary, Timberland Service Corporation. All significant intercompany transactions and balances have been eliminated in consolidation.
(c) Operating Segment: The Company has
one
reportable operating segment which is defined as community banking in western Washington under the operating name, “Timberland Bank.”
(d) The preparation of consolidated financial statements in conformity with GAAP requires management to make estimates and assumptions that affect reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the consolidated financial statements and the reported amounts of revenue and expenses during the reporting period. Actual results could differ from those estimates.
(e) Certain prior period amounts have been reclassified to conform to the
June 30, 2018
presentation with no change to net income or total shareholders’ equity as previously reported.
11
(2) INVESTMENT SECURITIES
Held to maturity and available for sale investment securities have been classified according to management’s intent and were as follows as of
June 30, 2018
and
September 30, 2017
(dollars in thousands):
Amortized
Cost
Gross
Unrealized
Gains
Gross
Unrealized
Losses
Estimated
Fair Value
June 30, 2018
Held to maturity
Mortgage-backed securities ("MBS"):
U.S. government agencies
$
1,466
$
9
$
(19
)
$
1,456
Private label residential
489
575
(1
)
1,063
U.S. Treasury and U.S government agency securities
5,996
—
(75
)
5,921
Total
$
7,951
$
584
$
(95
)
$
8,440
Available for sale
MBS: U.S. government agencies
$
243
$
9
$
—
$
252
Mutual funds
1,000
—
(76
)
924
Total
$
1,243
$
9
$
(76
)
$
1,176
September 30, 2017
Held to maturity
MBS:
U.S. government agencies
$
532
$
11
$
(1
)
$
542
Private label residential
599
596
(2
)
1,193
U.S. Treasury and U.S. government agency securities
6,008
10
(9
)
6,009
Total
$
7,139
$
617
$
(12
)
$
7,744
Available for sale
MBS: U.S. government agencies
$
271
$
18
$
—
$
289
Mutual funds
1,000
—
(48
)
952
Total
$
1,271
$
18
$
(48
)
$
1,241
12
Held to maturity and available for sale investment securities with unrealized losses were as follows for
June 30, 2018
(dollars in thousands):
Less Than 12 Months
12 Months or Longer
Total
Estimated
Fair
Value
Gross
Unrealized
Losses
Quantity
Estimated
Fair
Value
Gross
Unrealized
Losses
Quantity
Estimated
Fair
Value
Gross
Unrealized
Losses
Held to maturity
MBS:
U.S. government agencies
$
1,010
$
(18
)
2
$
67
$
(1
)
5
$
1,077
$
(19
)
Private label residential
—
—
—
52
(1
)
8
52
(1
)
U.S. Treasury and U.S. government agency securities
5,921
(75
)
2
—
—
—
5,921
(75
)
Total
$
6,931
$
(93
)
4
$
119
$
(2
)
13
$
7,050
$
(95
)
Available for sale
MBS: U.S. government agency
$
35
$
—
1
$
—
$
—
—
$
35
$
—
Mutual funds
—
—
—
924
(76
)
1
924
(76
)
Total
$
35
$
—
1
$
924
$
(76
)
1
$
959
$
(76
)
Held to maturity and available for sale investment securities with unrealized losses were as follows for
September 30, 2017
(dollars in thousands):
Less Than 12 Months
12 Months or Longer
Total
Estimated
Fair
Value
Gross
Unrealized Losses
Quantity
Estimated
Fair
Value
Gross
Unrealized Losses
Quantity
Estimated
Fair
Value
Gross
Unrealized Losses
Held to maturity
MBS:
U.S. government agencies
$
—
$
—
—
$
114
$
(1
)
6
$
114
$
(1
)
Private label residential
—
—
—
85
(2
)
10
85
(2
)
U.S. Treasury and U.S. government agency securities
2,984
(9
)
1
—
—
—
2,984
(9
)
Total
$
2,984
$
(9
)
1
$
199
$
(3
)
16
$
3,183
$
(12
)
Available for sale
Mutual funds
$
—
$
—
—
$
952
$
(48
)
1
$
952
$
(48
)
Total
$
—
$
—
—
$
952
$
(48
)
1
$
952
$
(48
)
The Company has evaluated the investment securities in the above tables and has determined that the decline in their value is temporary. The unrealized losses are primarily due to changes in market interest rates and spreads in the market for mortgage-related products. The fair value of these securities is expected to recover as the securities approach their maturity dates and/or as the pricing spreads narrow on mortgage-related securities. The Company has the ability and the intent to hold the investments until the market value recovers. Furthermore, as of
June 30, 2018
, management does not have the intent to sell any of the securities classified as available for sale where the estimated fair value is below the recorded value and believes that it is more likely than not that the Company will not have to sell such securities before a recovery of cost (or recorded value if previously written down).
13
The Company bifurcates OTTI into (1) amounts related to credit losses which are recognized through earnings and (2) amounts related to all other factors which are recognized as a component of other comprehensive income (loss). To determine the component of the gross OTTI related to credit losses, the Company compared the amortized cost basis of the OTTI security to the present value of its revised expected cash flows, discounted using its pre-impairment yield. The revised expected cash flow estimates for individual securities are based primarily on an analysis of default rates, prepayment speeds and third-party analytic reports. Significant judgment by management is required in this analysis that includes, but is not limited to, assumptions regarding the collectability of principal and interest, net of related expenses, on the underlying loans.
The following table presents a summary of the significant inputs utilized to measure management’s estimates of the credit loss component on OTTI securities as of
June 30, 2018
and 2017:
Range
Weighted
Minimum
Maximum
Average
June 30, 2018
Constant prepayment rate
6.00
%
15.00
%
11.58
%
Collateral default rate
—
%
12.31
%
5.51
%
Loss severity rate
—
%
74.00
%
42.49
%
June 30, 2017
Constant prepayment rate
6.00
%
15.00
%
11.54
%
Collateral default rate
0.09
%
9.88
%
4.66
%
Loss severity rate
6.00
%
62.00
%
41.93
%
The following table presents the OTTI recoveries (losses) for the three and nine months ended June 30, 2018 and 2017 (dollars in thousands):
Three Months Ended
June 30, 2018
Three Months Ended
June 30, 2017
Held To
Maturity
Available
For Sale
Held To
Maturity
Available
For Sale
Total recoveries
$
19
$
—
$
—
$
—
Adjustment for portion of OTTI transferred from
other comprehensive income (loss) before income taxes (1)
—
—
—
—
Net recoveries recognized in earnings (2)
$
19
$
—
$
—
$
—
Nine Months Ended
June 30, 2018
Nine Months Ended
June 30, 2017
Held To
Maturity
Available
For Sale
Held To
Maturity
Available
For Sale
Total recoveries
$
60
$
—
$
—
$
—
Adjustment for portion of OTTI transferred from
other comprehensive income (loss) before income taxes (1)
(5
)
—
—
—
Net recoveries recognized in earnings (2)
$
55
$
—
$
—
$
—
_________________
(1) Represents OTTI related to all other factors.
(2) Represents OTTI related to credit losses.
14
The following table presents a roll forward of the credit loss component of held to maturity and available for sale debt securities that have been written down for OTTI with the credit loss component recognized in earnings for the nine months ended June 30, 2018 and 2017 (dollars in thousands):
Nine Months Ended June 30,
2018
2017
Beginning balance of credit loss
$
1,301
$
1,505
Additions:
Additional increases to the amount
related to credit loss for which OTTI
was previously recognized
14
—
Subtractions:
Realized losses previously recorded
as credit losses
(69
)
(48
)
Recovery of prior credit loss
(55
)
—
Ending balance of credit loss
$
1,191
$
1,457
During the three months ended
June 30, 2018
, the Company recorded a
$28,000
net realized loss (as a result of the securities being deemed worthless) on
16
held to maturity investment securities, of which the entire amount had been recognized previously as a credit loss. During the nine months ended June 30, 2018, the Company recorded a
$69,000
net realized loss (as a result of securities being deemed worthless) on
17
held to maturity residential MBS, of which the entire amount had been previously recognized as a credit loss. During the three months ended
June 30, 2017
, the Company recorded a
$12,000
net realized loss (as a result of the securities being deemed worthless) on
15
held to maturity investment securities, of which the entire amount had been recognized previously as a credit loss. During the nine months ended June 30, 2017, the Company recorded a $
48,000
net realized loss (as a result of securities being deemed worthless) on
18
held to maturity residential MBS, of which the entire amount had been previously recognized as a credit loss.
The recorded amount of investment securities pledged as collateral for public fund deposits, federal treasury tax and loan deposits, FHLB collateral and other non-profit organization deposits totaled
$7.20 million
and
$6.82 million
at
June 30, 2018
and
September 30, 2017
, respectively.
The contractual maturities of debt securities at
June 30, 2018
were as follows (dollars in thousands). Expected maturities may differ from scheduled maturities due to the prepayment of principal or call provisions.
Held to Maturity
Available for Sale
Amortized
Cost
Estimated
Fair
Value
Amortized
Cost
Estimated
Fair
Value
Due within one year
$
3,001
$
2,983
$
—
$
—
Due after one year to five years
4,018
3,943
—
—
Due after five years to ten years
42
42
—
—
Due after ten years
890
1,472
243
252
Total
$
7,951
$
8,440
$
243
$
252
(3) GOODWILL
Goodwill is initially recorded when the purchase price paid in a business combination exceeds the estimated fair value of the net identified tangible and intangible assets acquired and liabilities assumed. Goodwill is presumed to have an indefinite useful life and is analyzed annually for impairment. The Company performs an annual review during the third quarter of each fiscal year, or more frequently if indicators of potential impairment exist, to determine if the recorded goodwill is impaired. For purposes of goodwill impairment testing, the services offered through the Bank and its subsidiary are managed as one strategic unit and represent the Company's only reporting unit.
15
The annual goodwill impairment test begins with a qualitative assessment of whether it is "more likely than not" that the reporting unit's fair value is less than its carrying amount. If an entity concludes that it is not "more likely than not" that the fair value of a reporting unit is less than its carrying amount, it need not perform a two-step impairment test. If the Company's qualitative assessment concluded that it is "more likely than not" that the fair value of its reporting unit is less than its carrying amount, it must perform the two-step impairment test to identify potential goodwill impairment and measure the amount of goodwill impairment loss to be recognized, if any. The first step of the goodwill impairment test compares the estimated fair value of the reporting unit with its carrying amount, or the book value, including goodwill. If the estimated fair value of the reporting unit equals or exceeds its book value, goodwill is considered not impaired, and the second step of the impairment test is unnecessary.
The second step, if necessary, measures the amount of goodwill impairment loss to be recognized. The reporting unit must determine fair value for all assets and liabilities, excluding goodwill. The net of the assigned fair value of assets and liabilities is then compared to the book value of the reporting unit, and any excess book value becomes the implied fair value of goodwill. If the carrying amount of the goodwill exceeds the newly calculated implied fair value of goodwill, an impairment loss is recognized in the amount required to write-down the goodwill to the implied fair value.
Management's qualitative assessment takes into consideration macroeconomic conditions, industry and market considerations, cost or margin factors, financial performance and share price. Based on this assessment, the Company determined that it is not "more likely than not" that the Company's fair value is less than its carrying amount and therefore goodwill was determined not to be impaired at May 31, 2018.
A significant amount of judgment is involved in determining if an indicator of goodwill impairment has occurred. Such indicators may include, among others: a significant decline in expected future cash flows; a sustained, significant decline in the Company's stock price and market capitalization; a significant adverse change in legal factors or in the business climate; adverse assessment or action by a regulator; and unanticipated competition. Any change in these indicators could have a significant negative impact on the Company's financial condition, impact the goodwill impairment analysis or cause the Company to perform a goodwill impairment analysis more frequently than once per year.
As of June 30, 2018, management believes that there have been no events or changes in the circumstances since May 31, 2018 that would indicate a potential impairment of goodwill. No assurances can be given, however, that the Company will not record an impairment loss on goodwill in the future.
16
(4) LOANS RECEIVABLE AND ALLOWANCE FOR LOAN LOSSES
Loans receivable by portfolio segment consisted of the following at
June 30, 2018
and September 30, 2017 (dollars in thousands):
June 30,
2018
September 30,
2017
Amount
Percent
Amount
Percent
Mortgage loans:
One- to four-family (1)
$
114,148
14.4
%
$
118,147
15.1
%
Multi-family
58,169
7.3
58,607
7.5
Commercial
345,543
43.5
328,927
41.9
Construction - custom and owner/builder
113,468
14.3
117,641
15.0
Construction - speculative one- to four-family
10,146
1.3
9,918
1.2
Construction - commercial
26,347
3.3
19,630
2.5
Construction - multi-family
15,225
1.9
21,327
2.7
Construction - land development
3,190
0.4
—
—
Land
23,662
3.0
23,910
3.0
Total mortgage loans
709,898
89.4
698,107
88.9
Consumer loans:
Home equity and second mortgage
38,143
4.8
38,420
4.9
Other
3,674
0.4
3,823
0.5
Total consumer loans
41,817
5.2
42,243
5.4
Commercial business loans (2)
43,284
5.4
44,444
5.7
Total loans receivable
794,999
100.0
%
784,794
100.0
%
Less:
Undisbursed portion of construction
loans in process
65,674
82,411
Deferred loan origination fees, net
2,469
2,466
Allowance for loan losses
9,532
9,553
77,675
94,430
Loans receivable, net
$
717,324
$
690,364
_____________________________
(1) Does not include one- to four-family loans held for sale totaling $2,321 and $3,515 at June 30, 2018 and September 30, 2017, respectively.
(2) Does not include commercial business loans held for sale totaling $0 and $84 at June 30, 2018 and September 30, 2017, respectively.
17
Allowance for Loan Losses
The following tables set forth information for the
three and nine
months ended
June 30, 2018
and 2017 regarding activity in the allowance for loan losses by portfolio segment (dollars in thousands):
Three Months Ended June 30, 2018
Beginning
Allowance
Provision for
(Recapture of) Loan Losses
Charge-
offs
Recoveries
Ending
Allowance
Mortgage loans:
One- to four-family
$
1,060
$
(33
)
$
—
$
—
$
1,027
Multi-family
386
21
—
—
407
Commercial
4,198
(15
)
—
—
4,183
Construction – custom and owner/builder
705
(38
)
—
—
667
Construction – speculative one- to four-family
99
34
—
—
133
Construction – commercial
445
74
—
—
519
Construction – multi-family
284
(137
)
—
—
147
Construction – land development
48
32
—
—
80
Land
691
64
(16
)
5
744
Consumer loans:
Home equity and second mortgage
945
1
—
—
946
Other
120
2
(1
)
—
121
Commercial business loans
563
(5
)
—
—
558
Total
$
9,544
$
—
$
(17
)
$
5
$
9,532
Nine Months Ended June 30, 2018
Beginning
Allowance
Provision for
(Recapture of) Loan Losses
Charge-
offs
Recoveries
Ending
Allowance
Mortgage loans:
One-to four-family
$
1,082
$
(55
)
$
—
$
—
$
1,027
Multi-family
447
(40
)
—
—
407
Commercial
4,184
27
(28
)
—
4,183
Construction – custom and owner/builder
699
(32
)
—
—
667
Construction – speculative one- to four-family
128
(6
)
—
11
133
Construction – commercial
303
216
—
—
519
Construction – multi-family
173
(26
)
—
—
147
Construction – land development
—
80
—
—
80
Land
918
(172
)
(16
)
14
744
Consumer loans:
Home equity and second mortgage
983
(37
)
—
—
946
Other
121
2
(3
)
1
121
Commercial business loans
515
43
—
—
558
Total
$
9,553
$
—
$
(47
)
$
26
$
9,532
18
Three Months Ended June 30, 2017
Beginning
Allowance
Provision for
(Recapture of) Loan Losses
Charge-
offs
Recoveries
Ending
Allowance
Mortgage loans:
One- to four-family
$
1,126
$
(11
)
$
—
$
—
$
1,115
Multi-family
480
(16
)
—
—
464
Commercial
4,316
(1,040
)
—
1,061
4,337
Construction – custom and owner/builder
695
17
—
—
712
Construction – speculative one- to four-family
85
(15
)
—
5
75
Construction – commercial
268
15
—
—
283
Construction – multi-family
96
36
—
—
132
Land
947
1
(49
)
5
904
Consumer loans:
Home equity and second mortgage
957
(2
)
—
—
955
Other
130
6
(2
)
—
134
Commercial business loans
490
9
—
—
499
Total
$
9,590
$
(1,000
)
$
(51
)
$
1,071
$
9,610
Nine Months Ended June 30, 2017
Beginning
Allowance
Provision for
(Recapture of) Loan Losses
Charge-
offs
Recoveries
Ending
Allowance
Mortgage loans:
One-to four-family
$
1,239
$
(145
)
$
—
$
21
$
1,115
Multi-family
473
(9)
—
—
464
Commercial
4,384
(1,095)
(13
)
1,061
4,337
Construction – custom and owner/builder
619
93
—
—
712
Construction – speculative one- to four-family
130
(60)
—
5
75
Construction – commercial
268
15
—
—
283
Construction – multi-family
316
(184
)
—
—
132
Land
820
120
(51
)
15
904
Consumer loans:
Home equity and second mortgage
939
16
—
—
955
Other
156
(18)
(6
)
2
134
Commercial business loans
482
17
—
—
499
Total
$
9,826
$
(1,250
)
$
(70
)
$
1,104
$
9,610
19
The following tables present information on the loans evaluated individually and collectively for impairment in the allowance for loan losses by portfolio segment at
June 30, 2018
and September 30, 2017 (dollars in thousands):
Allowance for Loan Losses
Recorded Investment in Loans
Individually
Evaluated for
Impairment
Collectively
Evaluated for
Impairment
Total
Individually
Evaluated for
Impairment
Collectively
Evaluated for
Impairment
Total
June 30, 2018
Mortgage loans:
One- to four-family
$
—
$
1,027
$
1,027
$
1,873
$
112,275
$
114,148
Multi-family
—
407
407
—
58,169
58,169
Commercial
—
4,183
4,183
2,801
342,742
345,543
Construction – custom and owner/builder
—
667
667
—
66,651
66,651
Construction – speculative one- to four-family
—
133
133
—
5,312
5,312
Construction – commercial
—
519
519
—
21,640
21,640
Construction – multi-family
—
147
147
—
6,526
6,526
Construction – land development
—
80
80
—
2,573
2,573
Land
—
744
744
540
23,122
23,662
Consumer loans:
Home equity and second mortgage
297
649
946
570
37,573
38,143
Other
—
121
121
3,674
3,674
Commercial business loans
61
497
558
174
43,110
43,284
Total
$
358
$
9,174
$
9,532
$
5,958
$
723,367
$
729,325
September 30, 2017
Mortgage loans:
One- to four-family
$
—
$
1,082
$
1,082
$
1,443
$
116,704
$
118,147
Multi-family
—
447
447
—
58,607
58,607
Commercial
26
4,158
4,184
3,873
325,054
328,927
Construction – custom and owner/builder
—
699
699
—
63,538
63,538
Construction – speculative one- to four-family
—
128
128
—
4,639
4,639
Construction – commercial
—
303
303
—
11,016
11,016
Construction – multi-family
—
173
173
—
6,912
6,912
Land
125
793
918
1,119
22,791
23,910
Consumer loans:
Home equity and second mortgage
325
658
983
557
37,863
38,420
Other
—
121
121
—
3,823
3,823
Commercial business loans
—
515
515
—
44,444
44,444
Total
$
476
$
9,077
$
9,553
$
6,992
$
695,391
$
702,383
20
The following tables present an analysis of loans by aging category and portfolio segment at
June 30, 2018
and September 30, 2017 (dollars in thousands):
30–59
Days
Past Due
60-89
Days
Past Due
Non-
Accrual (1)
Past Due
90 Days
or More
and Still
Accruing
Total
Past Due
Current
Total
Loans
June 30, 2018
Mortgage loans:
One- to four-family
$
—
$
—
$
1,361
$
—
$
1,361
$
112,787
$
114,148
Multi-family
—
—
—
—
—
58,169
58,169
Commercial
103
—
598
—
701
344,842
345,543
Construction – custom and owner/builder
—
—
—
—
—
66,651
66,651
Construction – speculative one- to four- family
—
—
—
—
—
5,312
5,312
Construction – commercial
—
—
—
—
—
21,640
21,640
Construction – multi-family
—
—
—
—
—
6,526
6,526
Construction – land development
—
—
—
—
—
2,573
2,573
Land
42
—
295
—
337
23,325
23,662
Consumer loans:
Home equity and second mortgage
34
—
278
428
740
37,403
38,143
Other
4
—
—
—
4
3,670
3,674
Commercial business loans
110
—
174
—
284
43,000
43,284
Total
$
293
$
—
$
2,706
$
428
$
3,427
$
725,898
$
729,325
September 30, 2017
Mortgage loans:
One- to four-family
$
193
$
—
$
874
$
—
$
1,067
$
117,080
$
118,147
Multi-family
—
—
—
—
—
58,607
58,607
Commercial
—
107
213
—
320
328,607
328,927
Construction – custom and owner/
builder
—
—
—
—
—
63,538
63,538
Construction – speculative one- to four- family
—
—
—
—
—
4,639
4,639
Construction – commercial
—
—
—
—
—
11,016
11,016
Construction – multi-family
—
—
—
—
—
6,912
6,912
Land
—
—
566
—
566
23,344
23,910
Consumer loans:
Home equity and second mortgage
56
—
258
—
314
38,106
38,420
Other
36
—
—
—
36
3,787
3,823
Commercial business loans
110
—
—
—
110
44,334
44,444
Total
$
395
$
107
$
1,911
$
—
$
2,413
$
699,970
$
702,383
______________________
(1) Includes non-accrual loans past due 90 days or more and other loans classified as non-accrual.
Credit Quality Indicators
The Company uses credit risk grades which reflect the Company’s assessment of a loan’s risk or loss potential. The Company categorizes loans into risk grade categories based on relevant information about the ability of borrowers to service their debt such as: current financial information, historical payment experience, credit documentation, public information and current economic trends, among other factors such as the estimated fair value of the collateral. The Company uses the following definitions for credit risk ratings as part of the on-going monitoring of the credit quality of its loan portfolio:
Pass:
Pass loans are defined as those loans that meet acceptable quality underwriting standards.
Watch:
Watch loans are defined as those loans that still exhibit acceptable quality, but have some concerns that justify greater attention. If these concerns are not corrected, a potential for further adverse categorization exists. These concerns could relate to a specific condition peculiar to the borrower, its industry segment or the general economic environment.
21
Special Mention:
Special mention loans are defined as those loans deemed by management to have some potential weaknesses that deserve management’s close attention. If left uncorrected, these potential weaknesses may result in the deterioration of the payment prospects of the loan.
Substandard:
Substandard loans are defined as those loans that are inadequately protected by the current net worth and paying capacity of the obligor, or of the collateral pledged. Loans classified as substandard have a well-defined weakness or weaknesses that jeopardize the repayment of the debt. If the weakness or weaknesses are not corrected, there is the distinct possibility that some loss will be sustained.
Loss:
Loans in this classification are considered uncollectible and of such little value that continuance as bankable assets is not warranted. This classification does not mean that the loan has absolutely no recovery or salvage value, but rather it is not practical or desirable to defer writing off this loan even though partial recovery may be realized in the future. At
June 30, 2018
and
September 30, 2017
, there were no loans classified as loss.
22
The following tables present an analysis of loans by credit quality indicator and portfolio segment at
June 30, 2018
and September 30, 2017 (dollars in thousands):
Loan Grades
June 30, 2018
Pass
Watch
Special
Mention
Substandard
Total
Mortgage loans:
One- to four-family
$
110,784
$
888
$
587
$
1,889
$
114,148
Multi-family
58,169
—
—
—
58,169
Commercial
335,497
5,961
3,199
886
345,543
Construction – custom and owner/builder
65,739
912
—
—
66,651
Construction – speculative one- to four-family
5,312
—
—
—
5,312
Construction – commercial
21,640
—
—
—
21,640
Construction – multi-family
6,526
—
—
—
6,526
Construction – land development
2,573
—
—
—
2,573
Land
20,610
996
1,761
295
23,662
Consumer loans:
Home equity and second mortgage
37,559
144
—
440
38,143
Other
3,639
—
—
35
3,674
Commercial business loans
43,037
24
49
174
43,284
Total
$
711,085
$
8,925
$
5,596
$
3,719
$
729,325
September 30, 2017
Mortgage loans:
One- to four-family
$
115,481
$
422
$
644
$
1,600
$
118,147
Multi-family
56,857
—
1,750
—
58,607
Commercial
318,717
6,059
3,540
611
328,927
Construction – custom and owner/builder
63,210
328
—
—
63,538
Construction – speculative one- to four-family
4,639
—
—
—
4,639
Construction – commercial
11,016
—
—
—
11,016
Construction – multi-family
6,912
—
—
—
6,912
Land
20,528
1,022
1,794
566
23,910
Consumer loans:
Home equity and second mortgage
37,828
152
—
440
38,420
Other
3,787
—
—
36
3,823
Commercial business loans
43,416
973
55
—
44,444
Total
$
682,391
$
8,956
$
7,783
$
3,253
$
702,383
Impaired Loans
A loan is considered impaired when it is probable that the Company will be unable to collect all amounts (principal and interest) when due according to the contractual terms of the loan agreement. Smaller balance homogeneous loans, such as residential mortgage loans and consumer loans, may be collectively evaluated for impairment. When a loan has been identified as being impaired, the amount of the impairment is measured by using discounted cash flows, except when, as an alternative, the current estimated fair value of the collateral, reduced by estimated costs to sell (if applicable), or observable market price is used. The valuation of real estate collateral is subjective in nature and may be adjusted in future periods because of changes in economic conditions. Management considers third-party appraisals, as well as independent fair market value assessments from realtors or persons involved in selling real estate, in determining the estimated fair value of particular properties. In addition, as certain of these third-party appraisals and independent fair market value assessments are only updated periodically, changes in the values of specific properties may have occurred subsequent to the most recent appraisals. Accordingly, the amounts of any such potential changes and any related adjustments are generally recorded at the time such information is received. When the
23
measurement of the impaired loan is less than the recorded investment in the loan (including accrued interest and net deferred loan origination fees or costs), impairment is recognized by creating or adjusting an allocation of the allowance for loan losses and uncollected accrued interest is reversed against interest income. If ultimate collection of principal is in doubt, all cash receipts on impaired loans are applied to reduce the principal balance.
The categories of non-accrual loans and impaired loans overlap, although they are not identical.
24
The following table is a summary of information related to impaired loans by portfolio segment as of
June 30, 2018
and for the
three and nine
months then ended (dollars in thousands):
Recorded
Investment
Unpaid Principal Balance (Loan Balance Plus Charge Off)
Related
Allowance
Quarter to Date ("QTD") Average Recorded Investment (1)
Year to Date ("YTD") Average Recorded Investment (2)
QTD Interest Income Recognized (1)
YTD Interest Income Recognized (2)
QTD Cash Basis Interest Income Recognized (1)
YTD Cash Basis Interest Income Recognized (2)
With no related allowance recorded:
Mortgage loans:
One- to four-family
$
1,873
$
2,020
$
—
$
1,596
$
1,514
$
21
$
62
$
18
$
53
Commercial
2,801
2,801
—
2,690
2,374
38
114
31
93
Land
540
644
—
493
332
5
11
5
10
Consumer loans:
Home equity and second mortgage
195
195
—
190
173
—
3
—
3
Subtotal
5,409
5,660
—
4,969
4,393
64
190
54
159
With an allowance recorded:
Mortgage loans:
One- to four-family
—
—
—
—
11
—
—
—
—
Commercial
—
—
—
—
950
—
27
—
21
Land
—
—
98
479
—
9
—
8
Consumer loans:
Home equity and second mortgage
375
375
297
335
350
5
16
3
13
Commercial business loans
174
174
61
178
134
—
—
—
—
Subtotal
549
549
358
611
1,924
5
52
3
42
Total:
Mortgage loans:
One- to four-family
1,873
2,020
—
1,596
1,525
21
62
18
53
Commercial
2,801
2,801
—
2,690
3,324
38
141
31
114
Land
540
644
—
591
811
5
20
5
18
Consumer loans:
Home equity and second mortgage
570
570
297
525
523
5
19
3
16
Commercial business loans
174
174
61
178
134
—
—
—
—
Total
$
5,958
$
6,209
$
358
$
5,580
$
6,317
$
69
$
242
$
57
$
201
______________________________________________
(1)
For the three months ended
June 30, 2018
.
(2)
For the nine months ended June 30, 2018.
25
The following table is a summary of information related to impaired loans by portfolio segment as of and for the year ended September 30, 2017 (dollars in thousands):
Recorded
Investment
Unpaid Principal Balance (Loan Balance Plus Charge Off)
Related
Allowance
Average
Recorded
Investment (1)
Interest
Income
Recognized
(1)
Cash Basis Interest Income Recognized (1)
With no related allowance recorded:
Mortgage loans:
One- to four-family
$
1,443
$
1,589
$
—
$
1,108
$
68
$
62
Commercial
1,967
1,967
—
3,901
188
143
Construction – custom and owner/builder
—
—
—
147
7
7
Land
297
410
—
512
8
6
Consumer loans:
Home equity and second mortgage
123
123
—
284
—
—
Commercial business loans
—
—
—
11
—
—
Subtotal
3,830
4,089
—
5,963
271
218
With an allowance recorded:
Mortgage loans:
One- to four-family
—
—
—
721
50
38
Commercial
1,906
1,906
26
3,326
182
144
Land
822
881
125
666
35
29
Consumer loans:
Home equity and second mortgage
434
434
325
530
29
26
Other
—
—
—
17
—
—
Subtotal
3,162
3,221
476
5,260
296
237
Total:
Mortgage loans:
One- to four-family
1,443
1,589
—
1,829
118
100
Commercial
3,873
3,873
26
7,227
370
287
Construction – custom and owner/builder
—
—
—
147
7
7
Land
1,119
1,291
125
1,178
43
35
Consumer loans:
Home equity and second mortgage
557
557
325
814
29
26
Other
—
—
—
17
—
—
Commercial business loans
—
—
—
11
—
—
Total
$
6,992
$
7,310
$
476
$
11,223
$
567
$
455
______________________________________________
(1) For the year ended September 30, 2017.
A troubled debt restructured loan ("TDR") is a loan for which the Company, for reasons related to a borrower’s financial difficulties, grants a concession to the borrower that the Company would not otherwise consider. Examples of such concessions include but are not limited to: a reduction in the stated interest rate; an extension of the maturity at an interest rate below current market rates; a reduction in the face amount of the debt; a reduction in the accrued interest; or re-amortizations, extensions, deferrals and renewals. TDRs are considered impaired and are individually evaluated for impairment. TDRs are classified as non-accrual (and considered to be non-performing) unless they have been performing in accordance with modified terms for a period of at least six months. The Company had
$3.12 million
and
$3.60 million
in TDRs included in impaired loans at
June 30, 2018
and September 30, 2017, respectively, and had
no
commitments at these dates to lend additional funds on these loans. The allowance for loan losses allocated to TDRs at
June 30, 2018
and September 30, 2017 was
$0
and
$10,000
, respectively. There were no TDRs for which there was a payment default within the first 12 months of the modification during the nine months ended June 30, 2018.
26
The following tables set forth information with respect to the Company’s TDRs by interest accrual status as of
June 30, 2018
and September 30, 2017 (dollars in thousands):
June 30, 2018
Accruing
Non-
Accrual
Total
Mortgage loans:
One- to four-family
$
512
$
—
$
512
Commercial
2,203
—
2,203
Land
245
155
400
Total
$
2,960
$
155
$
3,115
September 30, 2017
Accruing
Non-
Accrual
Total
Mortgage loans:
One- to four-family
$
569
$
—
$
569
Commercial
2,219
—
2,219
Land
554
253
807
Total
$
3,342
$
253
$
3,595
There was one new TDR during the
nine months ended
June 30, 2018
as a result of a reduction in the face amount of the debt on a land loan. This TDR had a pre-modification balance of
$214,000
, a post-modification balance of
$155,000
and a balance at June 30, 2018 of
$155,000
. There were no new TDRs during the year ended September 30, 2017.
27
(5) NET INCOME PER COMMON SHARE
Basic net income per common share is computed by dividing net income to common shareholders by the weighted average number of common shares outstanding during the period, without considering any dilutive items. Diluted net income per common share is computed by dividing net income to common shareholders by the weighted average number of common shares and common stock equivalents for items that are dilutive, net of shares assumed to be repurchased using the treasury stock method at the average share price for the Company’s common stock during the period. Common stock equivalents arise from the assumed conversion of outstanding stock options and the outstanding warrant to purchase common stock. Shares owned by the Bank’s ESOP that have not been allocated are not considered to be outstanding for the purpose of computing basic and diluted net income per common share. At
June 30, 2018
and 2017, there were
45,999
and
79,032
shares, respectively, that had not been allocated under the Bank’s ESOP.
Information regarding the calculation of basic and diluted net income per common share for the
three and nine
months ended
June 30, 2018
and 2017 is as follows (dollars in thousands, except share and per share amounts):
Three Months Ended
June 30,
Nine Months Ended
June 30,
2018
2017
2018
2017
Basic net income per common share computation
Numerator – net income
$
4,416
$
4,277
$
12,299
$
10,552
Denominator – weighted average common shares outstanding
7,345,618
7,269,564
7,328,702
7,088,134
Basic net income per common share
$
0.60
$
0.59
$
1.68
$
1.49
Diluted net income per common share computation
Numerator – net income
$
4,416
$
4,277
$
12,299
$
10,552
Denominator – weighted average common shares outstanding
7,345,618
7,269,564
7,328,702
7,088,134
Effect of dilutive stock options (1)
189,539
162,607
189,745
153,941
Effect of dilutive stock warrant (2)
—
—
—
106,411
Weighted average common shares outstanding - assuming dilution
7,535,157
7,432,171
7,518,447
7,348,486
Diluted net income per common share
$
0.59
$
0.58
$
1.64
$
1.44
____________________________________________
(1) For the three months ended June 30, 2018, all outstanding options were included in the computation of diluted net income per share. For the nine months ended June 30, 2018, average options to purchase
38,709
shares of common stock were outstanding but not included in the computation of diluted net income per common share because their effect would have been anti-dilutive. For the three and nine months ended June 30, 2017, all outstanding options were included in the computation of diluted net income per share.
(2) Represented a warrant to purchase
370,899
shares of the Company's common stock at an exercise price of
$6.73
per share (subject to anti-dilution adjustments) at any time through December 23, 2018 (the "Warrant"). On January 31, 2017, the Warrant was exercised and
370,899
shares of the Company's common stock were issued in exchange for
$2.50 million
.
28
(6) ACCUMULATED OTHER COMPREHENSIVE LOSS
The changes in accumulated other comprehensive loss ("AOCI") by component during the three and nine months ended June 30, 2018 and 2017 are as follows (dollars in thousands):
Three Months Ended June 30, 2018
Changes in fair value of available for sale securities (1)
Changes in OTTI on held to maturity securities (1)
Total (1)
Balance of AOCI at the beginning of period
$
(44
)
$
(88
)
$
(132
)
Net change
(7
)
5
(2
)
Balance of AOCI at the end of period
$
(51
)
$
(83
)
$
(134
)
Nine Months Ended June 30, 2018
Changes in fair value of available for sale securities (1)
Changes in OTTI on held to maturity securities (1)
Total (1)
Balance of AOCI at the beginning of period
$
(19
)
$
(105
)
$
(124
)
Net change
(32
)
22
(10
)
Balance of AOCI at the end of period
$
(51
)
$
(83
)
$
(134
)
Three Months Ended June 30, 2017
Changes in fair value of available for sale securities (1)
Changes in OTTI on held to maturity securities (1)
Total (1)
Balance of AOCI at the beginning of period
$
(23
)
$
(155
)
$
(178
)
Net change
5
11
16
Balance of AOCI at the end of period
$
(18
)
$
(144
)
$
(162
)
Nine Months Ended June 30, 2017
Changes in fair value of available for sale securities (1)
Changes in OTTI on held to maturity securities (1)
Total (1)
Balance of AOCI at the beginning of period
$
4
$
(179
)
$
(175
)
Net change
(22
)
35
13
Balance of AOCI at the end of period
$
(18
)
$
(144
)
$
(162
)
__________________________
(1) All amounts are net of income taxes.
(7) STOCK COMPENSATION PLANS
Under the Company’s 2003 Stock Option Plan, the Company was able to grant options for up to
300,000
shares of common stock to employees, officers, directors and directors emeriti. Under the Company's 2014 Equity Incentive Plan, the Company is able to grant options and awards of restricted stock (with or without performance measures) for up to
352,366
shares of common stock to employees, officers, directors and directors emeriti. Shares issued may be purchased in the open market or may be issued from authorized and unissued shares. The exercise price of each option equals the fair market value of the Company’s common stock on the date of grant. Generally, options and restricted stock vest in
20%
annual installments on each of the
five
anniversaries from the date of the grant, and options generally have a maximum contractual term of
10
years from
29
the date of grant. At
June 30, 2018
, there were
117,366
shares of common stock available which may be awarded as options or restricted stock pursuant to future grant under the 2014 Equity Incentive Plan.
At both June 30, 2018 and 2017, there were
no
unvested restricted stock awards. There were
no
restricted stock grants awarded during the nine months ended June 30, 2018 and 2017.
Stock option activity for the
nine months ended
June 30, 2018
and 2017 is summarized as follows:
Nine Months Ended
June 30, 2018
Nine Months Ended
June 30, 2017
Number of Shares
Weighted
Average
Exercise
Price
Number of Shares
Weighted
Average
Exercise
Price
Options outstanding, beginning of period
380,120
$
13.23
373,130
$
9.82
Exercised
(34,850
)
8.39
(39,810
)
6.65
Forfeited
(5,150
)
13.39
(4,950
)
6.28
Options outstanding, end of period
340,120
$
13.73
328,370
$
10.26
The aggregate intrinsic value of options exercised during the nine months ended June 30, 2018 and 2017 was
$741,000
and
$545,000
, respectively.
At
June 30, 2018
, there were
183,150
unvested options with an aggregate grant date fair value of
$454,000
, all of which the Company assumes will vest. The aggregate intrinsic value of unvested options at
June 30, 2018
was
$3.61 million
. There were
43,900
options with an aggregate grant date fair value of
$104,000
that vested during the
nine months ended
June 30, 2018
.
At
June 30, 2017
, there were
201,100
unvested options with an aggregate grant date fair value of
$393,000
. There were
48,600
options with an aggregate grant date fair value of
$111,000
that vested during the
nine months ended
June 30, 2017
.
Additional information regarding options outstanding at
June 30, 2018
is as follows:
Options Outstanding
Options Exercisable
Range of
Exercise
Prices ($)
Number
Weighted
Average
Exercise
Price
Weighted
Average
Remaining
Contractual
Life (Years)
Number
Weighted
Average
Exercise
Price
Weighted
Average
Remaining
Contractual
Life (Years)
$ 4.01 - 4.55
6,000
$
4.28
2.4
6,000
$
4.28
2.4
5.86 - 6.00
30,300
5.96
4.3
30,300
5.96
4.3
9.00
72,800
9.00
5.3
54,600
9.00
5.3
10.26 - 10.71
121,320
10.58
6.8
57,470
10.54
6.7
15.67
52,200
15.67
8.3
8,600
15.67
8.3
29.69
57,500
29.69
9.3
—
N/A
NA
340,120
$
13.73
6.8
156,970
$
9.16
5.7
The aggregate intrinsic value of options outstanding at
June 30, 2018
and 2017 was
$8.03 million
and
$4.93 million
, respectively.
As of June 30, 2018, unrecognized compensation cost related to non-vested stock options was
$358,000
, which is expected to be recognized over a weighted average life of
2.10
years.
(8) FAIR VALUE MEASUREMENTS
GAAP defines fair value and establishes a framework for measuring fair value. Fair value is the price that would be received for an asset or paid to transfer a liability in an orderly transaction between market participants on the measurement date. The three levels for categorizing assets and liabilities under GAAP's fair value measurement requirements are as follows:
30
Level 1: Quoted prices (unadjusted) in active markets for identical assets or liabilities that the reporting entity has the ability to access at the measurement date.
Level 2: Significant observable inputs other than quoted prices included within Level 1, such as quoted prices for similar (as opposed to identical) assets or liabilities in active markets, quoted prices for identical or similar assets or liabilities in markets that are not active, and inputs other than quoted prices that are observable or can be corroborated by observable market data.
Level 3: Significant unobservable inputs that reflect a company’s own assumptions about the assumptions market participants would use in pricing an asset or liability based on the best information available in the circumstances.
The Company's assets measured at fair value on a recurring basis consist of investment securities available for sale. The estimated fair values of MBS are based upon market prices of similar securities or observable inputs (Level 2). The estimated fair values of mutual funds are based upon quoted market prices (Level 1).
The Company had no liabilities measured at fair value on a recurring basis at June 30, 2018 and September 30, 2017. The Company's assets measured at estimated fair value on a recurring basis at
June 30, 2018
and
September 30, 2017
were as follows (dollars in thousands):
June 30, 2018
Estimated Fair Value
Level 1
Level 2
Level 3
Total
Available for sale investment securities
MBS: U.S. government agencies
$
—
$
252
$
—
$
252
Mutual funds
924
—
—
924
Total
$
924
$
252
$
—
$
1,176
September 30, 2017
Estimated Fair Value
Level 1
Level 2
Level 3
Total
Available for sale investment securities
MBS: U.S. government agencies
$
—
$
289
$
—
$
289
Mutual funds
952
—
—
952
Total
$
952
$
289
$
—
$
1,241
There were no transfers among Level 1, Level 2 and Level 3 during the nine months ended
June 30, 2018
and the year ended
September 30, 2017
.
The Company may be required, from time to time, to measure certain assets and liabilities at fair value on a non-recurring basis in accordance with GAAP. These include assets that are measured at the lower of cost or market value that were recognized at fair value below cost at the end of the period.
The Company uses the following methods and significant assumptions to estimate fair value on a non-recurring basis:
Impaired Loans
: The estimated fair value of impaired loans is calculated using the collateral value method or on a discounted cash flow basis. The specific reserve for collateral dependent impaired loans is based on the estimated fair value of the collateral less estimated costs to sell, if applicable. In some cases, adjustments are made to the appraised values due to various factors including age of the appraisal, age of comparables included in the appraisal and known changes in the market and in the collateral. Such adjustments may be significant and typically result in a Level 3 classification of the inputs for determining fair value. Impaired loans are evaluated on a quarterly basis for additional impairment and adjusted accordingly.
Investment Securities Held to Maturity:
The estimated fair value of investment securities held to maturity is based upon the assumptions market participants would use in pricing the investment security. Such assumptions include quoted market prices (Level 1), market prices of similar securities or observable inputs (Level 2) and unobservable inputs such as dealer quotes, discounted cash flows or similar techniques (Level 3).
OREO and Other Repossessed Assets, net:
OREO and other repossessed assets are recorded at estimated fair value less estimated costs to sell. Estimated fair value is generally determined by management based on a number of factors,
31
including third-party appraisals of estimated fair value in an orderly sale. Estimated costs to sell are based on standard market factors. The valuation of OREO and other repossessed assets is subject to significant external and internal judgment (Level 3).
The following table summarizes the balances of assets measured at estimated fair value on a non-recurring basis at
June 30, 2018
(dollars in thousands):
Estimated Fair Value
Level 1
Level 2
Level 3
Impaired loans:
Consumer loans:
Home equity and second mortgage
$
—
$
—
$
78
Commercial business loans
—
—
113
Total impaired loans
—
—
191
Investment securities – held to maturity:
MBS - private label residential
—
1
—
OREO and other repossessed assets
—
—
2,112
Total
$
—
$
1
$
2,303
The following table presents quantitative information about Level 3 fair value measurements for financial instruments measured at fair value on a non-recurring basis as of
June 30, 2018
(dollars in thousands):
Estimated
Fair Value
Valuation
Technique(s)
Unobservable Input(s)
Range
Impaired loans
$
191
Market approach
Appraised value less selling costs
NA
OREO and other repossessed assets
$
2,112
Market approach
Lower of appraised value or listing price less selling costs
NA
The following table summarizes the balances of assets measured at estimated fair value on a non-recurring basis at September 30, 2017 (dollars in thousands):
Estimated Fair Value
Level 1
Level 2
Level 3
Impaired loans:
Mortgage loans:
Commercial
$
—
$
—
$
1,880
Land
—
—
697
Consumer loans:
Home equity and second mortgage
—
—
109
Total impaired loans
—
—
2,686
Investment securities – held to maturity:
MBS - private label residential
—
125
—
OREO and other repossessed assets
—
—
3,301
Total
$
—
$
125
$
5,987
The following table presents quantitative information about Level 3 fair value measurements for financial instruments measured at fair value on a non-recurring basis as of
September 30, 2017
(dollars in thousands):
Estimated
Fair Value
Valuation
Technique(s)
Unobservable Input(s)
Range
Impaired loans
$
2,686
Market approach
Appraised value less selling costs
NA
OREO and other repossessed assets
$
3,301
Market approach
Lower of appraised value or listing price less selling costs
NA
32
GAAP requires disclosure of estimated fair values for financial instruments. Such estimates are subjective in nature, and significant judgment is required regarding the risk characteristics of various financial instruments at a discrete point in time. Therefore, such estimates could vary significantly if assumptions regarding uncertain factors were to change. In addition, as the Company normally intends to hold the majority of its financial instruments until maturity, it does not expect to realize many of the estimated amounts disclosed. The disclosures also do not include estimated fair value amounts for certain items which are not defined as financial instruments but which may have significant value. The Company does not believe that it would be practicable to estimate a representational fair value for these types of items as of
June 30, 2018
and September 30, 2017. Because GAAP excludes certain items from fair value disclosure requirements, any aggregation of the fair value amounts presented would not represent the underlying value of the Company.
The following methods and assumptions were used by the Company in estimating fair value of its other financial instruments:
Cash and Cash Equivalents and CDs Held for Investment:
The estimated fair value of financial instruments that are short-term or re-price frequently and that have little or no risk are considered to have an estimated fair value equal to the recorded value.
Investment Securities:
See descriptions above.
FHLB Stock:
No ready market exists for this stock, and it has no quoted market value. However, redemption of this stock has historically been at par value. Accordingly, par value is deemed to be a reasonable estimate of fair value.
Other Investments:
The Bank invests in the Solomon Hess SBA Loan Fund LLC. Shares in the fund are not publicly traded and therefore have no readily determinable fair market value, therefore they are recorded on the balance sheet at cost. An investor can have its investment in the funds redeemed for the balance of its capital account at any quarter end with 60 days notice to the fund.
Loans Held for Sale:
The estimated fair value is based on quoted market prices (for one-to four-family loans) and the guaranteed value of U.S. Small Business Administration ("SBA") loans (made to small businesses under the SBA's 7(a) loan programs). Quoted market prices are obtained from the Federal Home Loan Mortgage Corporation ("Freddie Mac") and the FHLB.
Loans Receivable, Net:
The fair value of non-impaired loans is estimated by discounting the future cash flows using the current rates at which similar loans would be made to borrowers for the same remaining maturities. Prepayments are based on the historical experience of the Bank. Fair values for impaired loans are estimated using the methods described above.
Accrued Interest:
The recorded amount of accrued interest approximates the estimated fair value.
Deposits
: The estimated fair value of deposits with no stated maturity date is deemed to be the amount payable on demand. The estimated fair value of fixed maturity certificates of deposit is computed by discounting future cash flows using the rates currently offered by the Bank for deposits of similar remaining maturities.
Off-Balance-Sheet Instruments:
Since the majority of the Company’s off-balance-sheet instruments consist of variable-rate commitments, the Company has determined that they do not have a distinguishable estimated fair value.
33
The recorded amounts and estimated fair values of financial instruments were as follows as of
June 30, 2018
and September 30, 2017 (dollars in thousands):
June 30, 2018
Fair Value Measurements Using:
Recorded
Amount
Estimated Fair Value
Level 1
Level 2
Level 3
Financial assets
Cash and cash equivalents
$
156,826
$
156,826
$
156,826
$
—
$
—
CDs held for investment
63,132
63,132
63,132
—
—
Investment securities
9,127
9,616
3,862
5,754
—
FHLB stock
1,190
1,190
1,190
—
—
Other investments
3,000
3,000
3,000
—
—
Loans held for sale
2,321
2,366
2,366
—
—
Loans receivable, net
717,324
713,173
—
—
713,173
Accrued interest receivable
2,797
2,797
2,797
—
—
Financial liabilities
Deposits:
Non-interest-bearing demand
229,201
229,201
229,201
—
—
Interest-bearing
651,526
650,884
510,536
—
140,348
Total deposits
880,727
880,085
739,737
—
140,348
Accrued interest payable
218
218
218
—
—
September 30, 2017
Fair Value Measurements Using:
Recorded
Amount
Estimated Fair Value
Level 1
Level 2
Level 3
Financial assets
Cash and cash equivalents
$
148,188
$
148,188
$
148,188
$
—
$
—
CDs held for investment
43,034
43,034
43,034
—
—
Investment securities
8,380
8,985
3,954
5,031
—
FHLB stock
1,107
1,107
1,107
—
—
Other investments
3,000
3,000
3,000
—
—
Loans held for sale
3,599
3,619
3,619
—
—
Loans receivable, net
690,364
688,332
—
—
688,332
Accrued interest receivable
2,520
2,520
2,520
—
—
Financial liabilities
Deposits:
Non-interest-bearing demand
205,952
205,952
205,952
—
—
Interest-bearing
631,946
632,629
492,305
—
140,324
Total deposits
837,898
838,581
698,257
—
140,324
Accrued interest payable
161
161
161
—
—
The Company assumes interest rate risk (the risk that general interest rate levels will change) as a result of its normal operations. As a result, the estimated fair value of the Company’s financial instruments will change when interest rate levels change, and that change may either be favorable or unfavorable to the Company. Management attempts to match maturities of assets and liabilities to the extent believed necessary to appropriately manage interest rate risk. However, borrowers with fixed interest rate obligations are less likely to prepay in a rising interest rate environment and more likely to prepay in a falling
34
interest rate environment. Conversely, depositors who are receiving fixed interest rates are more likely to withdraw funds before maturity in a rising interest rate environment and less likely to do so in a falling interest rate environment. Management monitors interest rates and maturities of assets and liabilities, and attempts to manage interest rate risk by adjusting terms of new loans and deposits and by investing in securities with terms that mitigate the Company’s overall interest rate risk.
(9) RECENT ACCOUNTING PRONOUNCEMENTS
In May 2014, the Financial Accounting Standards Board ("FASB") issued Accounting Standards Update ("ASU") No. 2014-09,
Revenue from Contracts with Customers (Topic 606)
. The core principle of this ASU is that an entity recognizes revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. In general, the new guidance requires companies to use more judgment and make more estimates than under current guidance, including identifying performance obligations in the contract and estimating the amount of variable consideration to include in the transaction price related to each separate performance obligation. This ASU is effective for annual periods beginning after December 15, 2017, including interim periods within that reporting period. The Company's primary source of revenue is interest income, which is recognized when earned and is deemed to be in compliance with this ASU. Accordingly, the adoption of ASU No. 2014-09 is not expected to have a material impact on the Company's future consolidated financial statements.
In January 2016, the FASB issued ASU No. 2016-01,
Financial Instruments - Overall (Subtopic 825-10): Recognition and Measurement of Financial Assets and Financial Liabilities
. The main provisions of this ASU address the valuation and impairment of certain equity investments along with simplified disclosures about the fair value of financial instruments. The amendments in this ASU are effective for annual periods, and interim periods within those annual periods, beginning after December 15, 2017. Management is in the planning stages of developing processes and procedures to comply with the disclosure requirements of this ASU, which could impact the disclosures the Company makes related to the fair value of its financial instruments; however, the adoption of ASU No. 2016-01 is not expected to have a material impact on the Company's future consolidated financial statements.
In February 2016, the FASB issued ASU No. 2016-02,
Leases (Topic 842)
. This ASU is intended to increase transparency and comparability among organizations by requiring the recognition of lease assets and lease liabilities on the balance sheet and disclosure of key information about leasing arrangements. The principal change required by this ASU relates to lessee accounting, and is that for operating leases, a lessee is required to (1) recognize a right-of-use asset and a lease liability, initially measured at the present value of the lease payments, in the statement of financial position, (2) recognize a single lease cost, calculated so that the cost of the lease is allocated over the lease term on a generally straight-line basis, and (3) classify all cash payments within operating activities in the statement of cash flows. For leases with a term of 12 months or less, a lessee is permitted to make an accounting policy election by class of underlying asset not to recognize lease assets and lease liabilities. If a lessee makes this election, it should recognize lease expense for such leases generally on a straight-line basis over the lease term. This ASU also changes disclosure requirements related to leasing activities and requires certain qualitative disclosures along with specific quantitative disclosures. The amendments in this ASU are effective for annual periods, and interim periods within those annual periods, beginning after December 15, 2018. Early application of the amendments in this ASU is permitted. The effect of adoption will depend on leases at the time of adoption. Once adopted, the Company expects to report higher assets and liabilities as a result of including right-of-use assets and lease liabilities related to certain banking offices and certain equipment under non-cancelable operating lease agreements; however, based on current leases the adoption of ASU No. 2016-02 is not expected to have a material impact on the Company's future consolidated financial statements.
In June 2016, the FASB issued ASU No. 2016-13,
Financial Instruments - Credit Losses
. This ASU replaces the existing incurred losses methodology with a current expected losses methodology with respect to most financial assets measured at amortized cost and certain other instruments, including trade and other receivables, loans, held to maturity investment securities and off-balance sheet commitments. In addition, this ASU requires credit losses relating to available for sale debt securities to be recorded through an allowance for credit losses rather than as a reduction of the carrying amount. ASU No. 2016-13 also changes the accounting for purchased credit-impaired debt securities and loans. The standard retains many of the current disclosure requirements in GAAP and expands disclosure requirements. ASU No. 2016-13 is effective for fiscal years beginning after December 15, 2019, including interim periods within those fiscal years. Upon adoption, the Company expects a change in the processes and procedures to calculate the allowance for loan losses, including changes in the assumptions and estimates to consider expected credit losses over the life of the loan versus the current accounting practice that utilizes the incurred loss model. In addition, the current policy for other-than-temporary impairment on investment securities available for sale will be replaced with an allowance approach. The Company is reviewing the requirements of ASU No. 2016-13 and has begun developing and implementing processes and procedures to ensure it is fully compliant with the amendments at the
35
adoption date. At this time, the Company anticipates the allowance for loan losses will increase as a result of the implementation of this ASU; however, until its evaluation is complete, the magnitude of the increase will be unknown.
In January 2017, the FASB issued ASU No. 2017-04,
Intangibles - Goodwill and Other: Simplifying the Test for Goodwill Impairment.
This ASU simplifies the subsequent measurement of goodwill and eliminates Step 2 from the goodwill impairment test. In computing the implied fair value of goodwill under Step 2, an entity had to perform procedures to determine the fair value of its assets and liabilities (including unrecognized assets and liabilities) at the impairment testing date following the procedure that would be required in determining the fair value of assets acquired and liabilities assumed in a business combination. Under ASU No. 2017-04, an entity should perform its annual, or interim, goodwill impairment test by comparing the fair value of a reporting unit with its carrying amount. An entity should recognize an impairment charge for the amount by which the carrying amount exceeds the reporting unit's fair value; however, the loss recognized should not exceed the total amount of goodwill allocated to that reporting unit. Additionally, an entity should consider income tax effects from any tax deductible goodwill on the carrying amount of the reporting unit when measuring the goodwill impairment loss, if applicable. ASU No. 2017-04 is effective for annual or interim goodwill impairment tests in fiscal years beginning after December 15, 2019. Early application of this ASU is permitted for interim or annual goodwill impairment tests performed on testing dates after January 1, 2017. The adoption of ASU No. 2017-04 is not expected to have a material impact on the Company's future consolidated financial statements.
In March 2017, the FASB issued ASU No. 2017-08,
Receivables - Nonrefundable Fees and Other Costs (Subtopic 310-20): Premium Amortization on Purchased Callable Debt Securities.
The ASU shortens the amortization period for certain callable debt securities held at a premium. This ASU is effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2018. The adoption of ASU No. 2017-08 is not expected to have a material impact on the Company's future consolidated financial statements.
In May 2017, the FASB issued ASU No. 2017-09,
Compensation--Stock Compensation (Topic 718): Scope of Modification Accounting.
This ASU was issued to provide clarity as to when to apply modification accounting when there is a change in the terms or conditions of a share-based payment award. According to the ASU, an entity should account for the effects of a modification unless the fair value, vesting conditions, and balance sheet classification of the award are the same after the modification as compared to the original award prior to modification. ASU No. 2017-09 is effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2017, with early adoption permitted. The adoption of ASU No. 2017-09 is not expected to have a material impact on the Company's future consolidated financial statements.
In June 2018, the FASB issued ASU No. 2018-07,
Compensation - Stock Compensation (Topic 718): Improvements to Nonemployee Share-Based Payment Accounting
. This ASU was issued to expand the scope of Topic 718 to include share-based payment transactions for acquiring goods and services from nonemployees. Previously, these awards were recorded at the fair value of consideration received or the fair value of the equity instruments issued and was measured at the earlier of the commitment date or the date performance was completed. The amendments in this ASU require nonemployee share-based payment awards to be measured at the grant-date fair value of the equity instrument. ASU No. 2018-07 is effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2018. Early adoption is permitted, but no earlier than an entity's adoption of Topic 606. The adoption of ASU No. 2018-07 is not expected to have a material impact on the Company's future consolidated financial statements.
(10) U.S. TAX REFORM
On December 22, 2017, the U.S. government enacted the Tax Cuts and Jobs Act (the "Tax Act"). The Tax Act significantly revises the future ongoing U.S. corporate income tax by, among other things, decreasing U.S. corporate income tax rate to 21.0% from 35.0%. As the Company has a September 30 fiscal year-end, the lower corporate income tax rate will be phased in, resulting in a blended U.S. statutory federal rate of approximately
24.5%
for the Company's fiscal year ending September 30, 2018, and 21.0% for subsequent fiscal years. In addition, the reduction of the corporate tax rate required the Company to revalue its deferred tax assets and liabilities based on the lower federal tax rate of 21.0%.
As a result of the new legislation, during the quarter ended December 31, 2017, the Company recorded a one-time income tax expense of
$548,000
in conjunction with writing down its net deferred tax assets. The impact of using the
24.5%
blended federal tax rate for the nine months ended June 30, 2018 versus a 35.0% rate reduced the provision for income taxes by approximately
$1.62 million
, which was partially offset by the
$548,000
one-time net deferred tax asset write-down.
36
(11) DEFINITIVE AGREEMENT
On May 23, 2018, the Company announced the signing of a definitive agreement and plan of merger (the "Agreement") with South Sound Bank, a Washington-state chartered bank, pursuant to which South Sound Bank will merge with and into Timberland Bank. Under the terms of the Agreement, based on
1,213,027
shares of South Sound Bank outstanding as of the date of the Agreement, South Sound Bank shareholders will receive
904,918
shares of the Company's common stock and
$6.90 million
in cash (fixed per share consideration of (i)
0.7460
of a share of the Company's common stock and (ii)
$5.68825
in cash). The transaction is expected to close during the fourth calendar quarter of 2018, subject to approval by South Sound Bank shareholders, the receipt of all required regulatory approvals, and the satisfaction of customary closing conditions.
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
As used in this Form 10-Q, the terms “we,” “our” and “Company” refer to Timberland Bancorp, Inc. and its consolidated subsidiaries, unless the context indicates otherwise. When we refer to “Bank” in this Form 10-Q, we are referring to Timberland Bank, a wholly-owned subsidiary of Timberland Bancorp, Inc. and the Bank’s wholly-owned subsidiary, Timberland Service Corporation.
The following analysis discusses the material changes in the consolidated financial condition and results of operations of the Company at and for the
three and nine
months ended
June 30, 2018
. This analysis as well as other sections of this report contains certain “forward-looking statements.”
Certain matters discussed in this Quarterly Report on Form 10-Q may contain forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These statements relate to our financial condition, results of operations, plans, objectives, future performance or business. Forward-looking statements are not statements of historical fact, are based on certain assumptions and often include the words “believes,” “expects,” “anticipates,” “estimates,” “forecasts,” “intends,” “plans,” “targets,” “potentially,” “probably,” “projects,” “outlook” or similar expressions or future or conditional verbs such as “may,” “will,” “should,” “would” and “could.” Forward-looking statements include statements with respect to our beliefs, plans, objectives, goals, expectations, assumptions and statements about future economic performance. These forward-looking statements are subject to known and unknown risks, uncertainties and other factors that could cause actual results to differ materially from the results anticipated or implied by our forward-looking statements, including, but not limited to: the expected cost savings, synergies and other financial benefits from our pending acquisition of South Sound Bank
(“merger”) might not be realized within the expected time frames or at all; governmental approval of the merger may not be obtained or adverse regulatory conditions may be imposed in connection with governmental approvals of the merger; conditions to the closing of the merger may not be satisfied; the shareholders of South Sound Bank may fail to approve the consummation of the merger; the integration of the combined company, including personnel changes/retention, might not proceed as planned; and the combined company might not perform as well as expected; the credit risks of lending activities, including changes in the level and trend of loan delinquencies and write-offs and changes in our allowance for loan losses and provision for loan losses that may be impacted by deterioration in the housing and commercial real estate markets which may lead to increased losses and non-performing loans in our loan portfolio, and may result in our allowance for loan losses not being adequate to cover actual losses, and require us to materially increase our loan loss reserves; changes in general economic conditions, either nationally or in our market areas; changes in the levels of general interest rates, and the relative differences between short and long term interest rates, deposit interest rates, our net interest margin and funding sources; fluctuations in the demand for loans, the number of unsold homes, land and other properties and fluctuations in real estate values in our market areas; secondary market conditions for loans and our ability to sell loans in the secondary market; results of examinations of us by the Board of Governors of the Federal Reserve System ("Federal Reserve") and of our bank subsidiary by the FDIC, the Washington State Department of Financial Institutions, Division of Banks or other regulatory authorities, including the possibility that any such regulatory authority may, among other things, institute a formal or informal enforcement action against us or our bank subsidiary which could require us to increase our allowance for loan losses, write-down assets, change our regulatory capital position or affect our ability to borrow funds or maintain or increase deposits or impose additional requirements or restrictions on us, any of which could adversely affect our liquidity and earnings; legislative or regulatory changes that adversely affect our business including changes in regulatory policies and principles, or the interpretation of regulatory capital or other rules including as a result of Basel III; the impact of the Dodd Frank Wall Street Reform and Consumer Protection Act and implementing regulations; our ability to attract and retain deposits; increases in premiums for deposit insurance; our ability to control operating costs and expenses; the use of estimates in determining fair value of certain of our assets, which estimates may prove to be incorrect and result in significant declines in valuation; difficulties in reducing risks associated with the loans on our consolidated balance sheet; staffing fluctuations in response to product demand or the implementation of corporate strategies that affect our work force and potential associated charges; disruptions, security
37
breaches, or other adverse events, failures or interruptions in, or attacks on, our information technology systems or on the third-party vendors who perform several of our critical processing functions; our ability to retain key members of our senior management team; costs and effects of litigation, including settlements and judgments; our ability to implement our business strategies; our ability to manage loan delinquency rates; increased competitive pressures among financial services companies; changes in consumer spending, borrowing and savings habits; the availability of resources to address changes in laws, rules, or regulations or to respond to regulatory actions; our ability to pay dividends on our common stock; adverse changes in the securities markets; inability of key third-party providers to perform their obligations to us; changes in accounting policies and practices, as may be adopted by the financial institution regulatory agencies or the FASB, including additional guidance and interpretation on accounting issues and details of the implementation of new accounting methods; the economic impact of war or any terrorist activities; other economic, competitive, governmental, regulatory, and technological factors affecting our operations; pricing, products and services; and other risks described elsewhere in this Form 10-Q and in the Company's other reports filed with or furnished to the Securities and Exchange Commission, including our 2017 Form 10-K.
Any of the forward-looking statements that we make in this Form 10-Q and in the other public statements we make are based upon management’s beliefs and assumptions at the time they are made. We do not undertake and specifically disclaim any obligation to publicly update or revise any forward-looking statements included in this report to reflect the occurrence of anticipated or unanticipated events or circumstances after the date of such statements or to update the reasons why actual results could differ from those contained in such statements, whether as a result of new information, future events or otherwise. In light of these risks, uncertainties and assumptions, the forward-looking statements discussed in this document might not occur and we caution readers not to place undue reliance on any forward-looking statements. These risks could cause our actual results for fiscal 2018 and beyond to differ materially from those expressed in any forward-looking statements by, or on behalf of us, and could negatively affect the Company’s consolidated financial condition and results of operations as well as its stock price performance.
Overview
Timberland Bancorp, Inc., a Washington corporation, is the holding company for Timberland Bank. The Bank opened for business in 1915 and serves consumers and businesses across Grays Harbor, Thurston, Pierce, King, Kitsap and Lewis counties, Washington with a full range of lending and deposit services through its 22 branches (including its main office in Hoquiam). At
June 30, 2018
, the Company had total assets of
$1.01 billion
and total shareholders’ equity of
$120.89 million
. The Company’s business activities generally are limited to passive investment activities and oversight of its investment in the Bank. Accordingly, the information set forth in this report relates primarily to the Bank’s operations.
The profitability of the Company’s operations depends primarily on its net interest income after provision for (recapture of) loan losses. Net interest income is the difference between interest income, which is the income that the Company earns on interest-earning assets, which are primarily loans and investments, and interest expense, the amount the Company pays on its interest-bearing liabilities, which are primarily deposits and any borrowings. Net interest income is affected by changes in the volume and mix of interest-earning assets, interest earned on those assets, the volume and mix of interest-bearing liabilities and interest paid on those interest-bearing liabilities. Management strives to match the re-pricing characteristics of the interest-earning assets and interest-bearing liabilities to protect net interest income from changes in market interest rates and changes in the shape of the yield curve.
The provision for (recapture of) loan losses is dependent on changes in the loan portfolio and management’s assessment of the collectability of the loan portfolio as well as prevailing economic and market conditions. The allowance for loan losses reflects the amount that the Company believes is adequate to cover probable credit losses inherent in its loan portfolio.
Net income is also affected by non-interest income and non-interest expenses. For the
three and nine
month period ended
June 30, 2018
, non-interest income consisted primarily of service charges on deposit accounts, gain on sales of loans, ATM and debit card interchange transaction fees, an increase in the cash surrender value of BOLI, servicing income on loans sold and other operating income. Non-interest income is increased by net recoveries on investment securities and reduced by net OTTI losses on investment securities, if any. Non-interest expenses consisted primarily of salaries and employee benefits, premises and equipment, advertising, ATM and debit card interchange transaction fees, OREO and other repossessed asset expenses, postage and courier expenses, state and local taxes, professional fees, FDIC insurance premiums, loan administration and foreclosure expenses, data processing and telecommunication expenses, deposit operation expenses and other non-interest expenses. Non-interest expenses in certain periods are reduced by gains on the sale of premises and equipment and gains on the sale of OREO. Non-interest income and non-interest expenses are affected by the growth of the Company's operations and growth in the number of loan and deposit accounts.
38
Results of operations may be affected significantly by general and local economic and competitive conditions, changes in market interest rates, governmental policies and actions of regulatory authorities.
The Bank is a community-oriented bank which has traditionally offered a variety of savings products to its retail customers while concentrating its lending activities on real estate mortgage loans. Lending activities have been focused primarily on the origination of loans secured by real estate, including residential construction loans, one- to four-family residential loans, multi-family loans and commercial real estate loans. The Bank originates adjustable-rate residential mortgage loans that do not qualify for sale in the secondary market. The Bank also originates commercial business loans and other consumer loans.
On May 23, 2018, the Company announced the signing of a definitive merger agreement pursuant to which South Sound Bank will merge with and into Timberland Bank. The transaction is expected to close during the fourth calendar quarter of 2018, subject to approval by South Sound Bank shareholders, the receipt of all required regulatory approvals, and the satisfaction of customary closing conditions. South Sound Bank, a Washington-state chartered bank, operates two branch locations located in Lacey and Olympia, Washington. South Sound Bank reported $186.9 million in total assets at March 31, 2018. For additional information regarding the proposed transaction, see Note (11), Definitive Agreement.
Critical Accounting Policies and Estimates
The Company has identified several accounting policies that as a result of judgments, estimates and assumptions inherent in those policies, are critical to an understanding of the Company’s Consolidated Financial Statements. Critical accounting policies and estimates are discussed in the Company’s 2017 Form 10-K under Item 7, “Management’s Discussion and Analysis of Financial Condition and Results of Operation – Critical Accounting Policies and Estimates.” That discussion highlights estimates the Company makes that involve uncertainty or potential for substantial change. There have been no material changes in the Company’s critical accounting policies and estimates as previously disclosed in the Company’s 2017 Form 10-K.
Comparison of Financial Condition at
June 30, 2018
and September 30, 2017
The Company’s total assets
increased
by
$54.36 million
, or
5.7%
, to
$1.01 billion
at
June 30, 2018
from
$952.02 million
at
September 30, 2017
. The increase in total assets was primarily due to an increase in net loans receivable, CDs held for investment and total cash and cash equivalents. The increase in total assets was funded primarily by an increase in total deposits.
Net loans receivable
increased
by
$26.96 million
, or
3.9%
, to
$717.32 million
at
June 30, 2018
from
$690.36 million
at
September 30, 2017
. The increase was primarily due to increases in commercial real estate loans and construction loans. These increases to net loans receivable were partially offset primarily by decreases in one- to four-family loans.
Total deposits
increased
by
$42.83 million
, or
5.1%
, to
$880.73 million
at
June 30, 2018
from
$837.90 million
at
September 30, 2017
. The increase was a result of increases in non-interest bearing demand account balances, money market account balances, savings account balances, N.O.W. checking account balances and certificates of deposit account balances.
Shareholders’ equity
increased
by
$9.89 million
, or
8.9%
, to
$120.89 million
at
June 30, 2018
from
$111.00 million
at
September 30, 2017
. The increase in shareholders' equity was primarily due to net income for the nine months ended June 30, 2018 and was partially offset by the payment of cash dividends to common shareholders.
A more detailed explanation of the changes in significant balance sheet categories follows:
Cash and Cash Equivalents and CDs Held for Investment:
Cash and cash equivalents and CDs held for investment
increased
by
$28.74 million
, or
15.0%
, to
$219.96 million
at
June 30, 2018
from
$191.22 million
at
September 30, 2017
. The increase was primarily due to a $20.10 million increase CDs held for investment and a $6.53 million increase in interest-bearing deposits in banks.
Investment Securities:
Investment securities
increased
by $747,000, or
8.9%
, to
$9.13 million
at
June 30, 2018
from $
8.38 million
at
September 30, 2017
. This increase was primarily due to the purchase of a $1.11 million U.S. government agency investment security, which was partially offset by scheduled amortization and prepayments. For additional information on investment securities, see Note 2 of the Notes to Unaudited Consolidated Financial Statements contained in “Item 1, Financial Statements.”
39
Other Investments:
Other investments consist solely of the Company's investment in the Solomon Hess SBA Loan Fund LLC which was unchanged at $3.00 million at both June 30, 2018 and September 30, 2017. This investment is utilized to help satisfy compliance with the Bank's Community Reinvestment Act investment test requirements.
Loans:
Net loans receivable
increased
by
$26.96 million
, or
3.9%
, to
$717.32 million
at
June 30, 2018
from
$690.36 million
at
September 30, 2017
. The increase in the portfolio was primarily a result of a $16.74 million decrease in the amount of undisbursed construction loans in process, a $16.62 million increase in commercial real estate loans, a $6.72 million increase in commercial construction loans, a $3.19 million increase in land development loans, and smaller increases in other categories. These increases were partially offset by a $6.10 million decrease in multi-family construction loans, a $4.17 million decrease in custom and owner/building construction loans, a $4.00 million decrease in one-to four-family mortgage loans, a $1.16 million decrease in commercial business loans and smaller decreases in other categories.
Loan originations
decreased
by
$30.61 million
, or
11.7%
, to
$231.97 million
for the
nine months ended
June 30, 2018
from
$262.58 million
for the
nine months ended
June 30, 2017
. The Company continued to sell longer-term fixed rate one- to four-family mortgage loans for asset liability management purposes and to generate non-interest income. The Company also (on a much smaller volume) sells the guaranteed portion of U.S. Small Business Administration ("SBA") loans. Sales of fixed rate one- to four-family mortgage loans and SBA loans
decreased
by
$7.58 million
, or
13.4%
, to
$48.96 million
for the
nine months ended
June 30, 2018
compared to
$56.54 million
for the
nine months ended
June 30, 2017
.
For additional information, see Note 4 of the Notes to Unaudited Consolidated Financial Statements contained in “Item 1, Financial Statements.”
Premises and Equipment:
Premises and equipment
increased
by
$97,000
, or
0.5%
, to
$18.52 million
at
June 30, 2018
from
$18.42 million
at
September 30, 2017
. The increase was primarily due the purchase of a building that will be used as the Company's data center facility in the future, which was partially offset by the sale of excess land and normal depreciation.
OREO (Other Real Estate Owned):
OREO and other repossessed assets
decreased
by
$1.19 million
, or
36.0%
, to
$2.11 million
at
June 30, 2018
from $
3.30 million
at
September 30, 2017
. The decrease was primarily due to the disposition of four OREO properties and one recreational vehicle. At
June 30, 2018
, total OREO and other repossessed assets consisted of 13 individual real estate properties. The properties consisted of
11
land parcels totaling
$1.66 million
and
two
commercial real estate properties with a carrying value of
$448,000
.
Goodwill:
The recorded amount of goodwill of $5.65 million at
June 30, 2018
was unchanged from September 30, 2017.
Deposits:
Deposits
increased
by
$42.83 million
, or
5.1%
, to
$880.73 million
at
June 30, 2018
from
$837.90 million
at
September 30, 2017
. This increase was primarily due to a $23.25 million increase in non-interest bearing demand account balances, an $8.64 million increase in money market account balances, a $7.70 million increase in savings account balances, a $1.89 million increase in N.O.W. checking account balances and a $1.35 million increase in certificates of deposit account balances.
Deposits consisted of the following at
June 30, 2018
and September 30, 2017 (dollars in thousands):
June 30, 2018
September 30, 2017
Amount
Percent
Amount
Percent
Non-interest-bearing demand
$
229,201
26.0
%
$
205,952
24.5
%
N.O.W. checking
222,203
25.2
%
220,315
26.3
%
Savings
148,690
16.9
%
140,987
16.8
%
Money market
129,559
14.7
%
122,877
14.7
%
Money market - brokered
10,084
1.1
%
8,125
1.0
%
Certificates of deposit under $250
120,156
13.7
%
120,844
14.4
%
Certificates of deposit $250 and over
17,637
2.0
%
15,601
1.9
%
Certificates of deposit - brokered
3,197
0.4
%
3,197
0.4
%
Total
$
880,727
100.0
%
$
837,898
100.0
%
Shareholders’ Equity:
Total shareholders’ equity
increased
by
$9.89 million
, or
8.9%
, to
$120.89 million
at
June 30, 2018
from
$111.00 million
at
September 30, 2017
. The increase was primarily due to net income of $12.30 million for the
nine
40
months ended
June 30, 2018
, which was partially offset by the payment of $3.47 million in cash dividends on the Company's common stock. The Company did not repurchase any shares of its common stock during the
nine months ended
June 30, 2018
.
Asset Quality:
The non-performing assets to total assets ratio improved to
0.56%
at
June 30, 2018
from
0.60%
at September 30, 2017 as total non-performing assets decreased by
$66,000
, or
1.1%
, to
$5.68 million
at
June 30, 2018
from
$5.75 million
at September 30, 2017. The decrease was primarily due to a $1.19 million decrease in OREO and other repossessed assets, which was partially offset by a $795,000 increase in non-accrual loans which is primarily a result of two one- to four-family loans becoming delinquent and a $428,000 increase in accruing loans which are contractually past due 90 days or more.
TDRs on accrual status (which are not included in the non-performing asset totals) decreased by
$382,000
, or
11.4%
, to
$2.96 million
at
June 30, 2018
from
$3.34 million
at September 30, 2017.
41
The following table sets forth information with respect to the Company’s non-performing assets at
June 30, 2018
and September 30, 2017 (dollars in thousands):
June 30,
2018
September 30,
2017
Loans accounted for on a non-accrual basis:
Mortgage loans:
One- to four-family (1)
$
1,361
$
874
Commercial
598
213
Land
295
566
Consumer loans:
Home equity and second mortgage
278
258
Commercial business loans
174
—
Total loans accounted for on a non-accrual basis
2,706
1,911
Accruing loans which are contractually
past due 90 days or more
428
—
Total of non-accrual and 90 days past due loans
3,134
1,911
Non-accrual investment securities
433
533
OREO and other repossessed assets, net (2)
2,112
3,301
Total non-performing assets (3)
$
5,679
$
5,745
TDRs on accrual status (4)
$
2,960
$
3,342
Non-accrual and 90 days or more past due loans as a percentage of loans receivable
0.43
%
0.27
%
Non-accrual and 90 days or more past due loans as a percentage of total assets
0.31
%
0.20
%
Non-performing assets as a percentage of total assets
0.56
%
0.60
%
Loans receivable (5)
$
726,856
$
699,917
Total assets
$
1,006,383
$
952,024
___________________________________
(1) As of
June 30, 2018
and September 30, 2017, the balance of non-accrual one- to-four family properties included $15 and $100, respectively, in the process of foreclosure.
(2) As of
June 30, 2018
and September 30, 2017, the balance of OREO included $0 and $875, respectively, of foreclosed residential real estate property recorded as a result of obtaining physical possession of the property.
(3) Does not include TDRs on accrual status.
(4) Does not include TDRs totaling $155 and $253 reported as non-accrual loans at June 30, 2018 and September 30, 2017, respectively.
(5) Does not include loans held for sale and loan balances are before the allowance for loan losses.
Comparison of Operating Results for the Three and Nine Months Ended
June 30, 2018
and 2017
Net income
increased
by
$139,000
, or
3.2%
, to
$4.42 million
for the quarter ended
June 30, 2018
from
$4.28 million
for the quarter ended
June 30, 2017
. Net income per diluted common share
increased
$0.01
, or
1.7%
, to
$0.59
for the quarter ended
June 30, 2018
from
$0.58
for the quarter ended
June 30, 2017
.
42
Net income
increased
by
$1.75 million
, or
16.6%
, to
$12.30 million
for the
nine months ended
June 30, 2018
from
$10.55 million
for the
nine months ended
June 30, 2017
. Net income per diluted common share
increased
$0.20
, or
13.9%
, to
$1.64
for the
nine months ended
June 30, 2018
from
$1.44
for the
nine months ended
June 30, 2017
.
The increase in net income for the three months ended
June 30, 2018
was primarily due to an increase in net interest income and a decrease in the Company's effective income tax rate. These increases to net income were partially offset by a decrease in the recapture of loan losses and an increase in non-interest expense. The increase in net income for the nine months ended June 30, 2018 was primarily due to increases in net interest income and non-interest income and a decrease in the Company's effective income tax rate. These increases to net income were partially offset by a decrease in the recapture of loan losses and an increase in non-interest expense. A more detailed explanation of the income statement categories is presented below.
Net Interest Income:
Net interest income
increased
by
$480,000
, or
5.2%
, to
$9.73 million
for the quarter ended
June 30, 2018
from
$9.25 million
for the quarter ended
June 30, 2017
. The increase in net interest income was due to an increase in interest income and a decrease in interest expense.
Total interest and dividend income
increased
by
$292,000
, or
2.9%
, to
$10.46 million
for the quarter ended
June 30, 2018
from
$10.17 million
for the quarter ended
June 30, 2017
, primarily due to an increase the average balance of interest-earning assets, which was partially offset by a decrease in the average yield earned on interest-earning assets. Average total interest-earning assets
increased
by
$67.39 million
, or
7.8%
, to
$930.31 million
for the quarter ended
June 30, 2018
from
$862.92 million
for the quarter ended
June 30, 2017
. Average loans receivable
increased
by
$33.88 million
, or
4.9%
, and average interest-earning deposits in banks and CDs increased by $32.61 million, or 20.8%, between the periods. The average yield on interest-earning assets decreased to
4.50%
for the quarter ended
June 30, 2018
from
4.71%
for the quarter ended
June 30, 2017
, primarily due to a decrease in the amount of non-accrual interest and loan pre-payment penalties collected. During the quarter ended
June 30, 2018
, a total of $10,000 in non-accrual interest and loan pre-payment penalties was collected compared to $819,000 for the quarter ended
June 30, 2017
. Partially offsetting the decrease in the average yield on loans receivable, was an increase in the average yield on interest-earning deposits in banks and CDs to 1.79% from 1.08%, primarily due to increases in the Fed Funds target rate. Total interest expense
decreased
by
$188,000
, or
20.5%
, to
$730,000
for the quarter ended
June 30, 2018
from
$918,000
for the quarter ended
June 30, 2017
. The decrease in interest expense was primarily due to a $369,000 decrease in interest expense on FHLB borrowings, as the Company repaid all of its FHLB borrowings during the quarter ended June 30, 2017. The decrease in interest expense on FHLB borrowings was partially offset by a $181,000 increase in interest expense on deposits as both the average balance and average cost of interest-bearing deposits increased during the quarter ended
June 30, 2018
compared to the quarter ended
June 30, 2017
. The average cost of interest-bearing liabilities decreased to 0.45% for the quarter ended June 30, 2018 from 0.59% for the quarter ended June 30, 2017. The net interest margin ("NIM")
decreased
to
4.18%
for the quarter ended
June 30, 2018
from
4.29%
for the quarter ended
June 30, 2017
, however, the NIM for the quarter ended June 30, 2017 was increased approximately 22 basis points due to the net effect of collecting $748,000 of non-accrual interest and paying $282,000 in FHLB borrowings prepayment penalties.
Net interest income
increased
by
$2.77 million
, or
10.7%
, to
$28.79 million
for the
nine months ended
June 30, 2018
from
$26.01 million
for the
nine months ended
June 30, 2017
. The increase in net interest income was due to an increase in interest income and a decrease in interest expense.
Total interest and dividend income
increased
by
$2.15 million
, or
7.5%
, to
$30.78 million
for the
nine months ended
June 30, 2018
from
$28.63 million
for the
nine months ended
June 30, 2017
, primarily due to increases in both the average balance and average yield earned on interest-earning assets. Average total interest-earning assets
increased
by
$55.67 million
, or
6.5%
, to
$916.51 million
for the
nine months ended
June 30, 2018
from
$860.84 million
for the
nine months ended
June 30, 2017
. Average loans receivable
increased
by
$29.16 million
, or
4.2%
, and average interest-earning deposits in banks and CDs increased by $24.95 million, or 15.5%, between periods. The average yield on interest-earning assets increased to
4.48%
for the
nine months ended
June 30, 2018
from
4.43%
for the
nine months ended
June 30, 2017
, primarily due to increases in short-term interest rates by the Federal Reserve. Partially offsetting the increase in the average yield on interest-earnings assets was a decrease in the amount of non-accrual interest and loan pre-payment penalties collected during the current period. During the
nine months ended
June 30, 2018
, a total of $291,000 in non-accrual interest and loan pre-payment penalties was collected compared to $1.07 million for the nine months ended June 30, 2017. Total interest expense
decreased
by
$620,000
, or
23.7%
, to
$2.00 million
for the
nine months ended
June 30, 2018
from
$2.62 million
for the
nine months ended
June 30, 2017
. The decrease in interest expense was primarily due to a $979,000 decrease in interest expense on FHLB borrowings, as the Company repaid all of its FHLB borrowings during the quarter ended June 30, 2017. The decrease in interest expense on FHLB borrowings was partially offset by a $359,000 increase in interest expense on deposits as both the average balance and average cost of interest-bearing deposits increased during the nine months ended
June 30, 2018
compared to the nine months ended June 30, 2017. The average cost of interest-bearing liabilities decreased to 0.42% for the nine months ended June 30,
43
2018 from 0.55% for the nine months ended June 30, 2017. As a result of these the changes, the NIM
increased
to
4.19%
for the
nine months ended
June 30, 2018
from
4.03%
for the
nine months ended
June 30, 2017
.
Average Balances, Interest and Average Yields/Cost
The following tables set forth, for the periods indicated, information regarding average balances of assets and liabilities as well as the total dollar amounts of interest income from average interest-earning assets and interest expense on average interest-bearing liabilities and average yields and costs. Such yields and costs for the periods indicated are derived by dividing income or expense by the average daily balance of assets or liabilities, respectively, for the periods presented. (Dollars in thousands)
Three Months Ended June 30,
2018
2017
Average
Balance
Interest and
Dividends
Yield/
Cost
Average
Balance
Interest and
Dividends
Yield/
Cost
Interest-earning assets:
Loans receivable (1)(2)
$
727,807
$
9,530
5.24
%
$
693,931
$
9,652
5.58
%
Investment securities (2)
8,277
51
2.46
7,610
69
3.63
Dividends from mutual funds, FHLB stock and other investments
5,101
31
2.43
4,872
23
1.89
Interest-earning deposits in banks and CDs
189,120
845
1.79
156,507
421
1.08
Total interest-earning assets
930,305
10,457
4.50
862,920
10,165
4.71
Non-interest-earning assets
60,395
57,841
Total assets
$
990,700
$
920,761
Interest-bearing liabilities:
Savings
$
147,881
22
0.06
$
137,108
20
0.06
Money market
142,557
202
0.57
125,787
110
0.35
N.O.W. checking
214,256
110
0.21
207,060
113
0.22
Certificates of deposit
142,285
396
1.12
141,254
306
0.87
Long-term borrowings (3)
—
—
—
8,571
369
17.27
Total interest-bearing liabilities
646,979
730
0.45
619,780
918
0.59
Non-interest-bearing deposits
220,511
190,631
Other liabilities
4,456
4,379
Total liabilities
871,946
814,790
Shareholders' equity
118,754
105,971
Total liabilities and
shareholders' equity
$
990,700
$
920,761
Net interest income
$
9,727
$
9,247
Interest rate spread
4.05
%
4.12
%
Net interest margin (4)
4.18
%
4.29
%
Ratio of average interest-earning
assets to average interest-bearing
liabilities
142.88
%
139.23
%
44
Nine Months Ended June 30,
2018
2017
Average
Balance
Interest and
Dividends
Yield/
Cost
Average
Balance
Interest and
Dividends
Yield/
Cost
Interest-earning assets:
Loans receivable (1)(2)
$
718,099
$
28,342
5.26
%
$
688,936
$
27,280
5.29
%
Investment securities (2)
7,936
147
2.47
7,717
207
3.58
Dividends from mutual funds, FHLB stock and other investments
5,067
83
2.18
3,730
60
2.15
Interest-earning deposits in banks and CDs
185,405
2,209
1.59
160,458
1,081
0.90
Total interest-earning assets
916,507
30,781
4.48
860,841
28,628
4.43
Non-interest-earning assets
59,704
58,324
Total assets
$
976,211
$
919,165
Interest-bearing liabilities:
Savings
$
144,191
63
0.06
$
132,922
57
0.06
Money market
140,186
520
0.50
124,650
314
0.34
N.O.W. checking
214,828
334
0.21
206,037
346
0.22
Certificates of deposit
140,194
1,079
1.03
144,249
920
0.85
Long-term borrowings (3)
—
—
—
22,857
979
5.73
Total interest-bearing liabilities
639,399
1,996
0.42
630,715
2,616
0.55
Non-interest-bearing deposits
217,388
182,117
Other liabilities
3,997
4,368
Total liabilities
860,784
817,200
Shareholders' equity
115,427
101,965
Total liabilities and
shareholders' equity
$
976,211
$
919,165
Net interest income
$
28,785
$
26,012
Interest rate spread
4.06
%
3.88
%
Net interest margin (4)
4.19
%
4.03
%
Ratio of average interest-earning
assets to average interest-bearing
liabilities
143.34
%
136.49
%
_______________
(1)
Does not include interest on loans on non-accrual status. Includes loans held for sale. Amortized net deferred loan fees, late fees, extension fees and prepayment penalties are included with interest and dividends.
(2)
Average balances include loans and investment securities on non-accrual status.
(3)
Includes FHLB borrowings with original maturities of one year or greater.
(4)
Net interest income divided by total average interest-earning assets, annualized.
45
Rate Volume Analysis
The following table sets forth the effects of changing rates and volumes on the net interest income of the Company. Information is provided with respect to the (i) effects on interest income attributable to changes in volume (changes in volume multiplied by prior rate), (ii) effects on interest income attributable to changes in rate (changes in rate multiplied by prior volume), and (iii) the net change (sum of the prior columns). Changes in rate/volume have been allocated to rate and volume variances based on the absolute values of each (in thousands):
Three months ended June 30, 2018
compared to three months
ended June 30, 2017
increase (decrease) due to
Nine months ended June 30, 2018
compared to nine months
ended June 30, 2017
increase (decrease) due to
Rate
Volume
Net
Change
Rate
Volume
Net
Change
Interest-earning assets:
Loans receivable and loans held for sale
$
(581
)
$
459
$
(122
)
$
39
$
1,023
$
1,062
Investment securities
(24
)
6
(18
)
(57
)
(3
)
(60
)
Dividends from mutual funds, FHLB stock and other investments
7
1
8
1
22
23
Interest-earning deposits
322
102
424
939
189
1,128
Total net increase in income on interest-earning assets
(276
)
568
292
922
1,231
2,153
Interest-bearing liabilities:
Savings
—
2
2
1
5
6
Money market
75
17
92
148
58
206
N.O.W. checking
(7
)
4
(3
)
(12
)
—
(12
)
Certificates of deposit
88
2
90
147
12
159
Long term FHLB borrowings
(184
)
(185
)
(369
)
(392
)
(587
)
(979
)
Total net decrease in expense on interest-bearing liabilities
(28
)
(160
)
(188
)
(108
)
(512
)
(620
)
Net increase in net interest income
$
(248
)
$
728
$
480
$
1,030
$
1,743
$
2,773
Provision for Loan Losses:
There was no provision for (recapture of) loan losses for the quarter ended
June 30, 2018
compared to a $1.0 million recapture of loan losses for the quarter ended June 30, 2017. The recapture of loan losses during quarter ended June 30, 2017 was primarily due to net recoveries and overall improvements in other credit quality metrics. For the quarter ended
June 30, 2018
there were net charge-offs of $12,000 compared to net charge-offs of $21,000 for the quarter ended March 31, 2018 and net recoveries of $1.02 million for the quarter ended
June 30, 2017
. Non-accrual loans increased by $795,000, or 41.6%, to
$2.71 million
at
June 30, 2018
, from
$1.91 million
at September 30, 2017 and increased by $651,000, or
31.6%
, from
$2.06 million
at
June 30, 2017
. Total delinquent loans (past due 30 days or more) and non-accrual loans increased by $1.02 million or 42.0%, to
$3.43 million
at
June 30, 2018
, from
$2.41 million
at September 30, 2017 and increased by $985,000, or 40.4%, from
$2.44 million
one year ago.
For the nine months ended June 30, 2018 there was no provision for (recapture of) loan losses compared to a $1.25 million recapture of loan losses for the nine months ended June 30, 2017. Net charge-offs for the nine months ended June 30, 2018 were $21,000 compared to net recoveries of $1.03 million for the nine months ended June 30, 2017.
The Company has established a comprehensive methodology for determining the allowance for loan losses. On a quarterly basis the Company performs an analysis that considers pertinent factors underlying the quality of the loan portfolio. These factors include changes in the amount and composition of the loan portfolio, historical loss experience for various loan segments, changes in economic conditions, delinquency rates, a detailed analysis of impaired loans, and other factors to determine an appropriate level of allowance for loan losses. Impaired loans are subjected to an impairment analysis to determine an appropriate reserve amount to be allocated to each loan. The aggregate principal impairment reserve amount determined at
June 30, 2018
was
$358,000
compared to $476,000 at September 30, 2017 and $429,000 at
June 30, 2017
.
46
Based on its comprehensive analysis, management believes the allowance for loan losses of
$9.53 million
at
June 30, 2018
(1.31% of loans receivable and 304.1% of non-performing loans) was adequate to provide for
probable losses inherent in the loan portfolio based on an evaluation of known and inherent risks in the loan portfolio at that date. The allowance for loan losses was $9.55 million (1.36% of loans receivable and 499.9% of non-performing loans) at September 30, 2017 and $9.61 mil1ion (1.38% of loans receivable and 467.6% of non-performing loans) at
June 30, 2017
. While the Company believes it has established its existing allowance for loan losses in accordance with GAAP, there can be no assurance that bank regulators, in reviewing the Company's loan portfolio, will not request the Company to increase significantly its allowance for loan losses. In addition, because future events affecting borrowers and collateral cannot be predicted with certainty, there can be no assurance that the existing allowance for loan losses is adequate or that a substantial increase will not be necessary should the quality of any loans deteriorate. Any material increase in the allowance for loan losses would adversely affect the Company's financial condition and results of operations. For additional information, see Note 4 of the Notes to Unaudited Consolidated Financial Statements contained in “Item 1, Financial Statements.”
Non-interest Income:
Total non-interest income
decreased
slightly by
$11,000
, or
0.3%
, to
$3.15 million
for the quarter ended
June 30, 2018
from
$3.16 million
for the quarter ended
June 30, 2017
. The decrease in non-interest income was primarily due to a $126,000 decrease in gain on sales of loans, which was partially offset by a $66,000 increase in ATM and debit card interchange transaction fees and smaller increases in several other categories. The decrease in gain on sales of loans was primarily due to a decrease in the dollar volume of fixed-rate one- to four-family loans sold during the quarter. The increase in ATM and debit card interchange transaction fees was primarily due to an increase in the volume of debit card transactions.
Total non-interest income
increased
by
$140,000
or
1.5%
, to
$9.36 million
for the
nine months ended
June 30, 2018
from
$9.22 million
for the
nine months ended
June 30, 2017
. The increase in non-interest income was primarily due to a $200,000 increase in ATM and debit card interchange transaction fees, a $99,000 increase in services charges on deposits and smaller increases in in several other categories. These increases were partially offset by a $229,000 decrease in gains on sales of loans, net and smaller decreases in several other categories. The increase in ATM and debit card interchange transaction fees was primarily due to an increase in the volume of debit card transactions. The increase in service charges on deposits was primarily due to an increase in the amount of service charges collected on checking accounts owned by businesses associated with the marijuana (or Initiative-502) industry in Washington State. It is permissible in Washington State to handle accounts associated with this industry in compliance with federal regulatory guidelines. The decrease in gain on sale of loans was primarily due to a decrease in the dollar volume of fixed-rate one- to four-family loans sold during the nine months ended June 30, 2018.
Non-interest Expense:
Total non-interest expense
increased
by
$184,000
, or
2.7%
, to
$7.12 million
for the quarter ended
June 30, 2018
from
$6.94 million
for the quarter ended
June 30, 2017
. The increased expense was primarily due to a $171,000 increase in salaries and employee benefits expense, a $138,000 increase in professional fees and smaller increases in several other categories. These increases were partially offset by a $96,000 decrease in OREO and other repossessed assets expense and smaller decreases in several other categories. The increase in salary and employee benefits expense was primarily due to annual salary adjustments and the hiring of additional lending personnel. The increase in professional fees was primarily due to $147,000 in merger related expenses associated with the Company's announced acquisition of South Sound Bank. The decrease in OREO and other repossessed assets expense was primarily due to a $124,000 gain on the sale of an OREO property during the current quarter.
Total non-interest expense increased by
$913,000
, or
4.4%
, to
$21.52 million
for the
nine months ended
June 30, 2018
from
$20.61 million
for the
nine months ended
June 30, 2017
. The increased expense was primarily due to a $686,000 increase in salaries and employee benefits expense, a $200,000 increase in professional fees and smaller increases in several other categories. These increases were partially offset by a $113,000 gain on disposition of premises and equipment, net and smaller decreases in several other categories.
The efficiency ratio for the current quarte
r improved to 55.33% from 55.94% for the comparable quarter one year ago. The efficiency ratio for the nine months ended June 30, 2018 improved to 56.41% f
rom 58.48% for the nine months ended June 30, 2017 as increases in revenue outpaced the increase in non-interest expense.
Provision for Income Taxes:
The provision for income taxes
decreased
by
$854,000
, or
39.0%
, to $
1.33 million
for the quarter ended
June 30, 2018
from
$2.19 million
for the quarter ended
June 30, 2017
, and
decreased
by
$997,000
, or
18.7%
, to
$4.33 million
for the
nine months ended
June 30, 2018
from
$5.33 million
for the
nine months ended
June 30, 2017
. The decrease in the provision for income taxes was primarily due to a lower effective federal corporate income tax rate as a result of the Tax Act that was enacted on December 22, 2017. As a result of the Tax Act (which decreases the federal corporate income tax rate to 21.0% from 35.0%), the Company recorded a one-time income tax expense of $548,000 in conjunction with writing down its net deferred tax assets during the quarter ended December 31, 2017 and began using a blended federal tax rate of 24.5% for the fiscal year ending September 30, 2018. Since the Company is a September 30th fiscal year-end corporation, it
47
will use a blended federal tax rate of 24.5% to calculate income tax expense for the fiscal year ending September 30, 2018 and then use a 21.0% tax rate thereafter. The Company's effective tax rate was 23.20% for the quarter ended
June 30, 2018
and 33.84% for the quarter ended
June 30, 2017
. The Company's effective tax rate was 26.04% for the nine months ended June 30, 2018 and 33.55% for the nine months ended June 30, 2017.
For additional information, see Note 10 of the Notes to Unaudited Consolidated Financial Statements contained in “Item 1, Financial Statements.”
Liquidity
The Company’s primary sources of funds are customer deposits, proceeds from principal and interest payments on loans, the sale of loans, maturing investment securities, maturing CDs held for investment and FHLB borrowings (if needed). While maturities and the scheduled amortization of loans are a predictable source of funds, deposit flows and mortgage prepayments are greatly influenced by general interest rates, economic conditions and competition.
Liquidity management is both a short and long-term responsibility of the Bank’s management. The Bank adjusts its investments in liquid assets based upon management’s assessment of (i) expected loan demand, (ii) projected loan sales, (iii) expected deposit flows, and (iv) yields available on interest-bearing deposits. Excess liquidity is invested generally in interest-bearing overnight deposits and other short-term investments.
The Bank generally maintains sufficient cash and short-term investments to meet short-term liquidity needs. At
June 30, 2018
, the Bank’s regulatory liquidity ratio (net cash, and short-term and marketable assets, as a percentage of net deposits and short-term liabilities) was 24.98%.
The Company’s total cash and cash equivalents and CDs held for investment increased by
$28.74 million
, or
15.0%
, to
$219.96 million
at
June 30, 2018
from $
191.22 million
at September 30, 2017. If the Bank requires funds that exceed its ability to generate them internally, it has additional borrowing capacity with the FHLB, the Federal Reserve Bank of San Francisco ("FRB") and Pacific Coast Bankers' Bank ("PCBB"). At
June 30, 2018
, the Bank maintained an uncommitted credit facility with the FHLB that provided for immediately available advances up to an aggregate amount equal to 35% of total assets, limited by available collateral. The Bank also has a Letter of Credit ("LOC") of up to $19.00 million with the FHLB for the purpose of collateralizing Washington State public deposits. Any amount pledged for public deposit under the LOC reduces the Bank's available borrowing amount under the FHLB advance agreement. At
June 30, 2018
, the Bank had $19.00 million pledged under the LOC, which left $281.80 million available for additional FHLB borrowings. The Bank maintains a short-term borrowing line with the FRB with available total credit based on eligible collateral. At
June 30, 2018
, the Bank had $71.35 million available for borrowings with the FRB and there was no outstanding balance on this borrowing line. The Bank also maintains a $10.00 million overnight borrowing line with PCBB. At
June 30, 2018
, the Bank did not have an outstanding balance on this borrowing line.
The Bank’s primary investing activity is the origination of one- to four-family mortgage loans, commercial mortgage loans, construction loans, consumer loans, and commercial business loans. At
June 30, 2018
, the Bank had loan commitments totaling $75.32 million and undisbursed construction loans in process totaling $65.67 million. The Bank anticipates that it will have sufficient funds available to meet current loan commitments. CDs that are scheduled to mature in less than one year from
June 30, 2018
totaled 73.36 million. Historically, the Bank has been able to retain a significant amount of its non-brokered CDs as they mature. At
June 30, 2018
, the Bank had $3.20 million in brokered CDs.
Capital Resources
The Bank, as a state-chartered, federally insured savings bank, is subject to the capital requirements established by the FDIC. Under the FDIC's capital adequacy guidelines and the regulatory framework for prompt corrective action, the Bank must meet specific capital 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 amounts and classification are also subject to qualitative judgments by the regulators about components, risk weighting and other factors.
Based on its capital levels at
June 30, 2018
, the Bank exceeded all regulatory capital requirements as of that date. Consistent with the Bank's goals to operate a sound and profitable organization, it is the Bank's policy to maintain a "well-capitalized" status under the regulatory capital categories of the FDIC. Based on capital levels at
June 30, 2018
, the Bank was considered to be "well-capitalized" under applicable regulatory requirements. Management monitors the capital levels to provide for current and future business opportunities and to maintain the Bank's "well-capitalized" status.
48
The following table compares the Bank’s actual capital amounts at
June 30, 2018
to its minimum regulatory capital requirements at that date (dollars in thousands):
Actual
Regulatory
Minimum To
Be “Adequately
Capitalized”
To Be “Well Capitalized”
Under Prompt
Corrective Action
Provisions
Amount
Ratio
Amount
Ratio
Amount
Ratio
Leverage Capital Ratio:
Tier 1 capital
$113,394
11.53
%
$39,351
4.00
%
$49,189
5.00
%
Risk-based Capital Ratios:
Common equity tier 1 capital
113,394
16.56
30,817
4.50
44,513
6.50
Tier 1 capital
113,394
16.56
41,089
6.00
54,785
8.00
Total capital
121,968
17.81
54,785
8.00
68,481
10.00
In addition to the minimum common equity Tier 1 ("CET1"), Tier 1 and total capital ratios, the Bank now has to maintain a capital conservation buffer consisting of additional CET1 capital 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 retained income that could be utilized for such actions. The new capital conservation buffer requirement began to be phased in beginning in January 2016 to an amount more than 0.625% of risk-weighted assets and increases each year until fully implemented to an amount more than 2.5% of risk weighted assets in January 2019. At June 30, 2018, the conservation buffer was an amount more than 1.875%.
Timberland Bancorp, Inc. 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 of 1956, as amended, and the regulations of the Federal Reserve. For a bank holding company with less than $1.0 billion in assets (as of June 30th of the preceding year), the capital guidelines apply on a bank only basis and the Federal Reserve expects the holding company's subsidiary bank to be well capitalized under the prompt corrective action regulations. If Timberland Bancorp, Inc. were subject to regulatory guidelines for bank holding companies with $1.0 billion or more in assets, at
June 30, 2018
, Timberland Bancorp, Inc. would have exceeded all regulatory requirements.
The following table presents the regulatory capital ratios for Timberland Bancorp, Inc. as of
June 30, 2018
(dollars in thousands):
Actual
Amount
Ratio
Leverage Capital Ratio:
Tier 1 capital
$116,401
11.80
%
Risk-based Capital Ratios:
Common equity tier 1 capital
116,401
16.98
Tier 1 capital
116,401
16.98
Total capital
124,982
18.24
49
Key Financial Ratios and Data
(Dollars in thousands, except per share data)
Three Months Ended June 30,
Nine Months Ended
June 30,
2018
2017
2018
2017
PERFORMANCE RATIOS
:
Return on average assets
1.78
%
1.86
%
1.68
%
1.53
%
Return on average equity
14.87
%
16.14
%
14.21
%
13.80
%
Net interest margin
4.18
%
4.29
%
4.19
%
4.03
%
Efficiency ratio
55.33
%
55.94
%
56.41
%
58.48
%
Item 3. Quantitative and Qualitative Disclosures About Market Risk
There were no material changes in information concerning market risk from the information provided in the Company’s Form 10-K for the fiscal year ended September 30, 2017.
Item 4. Controls and Procedures
(a)
Evaluation of Disclosure Controls and Procedures
: An evaluation of the Company’s disclosure controls and procedures (as defined in Rule 13a-15(e) of the Securities Exchange Act of 1934 (the “Exchange Act”)) was carried out under the supervision and with the participation of the Company’s Chief Executive Officer, Chief Financial Officer and several other members of the Company’s senior management as of the end of the period covered by this report. The Company’s Chief Executive Officer and Chief Financial Officer concluded that as of
June 30, 2018
the Company’s disclosure controls and procedures were effective in ensuring that the information required to be disclosed by the Company in the reports it files or submits under the Exchange Act is (i) accumulated and communicated to the Company’s management (including the Chief Executive Officer and Chief Financial Officer) in a timely manner to allow timely decisions regarding required disclosure, and (ii) recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms.
(b)
Changes in Internal Controls
: There have been no changes in our internal control over financial reporting (as defined in 13a-15(f) of the Exchange Act) that occurred during the quarter ended
June 30, 2018
, that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting. The Company continued, however, to implement suggestions from its internal auditor and independent auditors to strengthen existing controls. The Company does not expect that its disclosure controls and procedures and internal control over financial reporting will prevent all errors and fraud. A control procedure, no matter how well conceived and operated, can provide only reasonable, not absolute, assurance that the objectives of the control procedure are met. Because of the inherent limitations in all control procedures, no evaluation of controls can provide absolute assurance that all control issues and instances of fraud, if any, within the Company have been detected. These inherent limitations include the realities that judgments in decision-making can be faulty, and that breakdowns in controls or procedures can occur because of simple error or mistake. Additionally, controls can be circumvented by the individual acts of some persons, by collusion of two or more people, or by management override of the control. The design of any control procedure is based in part upon certain assumptions about the likelihood of future events, and there can be no assurance that any design will succeed in achieving its stated goals under all potential future conditions; as over time, controls may become inadequate because of changes in conditions, or the degree of compliance with the policies or procedures may deteriorate. Because of the inherent limitations in a cost-effective control procedure, misstatements due to error or fraud may occur and not be detected.
PART II. OTHER INFORMATION
Item 1. Legal Proceedings
Neither the Company nor the Bank is a party to any material legal proceedings at this time. From time to time,
the Bank is involved in various claims and legal actions arising in the ordinary course of business.
Item 1A. Risk Factors
There have been no material changes in the Risk Factors previously disclosed in Item 1A of the Company’s
2017 Form 10-K.
50
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
(a) Not applicable
(b) Not applicable
(c) Stock Repurchases
There were no shares repurchased by the Company during the quarter ended
June 30, 2018
. On July 28, 2015 the Company announced a plan to repurchase 352,681 shares of the Company's common stock. As of June 30, 2018, a total of 130,788 shares had been repurchased at an average price of $11.69 per share and there were 221,893 shares still authorized to be repurchased under the plan. All shares were repurchased through open market broker transactions and no shares were directly repurchased from directors or officers of the Company.
Item 3. Defaults Upon Senior Securities
Not applicable.
Item 4. Mine Safety Disclosures
Not applicable.
Item 5. Other Information
None to be reported.
Item 6. Exhibits
(a) Exhibits
2.1
Merger Agreement (1)
3.1
Articles of Incorporation of the Registrant (2)
3.3
Amended and Restated Bylaws of the Registrant (3)
10.1
Employee Severance Compensation Plan, as revised (4)
10.2
Employee Stock Ownership Plan (5)
10.4
2003 Stock Option Plan (6)
10.5
Form of Incentive Stock Option Agreement (7)
10.6
Form of Non-qualified Stock Option Agreement (8)
10.8
Employment Agreement with Michael R. Sand (8)
10.9
Employment Agreement with Dean J. Brydon (8)
10.10
Timberland Bancorp, Inc. 2014 Equity Incentive Plan (9)
31.1
Certification of Chief Executive Officer Pursuant to Section 302 of the Sarbanes OxleyAct
31.2
Certification of Chief Financial Officer Pursuant to Section 302 of the Sarbanes Oxley Act
32
Certification of Chief Executive Officer and Chief Financial Officer Pursuant to Section 906 of the Sarbanes Oxley Act
101
The following materials from Timberland Bancorp Inc's Quarterly Report 10-Q for the quarter ended June 30, 2018, formatted on Extensible Business Reporting Language (XBRL) (a) Consolidated Balance Sheets; (b) Consolidated Statements of Income; (c) Consolidated Statements of Comprehensive Income; (d) Consolidated Statements of Shareholders' Equity; (e) Consolidated Statements of Cash Flows; and (f) Notes to Unaudited Consolidated Financial Statements
_________________
(1)
Incorporated by reference to the Registrant's Current Report on Form 8-K filed on May 23, 2018.
(2)
Incorporated by reference to the Registrant’s Registration Statement on Form S-1 (333-35817).
(3)
Incorporated by reference to the Registrant's Current Report on Form 8-K filed on June 1, 2017.
(4)
Incorporated by reference to the Registrant's Current Report on Form 8-K filed on April 16, 2007.
(5)
Incorporated by reference to the Registrant's Quarterly Report on Form 10-Q for the quarter ended December 31, 1997.
(6)
Incorporated by reference to the Registrant’s 2004 Annual Meeting Proxy Statement dated December 24, 2003.
51
(7)
Incorporated by reference to the Exhibit 99.2 included in the Registrant's Registration Statement on Form S-8 (333-1161163).
(8)
Incorporated by reference to the Registrant's Current Report on Form 8-K filed on March 29, 2013.
(9)
Attached as Appendix A to the Registrant's Annual Meeting Proxy Statement filed on December 19, 2014.
52
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
Timberland Bancorp, Inc.
Date: August 6, 2018
By:
/s/ Michael R. Sand
Michael R. Sand
Chief Executive Officer
(Principal Executive Officer)
Date: August 6, 2018
By:
/s/ Dean J. Brydon
Dean J. Brydon
Chief Financial Officer
(Principal Financial Officer)
53
EXHIBIT INDEX
Exhibit No.
Description of Exhibit
31.1
Certification of Chief Executive Officer Pursuant to Section 302 of the Sarbanes-Oxley Act
31.2
Certification of Chief Financial Officer Pursuant to Section 302 of the Sarbanes-Oxley Act
32
Certification Pursuant to Section 906 of the Sarbanes-Oxley Act
101
The following materials from Timberland Bancorp Inc.’s Quarterly Report on Form 10-Q for the quarter ended June 30, 2018, formatted on Extensible Business Reporting Language (XBRL) (a) Consolidated Balance Sheets; (b) Consolidated Statements of Income; (c) Consolidated Statements of Comprehensive Income; (d) Consolidated Statements of Shareholders’ Equity; (e) Consolidated Statements of Cash Flows; and (f) Notes to Unaudited Consolidated Financial Statements
54