ECB Bancorp, Inc. /MD/ - Quarter Report: 2022 September (Form 10-Q)
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, DC 20549
FORM 10-Q
(Mark One)
☒ |
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended September 30, 2022
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: 001-41456
ECB Bancorp, Inc.
(Exact Name of Registrant as Specified in its Charter)
Maryland |
88-1502079 |
( State or other jurisdiction of incorporation or organization) |
(I.R.S. Employer |
419 Broadway Everett, Massachusetts |
02149 |
(Address of principal executive offices) |
(Zip Code) |
Registrant’s telephone number, including area code: (617) 387-1110
Securities registered pursuant to Section 12(b) of the Act:
|
|
|
|
|
Title of each class |
|
Ticker Symbol |
|
Name of each exchange on which registered |
Common Stock, $0.01 par value |
|
ECBK |
|
The NASDAQ Stock Market, LLC |
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 requirements for the past 90 days.
[ X ] No [ ]
Indicate by check mark whether the Registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the Registrant was required to submit 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 [X] |
Smaller reporting company [X] |
|
Emerging growth company [X] |
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 Act). Yes [ ] No [X]
As of November 10, 2022, 9,175,247 shares of the Registrant’s common stock, par value $0.01 per share, were issued and outstanding.
ECB Bancorp, Inc.
Form 10-Q
Index
|
|
|
|
Page |
Part I. Financial Information |
||||
|
|
|
|
|
Item 1. |
|
|
|
|
|
|
|
|
|
|
|
Consolidated Balance Sheets as of September 30, 2022 (unaudited) and December 31, 2021 |
|
1 |
|
|
|
|
|
|
|
|
2 |
|
|
|
|
|
|
|
|
|
3 |
|
|
|
|
|
|
|
|
|
4 |
|
|
|
|
|
|
|
|
|
6 |
|
|
|
|
|
|
|
|
|
7 |
|
|
|
|
|
|
Item 2. |
|
Management’s Discussion and Analysis of Financial Condition and Results of Operations |
|
27 |
|
|
|
|
|
Item 3. |
|
|
38 |
|
|
|
|
|
|
Item 4. |
|
|
38 |
|
|
|
|
|
|
Part II. Other Information |
||||
|
|
|
|
|
Item 1. |
|
|
39 |
|
|
|
|
|
|
Item 1A. |
|
|
39 |
|
|
|
|
|
|
Item 2. |
|
|
39 |
|
|
|
|
|
|
Item 3. |
|
|
39 |
|
|
|
|
|
|
Item 4. |
|
|
39 |
|
|
|
|
|
|
Item 5. |
|
|
39 |
|
|
|
|
|
|
Item 6. |
|
|
40 |
|
|
|
|
|
|
|
|
|
41 |
EXPLANATORY NOTE
ECB Bancorp, Inc., a Maryland corporation (the “Company” or the “Registrant”), was formed on March 7, 2022 to serve as the bank holding company for Everett Co-operative Bank (the “Bank”) as part of the Bank’s mutual-to-stock conversion, which was consummated on July 27, 2022. Financial and other information prior to and including July 27, 2022 included in this Quarterly Report is for the Bank.
Part I. – Financial Information
Item 1. Financial Statements
ECB Bancorp, Inc. and Subsidiary
Consolidated Balance Sheets
September 30, 2022 (Unaudited) and December 31, 2021
(in thousands)
|
|
September 30, 2022 |
|
|
December 31, 2021 |
|
||
|
|
|
|
|
|
|
||
ASSETS |
|
|
|
|
|
|
||
Cash and due from banks |
|
$ |
6,644 |
|
|
$ |
7,326 |
|
Short-term investments |
|
|
27,570 |
|
|
|
45,649 |
|
Total cash and cash equivalents |
|
|
34,214 |
|
|
|
52,975 |
|
Interest-bearing time deposits |
|
|
300 |
|
|
|
— |
|
Investments in available-for-sale securities (at fair value) |
|
|
4,985 |
|
|
|
5,010 |
|
Investments in held-to-maturity securities, at cost (fair values of $61,357 at September 30, |
|
|
69,974 |
|
|
|
65,571 |
|
Federal Home Loan Bank stock, at cost |
|
|
2,352 |
|
|
|
1,087 |
|
Loans held-for-sale |
|
|
— |
|
|
|
1,301 |
|
Loans, net of allowance for loan losses of $6,037 as of September 30, 2022 (unaudited) and |
|
|
735,318 |
|
|
|
517,131 |
|
Premises and equipment, net |
|
|
3,738 |
|
|
|
3,784 |
|
Accrued interest receivable |
|
|
2,037 |
|
|
|
1,481 |
|
Deferred tax asset, net |
|
|
4,022 |
|
|
|
2,971 |
|
Bank-owned life insurance |
|
|
13,970 |
|
|
|
14,135 |
|
Other assets |
|
|
2,667 |
|
|
|
1,043 |
|
Total assets |
|
$ |
873,577 |
|
|
$ |
666,489 |
|
|
|
|
|
|
|
|
||
LIABILITIES AND SHAREHOLDERS' EQUITY |
|
|
|
|
|
|
||
Deposits: |
|
|
|
|
|
|
||
Noninterest-bearing |
|
$ |
91,692 |
|
|
$ |
83,311 |
|
Interest-bearing |
|
|
561,057 |
|
|
|
488,443 |
|
Total deposits |
|
|
652,749 |
|
|
|
571,754 |
|
Federal Home Loan Bank advances |
|
|
50,475 |
|
|
|
9,000 |
|
Other liabilities |
|
|
9,291 |
|
|
|
8,462 |
|
Total liabilities |
|
|
712,515 |
|
|
|
589,216 |
|
|
|
|
|
|
|
|
||
Shareholders' Equity: |
|
|
|
|
|
|
||
Preferred Stock, par value $0.01; Authorized: 1,000,000 shares; Issued and outstanding: 0 shares; and 0 shares, respectively |
|
|
|
|
|
|
||
Common Stock, par value $0.01; Authorized: 30,000,000 shares; Issued and outstanding: 9,175,247 shares; and 0 shares, respectively |
|
|
92 |
|
|
|
— |
|
Additional paid-in capital |
|
|
89,158 |
|
|
|
— |
|
Retained earnings |
|
|
79,100 |
|
|
|
77,356 |
|
Accumulated other comprehensive loss |
|
|
(100 |
) |
|
|
(83 |
) |
Unallocated common shares held by the Employee Stock Ownership Plan |
|
|
(7,188 |
) |
|
|
— |
|
Total shareholders' equity |
|
|
161,062 |
|
|
|
77,273 |
|
Total liabilities and shareholders' equity |
|
$ |
873,577 |
|
|
$ |
666,489 |
|
The accompanying notes are an integral part of these unaudited consolidated financial statements.
1
ECB Bancorp, Inc. and Subsidiary
Consolidated Statements of Income (unaudited)
Three and Nine Months Ended September 30, 2022 and 2021
(in thousands except share data)
|
|
Three months ended |
|
|
Nine months ended |
|
||||||||||
|
|
September 30, |
|
|
September 30, |
|
||||||||||
|
|
2022 |
|
|
2021 |
|
|
2022 |
|
|
2021 |
|
||||
Interest and dividend income: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Interest and fees on loans |
|
$ |
7,147 |
|
|
$ |
5,221 |
|
|
$ |
18,088 |
|
|
$ |
15,703 |
|
Interest and dividends on securities |
|
|
360 |
|
|
|
243 |
|
|
|
1,022 |
|
|
|
739 |
|
Other interest income |
|
|
251 |
|
|
|
14 |
|
|
|
355 |
|
|
|
32 |
|
Total interest and dividend income |
|
|
7,758 |
|
|
|
5,478 |
|
|
|
19,465 |
|
|
|
16,474 |
|
Interest expense: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Interest on deposits |
|
|
1,025 |
|
|
|
840 |
|
|
|
2,332 |
|
|
|
2,799 |
|
Interest on Federal Home Loan Bank advances |
|
|
197 |
|
|
|
30 |
|
|
|
310 |
|
|
|
105 |
|
Total interest expense |
|
|
1,222 |
|
|
|
870 |
|
|
|
2,642 |
|
|
|
2,904 |
|
Net interest and dividend income |
|
|
6,536 |
|
|
|
4,608 |
|
|
|
16,823 |
|
|
|
13,570 |
|
Provision for loan losses |
|
|
925 |
|
|
|
90 |
|
|
|
1,800 |
|
|
|
270 |
|
Net interest and dividend income after provision for loan losses |
|
|
5,611 |
|
|
|
4,518 |
|
|
|
15,023 |
|
|
|
13,300 |
|
Noninterest income: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Customer service fees |
|
|
114 |
|
|
|
100 |
|
|
|
326 |
|
|
|
292 |
|
Income from bank-owned life insurance |
|
|
90 |
|
|
|
113 |
|
|
|
731 |
|
|
|
252 |
|
Net gain on sales of loans |
|
|
16 |
|
|
|
138 |
|
|
|
84 |
|
|
|
346 |
|
Other income |
|
|
8 |
|
|
|
7 |
|
|
|
28 |
|
|
|
22 |
|
Total noninterest income |
|
|
228 |
|
|
|
358 |
|
|
|
1,169 |
|
|
|
912 |
|
Noninterest expense: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Salaries and employee benefits |
|
|
2,682 |
|
|
|
2,017 |
|
|
|
6,967 |
|
|
|
5,469 |
|
Director compensation |
|
|
106 |
|
|
|
99 |
|
|
|
321 |
|
|
|
284 |
|
Occupancy and equipment expense |
|
|
193 |
|
|
|
162 |
|
|
|
571 |
|
|
|
559 |
|
Data processing |
|
|
196 |
|
|
|
184 |
|
|
|
546 |
|
|
|
527 |
|
Computer software and licensing fees |
|
|
80 |
|
|
|
83 |
|
|
|
181 |
|
|
|
233 |
|
Advertising and promotions |
|
|
236 |
|
|
|
139 |
|
|
|
511 |
|
|
|
473 |
|
Professional fees |
|
|
176 |
|
|
|
110 |
|
|
|
535 |
|
|
|
299 |
|
Federal Deposit Insurance Corporation assessment |
|
|
54 |
|
|
|
39 |
|
|
|
163 |
|
|
|
117 |
|
Charitable contributions |
|
|
3,214 |
|
|
|
7 |
|
|
|
3,249 |
|
|
|
40 |
|
Other expense |
|
|
363 |
|
|
|
224 |
|
|
|
1,010 |
|
|
|
705 |
|
Total noninterest expense |
|
|
7,300 |
|
|
|
3,064 |
|
|
|
14,054 |
|
|
|
8,706 |
|
(Loss) income before income tax (benefit) expense |
|
|
(1,461 |
) |
|
|
1,812 |
|
|
|
2,138 |
|
|
|
5,506 |
|
Income tax (benefit) expense |
|
|
(426 |
) |
|
|
472 |
|
|
|
394 |
|
|
|
1,459 |
|
Net (loss) income |
|
$ |
(1,035 |
) |
|
$ |
1,340 |
|
|
$ |
1,744 |
|
|
$ |
4,047 |
|
Share data: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Weighted average shares outstanding, basic |
|
|
8,445,615 |
|
|
|
- |
|
|
|
8,445,615 |
|
|
|
- |
|
Weighted average shares outstanding, diluted |
|
|
8,445,615 |
|
|
|
- |
|
|
|
8,445,615 |
|
|
|
- |
|
Basic (loss) earnings per share |
|
$ |
(0.12 |
) |
|
$ |
- |
|
|
$ |
0.21 |
|
|
$ |
- |
|
Diluted (loss) earnings per share |
|
$ |
(0.12 |
) |
|
$ |
- |
|
|
$ |
0.21 |
|
|
$ |
- |
|
The accompanying notes are an integral part of these unaudited consolidated financial statements.
2
ECB Bancorp, Inc. and Subsidiary
Consolidated Statements of Comprehensive Income (unaudited)
Three and Nine Months Ended September 30, 2022 and 2021
(in thousands)
|
|
Three months ended |
|
|
Nine months ended |
|
||||||||||
|
|
September 30, |
|
|
September 30, |
|
||||||||||
|
|
2022 |
|
|
2021 |
|
|
2022 |
|
|
2021 |
|
||||
|
|
|
|
|
|
|
||||||||||
Net (loss) income |
|
$ |
(1,035 |
) |
|
$ |
1,340 |
|
|
$ |
1,744 |
|
|
$ |
4,047 |
|
Other comprehensive income (loss), net of tax: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Net unrealized holding gain (loss) on securities available-for-sale |
|
|
2 |
|
|
|
(3 |
) |
|
|
(17 |
) |
|
|
(3 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Other comprehensive income (loss), net of tax |
|
|
2 |
|
|
|
(3 |
) |
|
|
(17 |
) |
|
|
(3 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Comprehensive (loss) income |
|
$ |
(1,033 |
) |
|
$ |
1,337 |
|
|
$ |
1,727 |
|
|
$ |
4,044 |
|
The accompanying notes are an integral part of these unaudited consolidated financial statements.
3
ECB Bancorp, Inc. and Subsidiary
Statements of Changes in Shareholders' Equity (unaudited)
For the Three and Nine Months Ended September 30, 2022 and 2021
(in thousands except share data)
|
|
Three months ended |
|
|||||||||||||||||||||||||
|
|
Shares of Common Stock Outstanding |
|
|
Common Stock |
|
|
Additional Paid in Capital |
|
|
Retained Earnings |
|
|
Accumulated Other Comprehensive Loss |
|
|
Unallocated Common Stock Held by ESOP |
|
|
Total |
|
|||||||
Balance at June 30, 2021 |
|
|
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
76,021 |
|
|
$ |
(280 |
) |
|
$ |
- |
|
|
$ |
75,741 |
|
Net Income |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
1,340 |
|
|
|
- |
|
|
|
- |
|
|
|
1,340 |
|
Other comprehensive loss, net of tax |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(3 |
) |
|
|
- |
|
|
|
(3 |
) |
Balance at September 30, 2021 |
|
|
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
77,361 |
|
|
$ |
(283 |
) |
|
$ |
- |
|
|
$ |
77,078 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Balance at June 30, 2022 |
|
|
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
80,135 |
|
|
$ |
(102 |
) |
|
$ |
- |
|
|
$ |
80,033 |
|
Net loss |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(1,035 |
) |
|
|
- |
|
|
|
- |
|
|
|
(1,035 |
) |
Other comprehensive income, net of tax |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
2 |
|
|
|
- |
|
|
|
2 |
|
Proceeds of stock offering and issuance of common shares (net of costs of $2.6 million ) |
|
|
8,181,227 |
|
|
|
82 |
|
|
|
79,165 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
79,247 |
|
Issuance of common shares donated to the Everett Co-operative Bank Charitable Foundation |
|
|
260,000 |
|
|
|
3 |
|
|
|
2,597 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
2,600 |
|
Purchase of common shares by the ESOP (734,020 shares) |
|
|
734,020 |
|
|
|
7 |
|
|
|
7,333 |
|
|
|
- |
|
|
|
- |
|
|
|
(7,340 |
) |
|
|
- |
|
ESOP shares committed to be released (15,195 shares) |
|
|
- |
|
|
|
- |
|
|
|
63 |
|
|
|
- |
|
|
|
- |
|
|
|
152 |
|
|
|
215 |
|
Balance at September 30, 2022 |
|
|
9,175,247 |
|
|
$ |
92 |
|
|
$ |
89,158 |
|
|
$ |
79,100 |
|
|
$ |
(100 |
) |
|
$ |
(7,188 |
) |
|
$ |
161,062 |
|
The accompanying notes are an integral part of these unaudited consolidated financial statements.
4
ECB Bancorp, Inc. and Subsidiary
Statements of Changes in Shareholders' Equity (unaudited)
For the Three and Nine Months Ended September 30, 2022 and 2021 (continued)
(in thousands except share data)
|
|
Nine months ended |
|
|||||||||||||||||||||||||
|
|
Shares of Common Stock Outstanding |
|
|
Common Stock |
|
|
Additional Paid in Capital |
|
|
Retained Earnings |
|
|
Accumulated Other Comprehensive Loss |
|
|
Unallocated Common Stock Held by ESOP |
|
|
Total |
|
|||||||
Balance at December 31, 2020 |
|
|
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
73,314 |
|
|
$ |
(280 |
) |
|
$ |
- |
|
|
$ |
73,034 |
|
Net income |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
4,047 |
|
|
|
- |
|
|
|
- |
|
|
|
4,047 |
|
Other comprehensive loss, net of tax |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(3 |
) |
|
|
- |
|
|
|
(3 |
) |
Balance at September 30, 2021 |
|
|
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
77,361 |
|
|
$ |
(283 |
) |
|
$ |
- |
|
|
$ |
77,078 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Balance at December 31, 2021 |
|
|
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
77,356 |
|
|
$ |
(83 |
) |
|
$ |
- |
|
|
$ |
77,273 |
|
Net income |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
1,744 |
|
|
|
- |
|
|
|
- |
|
|
|
1,744 |
|
Other comprehensive loss, net of tax |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(17 |
) |
|
|
- |
|
|
|
(17 |
) |
Proceeds of stock offering and issuance of common shares (net of costs of $2.6 million ) |
|
|
8,181,227 |
|
|
|
82 |
|
|
|
79,165 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
79,247 |
|
Issuance of common shares donated to the Everett Co-operative Bank Charitable Foundation |
|
|
260,000 |
|
|
|
3 |
|
|
|
2,597 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
2,600 |
|
Purchase of common shares by the ESOP (734,020 shares) |
|
|
734,020 |
|
|
|
7 |
|
|
|
7,333 |
|
|
|
- |
|
|
|
- |
|
|
|
(7,340 |
) |
|
|
- |
|
ESOP shares committed to be released (15,195 shares) |
|
|
|
|
|
- |
|
|
|
63 |
|
|
|
- |
|
|
|
- |
|
|
|
152 |
|
|
|
215 |
|
|
Balance at September 30, 2022 |
|
|
9,175,247 |
|
|
$ |
92 |
|
|
$ |
89,158 |
|
|
$ |
79,100 |
|
|
$ |
(100 |
) |
|
$ |
(7,188 |
) |
|
$ |
161,062 |
|
The accompanying notes are an integral part of these unaudited consolidated financial statements.
5
ECB Bancorp, Inc. and Subsidiary
Consolidated Statements of Cash Flows (unaudited)
Nine Months Ended September 30, 2022 and 2021
(in thousands)
|
|
Nine Months Ended |
|
|||||
|
|
September 30, |
|
|||||
|
|
2022 |
|
|
2021 |
|
||
Cash flows from operating activities: |
|
|
|
|
|
|
||
Net income |
|
$ |
1,744 |
|
|
$ |
4,047 |
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
|
|
||
Amortization of securities, net |
|
|
153 |
|
|
|
261 |
|
Provision for loan losses |
|
|
1,800 |
|
|
|
270 |
|
Change in deferred loan costs/fees |
|
|
(169 |
) |
|
|
259 |
|
Gain on sales of loans, net |
|
|
(84 |
) |
|
|
(346 |
) |
Proceeds from sales of loans |
|
|
5,824 |
|
|
|
18,522 |
|
Loans originated for sale, net |
|
|
(4,439 |
) |
|
|
(18,511 |
) |
Depreciation and amortization expense |
|
|
223 |
|
|
|
226 |
|
(Increase) decrease in accrued interest receivable |
|
|
(556 |
) |
|
|
341 |
|
Increase in bank-owned life insurance |
|
|
(301 |
) |
|
|
(251 |
) |
Gain from life insurance policy death benefit |
|
|
(430 |
) |
|
|
— |
|
Deferred income tax benefit |
|
|
(1,045 |
) |
|
|
— |
|
Issuance of common shares donated to the Everett Co-operative Bank Charitable Foundation |
|
|
2,600 |
|
|
|
— |
|
ESOP expense |
|
|
215 |
|
|
|
— |
|
Increase in other assets |
|
|
(1,624 |
) |
|
|
(52 |
) |
Increase in accrued interest payable |
|
|
247 |
|
|
|
2 |
|
Increase in other liabilities |
|
|
582 |
|
|
|
138 |
|
Net cash provided by operating activities |
|
|
4,740 |
|
|
|
4,906 |
|
|
|
|
|
|
|
|
||
Cash flows from investing activities: |
|
|
|
|
|
|
||
Purchases of held-to-maturity securities |
|
|
(11,704 |
) |
|
|
(20,111 |
) |
Proceeds from paydowns and maturities of held-to-maturity securities |
|
|
7,150 |
|
|
|
10,789 |
|
Premiums paid on bank-owned life insurance |
|
|
— |
|
|
|
(5,000 |
) |
Proceeds from life insurance policy death benefit |
|
|
896 |
|
|
|
— |
|
Purchase of interest-bearing time deposits |
|
|
(300 |
) |
|
|
— |
|
Purchase of Federal Home Loan Bank Stock |
|
|
(3,084 |
) |
|
|
— |
|
Redemption of Federal Home Loan Bank Stock |
|
|
1,819 |
|
|
|
331 |
|
Loan originations and principal collections, net |
|
|
(212,760 |
) |
|
|
(25,370 |
) |
Purchase of loans |
|
|
(7,059 |
) |
|
|
— |
|
Recoveries of loans previously charged off |
|
|
1 |
|
|
|
— |
|
Capital expenditures |
|
|
(177 |
) |
|
|
(104 |
) |
Net cash used in investing activities |
|
|
(225,218 |
) |
|
|
(39,465 |
) |
|
|
|
|
|
|
|
||
Cash flows from financing activities: |
|
|
|
|
|
|
||
Net increase in demand deposits, NOW and savings accounts |
|
|
13,468 |
|
|
|
58,356 |
|
Net increase in time deposits |
|
|
67,527 |
|
|
|
2,852 |
|
Proceeds from long-term Federal Home Loan Bank advances |
|
|
20,000 |
|
|
|
4,000 |
|
Repayments of long-term Federal Home Loan Bank advances |
|
|
— |
|
|
|
(13,000 |
) |
Net change in short-term Federal Home Loan Bank Advances |
|
|
21,475 |
|
|
|
— |
|
Net proceeds from issuance of common stock |
|
|
79,247 |
|
|
|
— |
|
Net cash provided by financing activities |
|
|
201,717 |
|
|
|
52,208 |
|
|
|
|
|
|
|
|
||
Net (decrease) increase in cash and cash equivalents |
|
|
(18,761 |
) |
|
|
17,649 |
|
Cash and cash equivalents at beginning of year |
|
|
52,975 |
|
|
|
43,411 |
|
Cash and cash equivalents at end of period |
|
$ |
34,214 |
|
|
$ |
61,060 |
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
||
Supplemental disclosures: |
|
|
|
|
|
|
||
Interest paid |
|
$ |
2,395 |
|
|
$ |
2,901 |
|
Income taxes paid |
|
|
1,595 |
|
|
|
1,947 |
|
The accompanying notes are an integral part of these unaudited consolidated financial statements.
6
ECB Bancorp, Inc. and Subsidiary
Form 10-Q
Notes to Condensed Consolidated Financial Statements (unaudited)
NOTE 1 - CONVERSION
On March 9, 2022, the Board of Directors of Everett Co-operative Bank ("the Bank") adopted a Plan of Conversion under which the Bank would convert from a Massachusetts mutual co-operative bank into a Massachusetts stock co-operative bank and become the wholly owned subsidiary of a newly chartered stock holding company, ECB Bancorp, Inc. (the “Holding Company”). The Plan of Conversion received all of the approvals of various regulatory agencies and the Plan of Conversion was approved by the required vote of more than two-thirds of the Bank’s depositors present and voting at a special meeting of depositors held on May 5, 2022. The Bank’s mutual to stock conversion and the Company’s stock offering were consummated on July 27, 2022. In the offering, the Company sold 8,915,247 shares of common stock at a per share price of $10.00 for gross offering proceeds of $89.2 million. Additionally, the Company contributed 260,000 shares to the Everett Co-operative Bank Charitable Foundation (the “Foundation”).
The offering costs of issuing the capital stock were deferred and deducted from the proceeds of the offering. At September 30, 2022 (unaudited) and December 31, 2021, the Bank had incurred approximately $2,567,000 and $76,000, respectively, in offering costs.
The Bank has established a Liquidation Account in an amount equal to the net worth of the Bank as of the date of the latest consolidated statement of financial condition contained in the final prospectus distributed in connection with the conversion. The function of the Liquidation Account is to establish a priority on liquidation of the Bank. The Liquidation Account will be maintained by the Bank for the benefit of the eligible account holders who continue to maintain deposit accounts with the Bank following the conversion. Each eligible account holder shall, with respect to each deposit account, hold a related inchoate interest in a portion of the Liquidation Account balance, in relation to each deposit account balance at the eligibility record date, or to such balance as it may be subsequently reduced, as hereinafter provided. The initial Liquidation Account balance shall not be increased, and shall be subject to downward adjustment to the extent of any downward adjustment of any subaccount balance of any eligible account holder in accordance with the regulations of the Division of Banks of the Commonwealth of Massachusetts.
In the unlikely event of a complete liquidation of the Bank (and only in such event), following all liquidation payments to creditors (including those to depositors to the extent of their deposit accounts) each eligible account holder shall be entitled to receive a liquidating distribution from the Liquidation Account, in the amount of the then-adjusted subaccount balances for his or her deposit accounts then held, before any liquidating distribution may be made to any holder of the Bank’s capital stock.
The Bank may not declare or pay a cash dividend on its outstanding capital stock if the effect thereof would cause its regulatory capital to be reduced below the amount required to maintain the Liquidation Account and under FDIC rules and regulations.
7
NOTE 2 – BASIS OF PRESENTATION
The accompanying unaudited consolidated financial statements of ECB Bancorp, Inc. have been prepared in accordance with U.S. generally accepted accounting principles (“GAAP”) for interim financial information and with the instructions to Form 10-Q and Rule 10-01 of Regulation S-X. Accordingly, certain information and footnote disclosures normally included in financial statements prepared in accordance with GAAP have been condensed or omitted pursuant to such rules and regulations. The consolidated financial statements of ECB Bancorp, Inc. (referred to herein as "the Company," “we,” “us,” or “our”) include the balances and results of operations of ECB Bancorp, Inc. and Everett Co-operative Bank ("the Bank") its wholly-owned subsidiary as well as First Everett Securities Corporation, a wholly-owned subsidiary of the Bank. Intercompany transactions and balances are eliminated in consolidation.
In the opinion of management, the accompanying unaudited consolidated financial statements contain all adjustments (consisting only of normal recurring adjustments) necessary to present fairly the Company's financial position as of September 30, 2022 and December 31, 2021 and the results of operations and cash flows for the interim periods ended September 30, 2022 and 2021. All interim amounts have not been audited, and the results of operations for the interim periods herein are not necessarily indicative of the results of operations to be expected for the fiscal year. The accompanying unaudited consolidated financial statements should be read in conjunction with the audited consolidated financial statements for the year ended December 31, 2021 and accompanying notes thereto included in the Company’s Prospectus filed with the Securities and Exchange Commission on May 20, 2022 under Securities Act 424(b)(3), and as supplemented on June 21, 2022.
Certain previously reported amounts have been reclassified to conform to the current period’s presentation.
New Significant Accounting Policies
Earnings Per Share
Basic earnings per share represents income available to common shareholders divided by the weighted-average number of common shares outstanding during the period. Unallocated ESOP shares are not deemed outstanding for earnings per share calculations. ESOP shares committed to be released are considered to be outstanding for purposes of the earnings per share computation. ESOP shares that have not been legally released, but that relate to employee services rendered during an accounting period (interim or annual) ending before the related debt service payment is made, are considered committed to be released. Diluted earnings per share is determined using the treasury stock method and reflects additional common shares that would have been outstanding if dilutive potential common shares had been issued, as well as any adjustment to income that would result from the assumed issuance.
Employee Stock Ownership Plan ("ESOP")
ESOP shares are shown as a reduction of equity and are presented in the consolidated statements of changes in shareholders’ equity as unallocated common stock held by ESOP. Compensation expense for the Company’s ESOP is recorded at an amount equal to the shares committed to be allocated by the ESOP multiplied by the average fair market value of the shares during the period. The Company recognizes compensation expense ratably over the period based upon the Company’s estimate of the number of shares committed to be allocated by the ESOP. When the shares are released, unallocated common stock held by ESOP is reduced by the cost of the ESOP shares released and the difference between the average fair market value and the cost of the shares committed to be allocated by the ESOP is recorded as an adjustment to additional paid-in capital. The loan receivable from the ESOP is not reported as an asset nor is the Company’s guarantee to fund the ESOP reported as a liability on the Company’s consolidated balance sheet.
NOTE 3 – RECENT ACCOUNTING STANDARDS UPDATES
The Company qualifies as an emerging growth company (“EGC”) under the Jumpstart Our Business Startups Act of 2012 and has elected to defer the adoption of new or revised accounting standards until the nonpublic company effective dates. As such, the Company will adopt standards on the nonpublic company effective dates until such time that we no longer qualify as an EGC.
8
In June 2016, the Financial Accounting Standards Board (FASB) issued Accounting Standards Update (ASU) 2016-13, Financial Instruments – Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments. The amendments in this ASU affect entities holding financial assets and net investments in leases that are not accounted for at fair value through net income. The main objective of this ASU is to provide financial statement users with more decision-useful information about the expected credit losses on financial instruments and other commitments to extend credit held by a reporting entity at each reporting date. To achieve this objective, the amendments in this ASU replace the incurred loss impairment methodology in current U.S. GAAP with a methodology that reflects expected credit losses and requires consideration of a broader range of reasonable and supportable information to inform credit loss estimates. This ASU also requires enhanced disclosures to help investors and other financial statement users better understand significant estimates and judgments used in estimating credit losses, as well as the credit quality and underwriting standards of a reporting entity’s portfolio. Additionally, this ASU amends the accounting for credit losses on available-for-sale debt securities and purchased financial assets with credit deterioration. The Company intends to adopt this ASU effective January 1, 2023. An entity will apply the amendments in this Update through a cumulative-effect adjustment to retained earnings as of the beginning of the first reporting period in which the guidance is effective (that is, a modified-retrospective approach). To date, the Company has been assessing the key differences and gaps between its current allowance methodology with those it is considering to use upon adoption. This has included assessing the adequacy of existing data and selecting a vendor for a loss model. The Company is in process of finalizing its model and executing parallel runs.
In August 2018, the FASB issued ASU 2018-14, Compensation – Retirement Benefits-Defined Benefit Plans – General (Subtopic 715-20): Disclosure Framework – Changes to the Disclosure Requirements for Defined Benefit Plans. The amendments in this ASU remove disclosures that no longer are considered beneficial, clarify the specific requirements of disclosures, and add disclosures identified as relevant.
Although narrow in scope, the amendments are considered an important part of FASB’s efforts to improve the effectiveness of disclosures in the notes to financial statements by applying concepts in the Concepts Statement. The amendment became effective on December 31, 2021 for the Company. The adoption of this ASU did not have a material effect on the Company’s consolidated financial statements.
In March 2022, the FASB issued ASU 2022-02, Financial Instruments - Credit Losses (Topic 326) Troubled Debt Restructurings and Vintage Disclosures. Update No. 2022-02 applies to public entities that have adopted ASU Topic 326. The amendments in this update eliminate the existing accounting guidance for troubled debt restructures ("TDRs") by creditors in Subtopic 310-40, Receivables - Troubled Debt Restructurings by Creditors and instead requires that an entity evaluate whether a modification represents a new loan or a continuation of an existing loan. The amendments also enhance disclosure requirements for certain loans refinancing and restructuring by creditors when a borrower is experiencing financial difficulty. ASU 2022-02 also requires additional disclosure of current period gross write-offs by year of origination for financing receivables to be included in the entity's vintage disclosure, as currently required under Topic 326. All amendments in this update are effective for fiscal years beginning after December 15, 2022, including interim periods within those fiscal years. The Company is currently assessing the impact of the adoption of this standard on the Company's consolidated financial statements.
NOTE 4 – INVESTMENTS IN SECURITIES
Investments in securities have been classified in the consolidated balance sheets according to management’s intent. The amortized cost basis of securities and their approximate fair values are as follows at the dates indicated:
9
|
|
Amortized |
|
|
Gross |
|
|
Gross |
|
|
|
|
||||
|
|
Cost |
|
|
Unrealized |
|
|
Unrealized |
|
|
Fair |
|
||||
Held-to-maturity: |
|
Basis |
|
|
Gains |
|
|
Losses |
|
|
Value |
|
||||
|
|
|
|
|
(In Thousands) |
|
|
|
|
|||||||
September 30, 2022 |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Debt securities issued by U.S. government-sponsored enterprises |
|
$ |
10,472 |
|
|
$ |
— |
|
|
$ |
(621 |
) |
|
$ |
9,851 |
|
Mortgage-backed securities |
|
|
44,978 |
|
|
|
2 |
|
|
|
(6,748 |
) |
|
$ |
38,232 |
|
Corporate bonds |
|
|
11,621 |
|
|
|
— |
|
|
|
(1,156 |
) |
|
$ |
10,465 |
|
U.S. Treasury securities |
|
|
2,903 |
|
|
|
— |
|
|
|
(94 |
) |
|
$ |
2,809 |
|
Total held-to-maturity securities |
|
$ |
69,974 |
|
|
$ |
2 |
|
|
$ |
(8,619 |
) |
|
$ |
61,357 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
December 31, 2021 |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Debt securities issued by U.S. government-sponsored enterprises |
|
$ |
10,107 |
|
|
$ |
75 |
|
|
$ |
(142 |
) |
|
$ |
10,040 |
|
Mortgage-backed securities |
|
|
44,818 |
|
|
|
311 |
|
|
|
(492 |
) |
|
|
44,637 |
|
Corporate bonds |
|
|
10,646 |
|
|
|
233 |
|
|
|
— |
|
|
|
10,879 |
|
Total held-to-maturity securities |
|
$ |
65,571 |
|
|
$ |
619 |
|
|
$ |
(634 |
) |
|
$ |
65,556 |
|
|
|
Amortized |
|
|
Gross |
|
|
Gross |
|
|
|
|
||||
|
|
Cost |
|
|
Unrealized |
|
|
Unrealized |
|
|
Fair |
|
||||
Available-for-sale |
|
Basis |
|
|
Gains |
|
|
Losses |
|
|
Value |
|
||||
|
|
|
|
|
(In Thousands) |
|
|
|
|
|||||||
September 30, 2022 |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Debt securities |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Corporate bonds |
|
$ |
4,989 |
|
|
$ |
2 |
|
|
$ |
(6 |
) |
|
$ |
4,985 |
|
Total available-for-sale securities |
|
$ |
4,989 |
|
|
$ |
2 |
|
|
$ |
(6 |
) |
|
$ |
4,985 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
December 31, 2021 |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Debt securities |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Corporate bonds |
|
$ |
4,990 |
|
|
$ |
20 |
|
|
$ |
— |
|
|
$ |
5,010 |
|
Total available-for-sale securities |
|
$ |
4,990 |
|
|
$ |
20 |
|
|
$ |
— |
|
|
$ |
5,010 |
|
The actual maturities of certain available for sale or held to maturity securities may differ from the contractual maturities because borrowers may have the right to call or prepay obligations with or without call or prepayment penalties. A schedule of the contractual maturities of available for sale and held to maturity securities as of September 30, 2022 is presented below:
|
|
Available- |
|
|
|
|
|
|
|
|||
|
|
for-sale |
|
|
Held-to-maturity |
|
||||||
|
|
Fair |
|
|
Amortized |
|
|
Fair |
|
|||
|
|
Value |
|
|
Cost Basis |
|
|
Value |
|
|||
|
|
(In Thousands) |
|
|||||||||
Within 1 year |
|
$ |
— |
|
|
$ |
3,051 |
|
|
$ |
3,028 |
|
After 1 year through 5 years |
|
|
4,985 |
|
|
|
20,002 |
|
|
|
18,435 |
|
After 5 years through 10 years |
|
|
— |
|
|
|
5,109 |
|
|
|
4,613 |
|
After 10 years |
|
|
— |
|
|
|
41,812 |
|
|
|
35,281 |
|
Total |
|
$ |
4,985 |
|
|
$ |
69,974 |
|
|
$ |
61,357 |
|
There were no sales of securities during the three and nine months ended September 30, 2022 and 2021.
The carrying value of securities pledged to secure advances from the Federal Home Loan Bank of Boston (“FHLBB”) were $22.8 million and $0 as of September 30, 2022 and December 31, 2021, respectively.
The aggregate fair value and unrealized losses of securities that have been in a continuous unrealized loss position for less than twelve months and for twelve months or more, and are not other-than-temporarily impaired, are as follows as of September 30, 2022 and December 31, 2021 :
10
|
|
Less than 12 Months |
|
|
12 Months or Longer |
|
|
Total |
|
|||||||||||||||
|
|
Fair |
|
|
Unrealized |
|
|
Fair |
|
|
Unrealized |
|
|
Fair |
|
|
Unrealized |
|
||||||
|
|
Value |
|
|
Losses |
|
|
Value |
|
|
Losses |
|
|
Value |
|
|
Losses |
|
||||||
|
|
|
|
|
|
|
|
(In Thousands) |
|
|
|
|
|
|
|
|||||||||
September 30, 2022 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Held to Maturity: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Debt securities issued by U.S. government-sponsored enterprises |
|
$ |
4,851 |
|
|
$ |
(38 |
) |
|
$ |
5,000 |
|
|
$ |
(583 |
) |
|
$ |
9,851 |
|
|
$ |
(621 |
) |
Mortgage-backed securities |
|
|
19,682 |
|
|
|
(2,781 |
) |
|
|
18,362 |
|
|
|
(3,967 |
) |
|
|
38,044 |
|
|
|
(6,748 |
) |
Corporate bonds |
|
|
10,465 |
|
|
|
(1,156 |
) |
|
|
- |
|
|
|
- |
|
|
|
10,465 |
|
|
|
(1,156 |
) |
U.S. Treasury securities |
|
|
2,809 |
|
|
|
(94 |
) |
|
|
- |
|
|
|
- |
|
|
|
2,809 |
|
|
|
(94 |
) |
Total temporarily impaired securities |
|
$ |
37,807 |
|
|
$ |
(4,069 |
) |
|
$ |
23,362 |
|
|
$ |
(4,550 |
) |
|
$ |
61,169 |
|
|
$ |
(8,619 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Available-for-sale: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Corporate bonds |
|
$ |
2,495 |
|
|
$ |
(6 |
) |
|
$ |
- |
|
|
$ |
- |
|
|
$ |
2,495 |
|
|
$ |
(6 |
) |
Total temporarily impaired securities |
|
$ |
2,495 |
|
|
$ |
(6 |
) |
|
$ |
- |
|
|
$ |
- |
|
|
$ |
2,495 |
|
|
$ |
(6 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
December 31, 2021 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Held to Maturity: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Debt securities issued by U.S. government-sponsored enterprises |
|
$ |
2,919 |
|
|
$ |
(73 |
) |
|
$ |
2,520 |
|
|
$ |
(69 |
) |
|
$ |
5,439 |
|
|
$ |
(142 |
) |
Mortgage-backed securities |
|
|
28,643 |
|
|
|
(376 |
) |
|
|
4,259 |
|
|
|
(116 |
) |
|
|
32,902 |
|
|
|
(492 |
) |
Total temporarily impaired securities |
|
$ |
31,562 |
|
|
$ |
(449 |
) |
|
$ |
6,779 |
|
|
$ |
(185 |
) |
|
$ |
38,341 |
|
|
$ |
(634 |
) |
Management evaluates securities for other-than-temporary impairment at least on a quarterly basis, and more frequently when economic or market concerns warrant such evaluation.
At September 30, 2022, five debt securities issued by a U.S. government-sponsored enterprise, fifty mortgage backed securities, eight corporate bonds and one U.S. treasury security had unrealized losses with aggregate depreciation of 5.9%, 15.1%, 8.2% and 3.2%, respectively, from the Company’s amortized cost basis. These unrealized losses relate to changes in market interest rates since acquiring the securities. As management has the intent and ability to hold debt securities until maturity or cost recovery, no declines are deemed to be other-than-temporary.
NOTE 5 – LOANS, ALLOWANCE FOR LOAN LOSSES AND CREDIT QUALITY
Loans consisted of the following as of the dates indicated:
|
|
At September 30, |
|
|
At December 31, |
|
||||||||||
|
|
2022 |
|
|
2021 |
|
||||||||||
|
|
Amount |
|
|
Percent |
|
|
Amount |
|
|
Percent |
|
||||
|
|
(Dollars in thousands) |
|
|||||||||||||
Real estate loans: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
One- to four-family residential |
|
$ |
324,621 |
|
|
|
43.8 |
% |
|
$ |
259,673 |
|
|
|
49.8 |
% |
Multi-family |
|
|
157,415 |
|
|
|
21.2 |
% |
|
|
59,517 |
|
|
|
11.4 |
% |
Commercial |
|
|
136,319 |
|
|
|
18.4 |
% |
|
|
99,953 |
|
|
|
19.2 |
% |
Home equity lines of credit and loans |
|
|
29,126 |
|
|
|
3.9 |
% |
|
|
26,050 |
|
|
|
5.0 |
% |
Construction |
|
|
89,607 |
|
|
|
12.1 |
% |
|
|
70,668 |
|
|
|
13.5 |
% |
Other loans |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Commercial loans |
|
|
4,283 |
|
|
|
0.6 |
% |
|
|
5,439 |
|
|
|
1.0 |
% |
Consumer |
|
|
248 |
|
|
|
0.0 |
% |
|
|
500 |
|
|
|
0.1 |
% |
|
|
|
741,619 |
|
|
|
|
|
|
521,800 |
|
|
|
|
||
Less: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Net deferred loan fees |
|
|
(264 |
) |
|
|
|
|
|
(433 |
) |
|
|
|
||
Allowance for loan losses |
|
|
(6,037 |
) |
|
|
|
|
|
(4,236 |
) |
|
|
|
||
Total loans, net |
|
$ |
735,318 |
|
|
|
|
|
$ |
517,131 |
|
|
|
|
Certain directors and executive officers of the Company and companies in which they have a significant ownership interest are also customers of the Bank. Total outstanding loan balances to such persons and their companies amounted to $973,000 and
11
$1,257,000 as of September 30, 2022 and December 31, 2021, respectively. The following table sets forth the activity for the three and nine months ended September 30, 2022 and 2021:
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
||||||||||
|
|
September 30, |
|
|
September 30, |
|
||||||||||
|
|
2022 |
|
|
2021 |
|
|
2022 |
|
|
2021 |
|
||||
|
|
(In Thousands) |
|
|
(In Thousands) |
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Beginning Balance |
|
$ |
1,223 |
|
|
$ |
904 |
|
|
$ |
1,257 |
|
|
$ |
1,268 |
|
New Loans |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
450 |
|
Advances |
|
|
75 |
|
|
|
9 |
|
|
|
375 |
|
|
|
17 |
|
Paydowns |
|
|
(325 |
) |
|
|
(39 |
) |
|
|
(659 |
) |
|
|
(861 |
) |
Ending Balance |
|
$ |
973 |
|
|
$ |
874 |
|
|
$ |
973 |
|
|
$ |
874 |
|
The carrying value of loans pledged to secure advances from the FHLBB were $220.1 million and $176.2 million as of September 30, 2022 and December 31, 2021, respectively.
The following tables set forth information regarding the allowance for loan losses as of and for the three and nine months ended September 30, 2022 and 2021:
|
|
For the three months ended September 30, 2022 |
|
|
As of September 30, 2022 |
|
|
||||||||||||||||||||||||||||||||||||||
|
|
(in thousands) |
|
|
(in thousands) |
|
|
||||||||||||||||||||||||||||||||||||||
|
|
Beginning |
|
|
Charge-offs |
|
|
Recoveries |
|
|
Provision |
|
|
Ending |
|
|
Allowance for loans individually |
|
|
Allowance for loans collectively |
|
|
Total allowance for loan losses |
|
|
Loans individually |
|
|
Loans collectively |
|
|
Total loans |
|
|
|||||||||||
Real estate loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
One- to four-family residential |
|
$ |
1,469 |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
183 |
|
|
$ |
1,652 |
|
|
$ |
- |
|
|
$ |
1,652 |
|
|
$ |
1,652 |
|
|
$ |
699 |
|
|
$ |
323,922 |
|
|
$ |
324,621 |
|
|
Multi-family |
|
|
779 |
|
|
|
- |
|
|
|
- |
|
|
|
386 |
|
|
|
1,165 |
|
|
|
- |
|
|
|
1,165 |
|
|
|
1,165 |
|
|
|
- |
|
|
|
157,415 |
|
|
|
157,415 |
|
|
Commercial |
|
|
1,353 |
|
|
|
- |
|
|
|
- |
|
|
|
201 |
|
|
|
1,554 |
|
|
|
- |
|
|
|
1,554 |
|
|
|
1,554 |
|
|
|
- |
|
|
|
136,319 |
|
|
|
136,319 |
|
|
Home equity lines of credit and loans |
|
|
193 |
|
|
|
- |
|
|
|
1 |
|
|
|
10 |
|
|
|
204 |
|
|
|
- |
|
|
|
204 |
|
|
|
204 |
|
|
|
- |
|
|
|
29,126 |
|
|
|
29,126 |
|
|
Construction |
|
|
950 |
|
|
|
- |
|
|
|
- |
|
|
|
131 |
|
|
|
1,081 |
|
|
|
- |
|
|
|
1,081 |
|
|
|
1,081 |
|
|
|
- |
|
|
|
89,607 |
|
|
|
89,607 |
|
|
Other loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Commercial loans |
|
|
46 |
|
|
|
- |
|
|
|
- |
|
|
|
14 |
|
|
|
60 |
|
|
|
- |
|
|
|
60 |
|
|
|
60 |
|
|
|
- |
|
|
|
4,283 |
|
|
|
4,283 |
|
|
Consumer |
|
|
1 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
1 |
|
|
|
- |
|
|
|
1 |
|
|
|
1 |
|
|
|
- |
|
|
|
248 |
|
|
|
248 |
|
|
Unallocated |
|
|
320 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
320 |
|
|
|
- |
|
|
|
320 |
|
|
|
320 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
Total |
|
$ |
5,111 |
|
|
$ |
- |
|
|
$ |
1 |
|
|
$ |
925 |
|
|
$ |
6,037 |
|
|
$ |
- |
|
|
$ |
6,037 |
|
|
$ |
6,037 |
|
|
$ |
699 |
|
|
$ |
740,920 |
|
|
$ |
741,619 |
|
|
12
|
|
For the three months ended September 30, 2021 |
|
|
As of September 30, 2021 |
|
|
||||||||||||||||||||||||||||||||||||||
|
|
(in thousands) |
|
|
(in thousands) |
|
|
||||||||||||||||||||||||||||||||||||||
|
|
Beginning |
|
|
Charge-offs |
|
|
Recoveries |
|
|
Provision |
|
|
Ending |
|
|
Allowance for loans individually |
|
|
Allowance for loans collectively |
|
|
Total allowance for loan losses |
|
|
Loans individually |
|
|
Loans collectively |
|
|
Total loans |
|
|
|||||||||||
Real estate loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
One- to four-family residential |
|
$ |
1,182 |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
37 |
|
|
$ |
1,219 |
|
|
$ |
- |
|
|
$ |
1,219 |
|
|
$ |
1,219 |
|
|
$ |
1,551 |
|
|
$ |
248,108 |
|
|
$ |
249,659 |
|
|
Multi-family |
|
|
370 |
|
|
|
- |
|
|
|
- |
|
|
|
20 |
|
|
|
390 |
|
|
|
- |
|
|
|
390 |
|
|
|
390 |
|
|
|
- |
|
|
|
56,461 |
|
|
|
56,461 |
|
|
Commercial |
|
|
981 |
|
|
|
- |
|
|
|
- |
|
|
|
(6 |
) |
|
|
975 |
|
|
|
- |
|
|
|
975 |
|
|
|
975 |
|
|
|
- |
|
|
|
88,605 |
|
|
|
88,605 |
|
|
Home equity lines of credit and loans |
|
|
177 |
|
|
|
- |
|
|
|
- |
|
|
|
10 |
|
|
|
187 |
|
|
|
- |
|
|
|
187 |
|
|
|
187 |
|
|
|
99 |
|
|
|
26,285 |
|
|
|
26,384 |
|
|
Construction |
|
|
780 |
|
|
|
- |
|
|
|
- |
|
|
|
385 |
|
|
|
1,165 |
|
|
|
- |
|
|
|
1,165 |
|
|
|
1,165 |
|
|
|
- |
|
|
|
68,661 |
|
|
|
68,661 |
|
|
Other loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Commercial loans |
|
|
87 |
|
|
|
- |
|
|
|
- |
|
|
|
(20 |
) |
|
|
67 |
|
|
|
- |
|
|
|
67 |
|
|
|
67 |
|
|
|
- |
|
|
|
6,447 |
|
|
|
6,447 |
|
|
Consumer |
|
|
1 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
1 |
|
|
|
- |
|
|
|
1 |
|
|
|
1 |
|
|
|
- |
|
|
|
416 |
|
|
|
416 |
|
|
Unallocated |
|
|
478 |
|
|
|
- |
|
|
|
- |
|
|
|
(336 |
) |
|
|
142 |
|
|
|
- |
|
|
|
142 |
|
|
|
142 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
Total |
|
$ |
4,056 |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
90 |
|
|
$ |
4,146 |
|
|
$ |
- |
|
|
$ |
4,146 |
|
|
$ |
4,146 |
|
|
$ |
1,650 |
|
|
$ |
494,983 |
|
|
$ |
496,633 |
|
|
|
|
For the nine months ended September 30, 2022 |
|
|
As of September 30, 2022 |
|
|
||||||||||||||||||||||||||||||||||||||
|
|
(in thousands) |
|
|
(in thousands) |
|
|
||||||||||||||||||||||||||||||||||||||
|
|
Beginning |
|
|
Charge-offs |
|
|
Recoveries |
|
|
Provision |
|
|
Ending |
|
|
Allowance for loans individually |
|
|
Allowance for loans collectively |
|
|
Total allowance for loan losses |
|
|
Loans individually |
|
|
Loans collectively |
|
|
Total loans |
|
|
|||||||||||
Real estate loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
One- to four-family residential |
|
$ |
1,271 |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
381 |
|
|
$ |
1,652 |
|
|
$ |
- |
|
|
$ |
1,652 |
|
|
$ |
1,652 |
|
|
$ |
699 |
|
|
$ |
323,922 |
|
|
$ |
324,621 |
|
|
Multi-family |
|
|
417 |
|
|
|
- |
|
|
|
- |
|
|
|
748 |
|
|
|
1,165 |
|
|
|
- |
|
|
|
1,165 |
|
|
|
1,165 |
|
|
|
- |
|
|
|
157,415 |
|
|
|
157,415 |
|
|
Commercial |
|
|
1,099 |
|
|
|
- |
|
|
|
- |
|
|
|
455 |
|
|
|
1,554 |
|
|
|
- |
|
|
|
1,554 |
|
|
|
1,554 |
|
|
|
- |
|
|
|
136,319 |
|
|
|
136,319 |
|
|
Home equity lines of credit and loans |
|
|
185 |
|
|
|
- |
|
|
|
1 |
|
|
|
18 |
|
|
|
204 |
|
|
|
- |
|
|
|
204 |
|
|
|
204 |
|
|
|
- |
|
|
|
29,126 |
|
|
|
29,126 |
|
|
Construction |
|
|
855 |
|
|
|
- |
|
|
|
- |
|
|
|
226 |
|
|
|
1,081 |
|
|
|
- |
|
|
|
1,081 |
|
|
|
1,081 |
|
|
|
- |
|
|
|
89,607 |
|
|
|
89,607 |
|
|
Other loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Commercial loans |
|
|
60 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
60 |
|
|
|
- |
|
|
|
60 |
|
|
|
60 |
|
|
|
- |
|
|
|
4,283 |
|
|
|
4,283 |
|
|
Consumer |
|
|
2 |
|
|
|
- |
|
|
|
- |
|
|
|
(1 |
) |
|
|
1 |
|
|
|
- |
|
|
|
1 |
|
|
|
1 |
|
|
|
- |
|
|
|
248 |
|
|
|
248 |
|
|
Unallocated |
|
|
347 |
|
|
|
- |
|
|
|
- |
|
|
|
(27 |
) |
|
|
320 |
|
|
|
- |
|
|
|
320 |
|
|
|
320 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
Total |
|
$ |
4,236 |
|
|
$ |
- |
|
|
$ |
1 |
|
|
$ |
1,800 |
|
|
$ |
6,037 |
|
|
$ |
- |
|
|
$ |
6,037 |
|
|
$ |
6,037 |
|
|
$ |
699 |
|
|
$ |
740,920 |
|
|
$ |
741,619 |
|
|
13
|
|
For the nine months ended September 30, 2021 |
|
|
As of September 30, 2021 |
|
|
||||||||||||||||||||||||||||||||||||||
|
|
(in thousands) |
|
|
(in thousands) |
|
|
||||||||||||||||||||||||||||||||||||||
|
|
Beginning |
|
|
Charge-offs |
|
|
Recoveries |
|
|
Provision |
|
|
Ending |
|
|
Allowance for loans individually |
|
|
Allowance for loans collectively |
|
|
Total allowance for loan losses |
|
|
Loans individually |
|
|
Loans collectively |
|
|
Total loans |
|
|
|||||||||||
Real estate loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
One- to four-family residential |
|
$ |
1,167 |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
52 |
|
|
$ |
1,219 |
|
|
$ |
- |
|
|
$ |
1,219 |
|
|
$ |
1,219 |
|
|
$ |
1,551 |
|
|
$ |
248,108 |
|
|
$ |
249,659 |
|
|
Multi-family |
|
|
266 |
|
|
|
- |
|
|
|
- |
|
|
|
124 |
|
|
|
390 |
|
|
|
- |
|
|
|
390 |
|
|
|
390 |
|
|
|
- |
|
|
|
56,461 |
|
|
|
56,461 |
|
|
Commercial |
|
|
1,175 |
|
|
|
- |
|
|
|
- |
|
|
|
(200 |
) |
|
|
975 |
|
|
|
- |
|
|
|
975 |
|
|
|
975 |
|
|
|
- |
|
|
|
88,605 |
|
|
|
88,605 |
|
|
Home equity lines of credit and loans |
|
|
208 |
|
|
|
- |
|
|
|
- |
|
|
|
(21 |
) |
|
|
187 |
|
|
|
- |
|
|
|
187 |
|
|
|
187 |
|
|
|
99 |
|
|
|
26,285 |
|
|
|
26,384 |
|
|
Construction |
|
|
802 |
|
|
|
- |
|
|
|
- |
|
|
|
363 |
|
|
|
1,165 |
|
|
|
- |
|
|
|
1,165 |
|
|
|
1,165 |
|
|
|
- |
|
|
|
68,661 |
|
|
|
68,661 |
|
|
Other loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Commercial loans |
|
|
103 |
|
|
|
- |
|
|
|
- |
|
|
|
(36 |
) |
|
|
67 |
|
|
|
- |
|
|
|
67 |
|
|
|
67 |
|
|
|
- |
|
|
|
6,447 |
|
|
|
6,447 |
|
|
Consumer |
|
|
4 |
|
|
|
- |
|
|
|
- |
|
|
|
(3 |
) |
|
|
1 |
|
|
|
- |
|
|
|
1 |
|
|
|
1 |
|
|
|
- |
|
|
|
416 |
|
|
|
416 |
|
|
Unallocated |
|
|
151 |
|
|
|
- |
|
|
|
- |
|
|
|
(9 |
) |
|
|
142 |
|
|
|
- |
|
|
|
142 |
|
|
|
142 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
Total |
|
$ |
3,876 |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
270 |
|
|
$ |
4,146 |
|
|
$ |
- |
|
|
$ |
4,146 |
|
|
$ |
4,146 |
|
|
$ |
1,650 |
|
|
$ |
494,983 |
|
|
$ |
496,633 |
|
|
The following tables set forth information regarding nonaccrual loans and past-due loans as of the dates indicated:
|
|
30–59 Days |
|
|
60–89 Days |
|
|
90 Days |
|
|
Total |
|
|
Total |
|
|
Total |
|
|
90 days |
|
|
Loans on |
|
||||||||
|
|
(in Thousands) |
|
|||||||||||||||||||||||||||||
As of September 30, 2022 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Real estate loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Residential |
|
$ |
— |
|
|
$ |
539 |
|
|
$ |
115 |
|
|
$ |
654 |
|
|
$ |
323,967 |
|
|
$ |
324,621 |
|
|
$ |
— |
|
|
$ |
699 |
|
Multi-family |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
157,415 |
|
|
|
157,415 |
|
|
|
— |
|
|
|
— |
|
Commercial |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
136,319 |
|
|
|
136,319 |
|
|
|
— |
|
|
|
— |
|
Home equity lines of credit and loans |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
29,126 |
|
|
|
29,126 |
|
|
|
— |
|
|
|
— |
|
Construction |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
89,607 |
|
|
|
89,607 |
|
|
|
— |
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Other loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Commercial |
|
|
3 |
|
|
|
— |
|
|
|
— |
|
|
|
3 |
|
|
|
4,280 |
|
|
|
4,283 |
|
|
|
— |
|
|
|
— |
|
Consumer |
|
|
— |
|
|
|
1 |
|
|
|
— |
|
|
|
1 |
|
|
|
247 |
|
|
|
248 |
|
|
|
— |
|
|
|
— |
|
|
|
$ |
3 |
|
|
$ |
540 |
|
|
$ |
115 |
|
|
$ |
658 |
|
|
$ |
740,961 |
|
|
$ |
741,619 |
|
|
$ |
— |
|
|
$ |
699 |
|
14
|
|
30–59 Days |
|
|
60–89 Days |
|
|
90 Days |
|
|
Total |
|
|
Total |
|
|
Total |
|
|
90 days |
|
|
Loans on |
|
||||||||
|
|
(in Thousands) |
|
|||||||||||||||||||||||||||||
As of December 31, 2021 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Real estate loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Residential |
|
$ |
— |
|
|
$ |
88 |
|
|
$ |
817 |
|
|
$ |
905 |
|
|
$ |
258,768 |
|
|
$ |
259,673 |
|
|
$ |
— |
|
|
$ |
883 |
|
Multi-family |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
59,517 |
|
|
|
59,517 |
|
|
|
— |
|
|
|
— |
|
Commercial |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
99,953 |
|
|
|
99,953 |
|
|
|
— |
|
|
|
— |
|
Home equity lines of credit and loans |
|
|
99 |
|
|
|
— |
|
|
|
— |
|
|
|
99 |
|
|
|
25,951 |
|
|
|
26,050 |
|
|
|
— |
|
|
|
99 |
|
Construction |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
70,668 |
|
|
|
70,668 |
|
|
|
— |
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Other loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Commercial |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
5,439 |
|
|
|
5,439 |
|
|
|
— |
|
|
|
— |
|
Consumer |
|
|
1 |
|
|
|
— |
|
|
|
— |
|
|
|
1 |
|
|
|
499 |
|
|
|
500 |
|
|
|
— |
|
|
|
— |
|
|
|
$ |
100 |
|
|
$ |
88 |
|
|
$ |
817 |
|
|
$ |
1,005 |
|
|
$ |
520,795 |
|
|
$ |
521,800 |
|
|
$ |
— |
|
|
$ |
982 |
|
15
Information about loans that meet the definition of an impaired loan in Accounting Standards Codification (ASC) 310-10-35 is as follows as of and for the three and nine months ended September 30, 2022 and 2021:
|
|
As of September 30, 2022 |
|
|
Three Months Ended September 30, 2022 |
|
|
Nine Months Ended September 30, 2022 |
|
|||||||||||||||||||
|
|
Recorded Investment |
|
|
Unpaid Principal Balance |
|
|
Related Allowance |
|
|
Average Recorded Investment |
|
|
Interest Income Recognized |
|
|
Average Recorded Investment |
|
|
Interest Income Recognized |
|
|||||||
|
|
(in Thousands) |
|
|||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
September 30, 2022 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
With no related allowance recorded: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Real estate loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Residential |
|
$ |
699 |
|
|
$ |
699 |
|
|
$ |
— |
|
|
$ |
701 |
|
|
$ |
29 |
|
|
$ |
694 |
|
|
$ |
41 |
|
Multi-family |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Commercial |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Home equity lines of credit and loans |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
33 |
|
|
|
1 |
|
Construction |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Other loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Commercial |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Total impaired with no related allowance |
|
|
699 |
|
|
|
699 |
|
|
|
— |
|
|
|
701 |
|
|
|
29 |
|
|
|
727 |
|
|
|
42 |
|
With an allowance recorded: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Real estate loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Residential |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Multi-family |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Home equity lines of credit and loans |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Commercial |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Construction |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Other loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Commercial |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Total impaired with a related allowance |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Total |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Real estate loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Residential |
|
|
699 |
|
|
|
699 |
|
|
|
— |
|
|
|
701 |
|
|
|
29 |
|
|
|
694 |
|
|
|
41 |
|
Multi-family |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Commercial |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Home equity lines of credit and loans |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
33 |
|
|
|
1 |
|
Construction |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Other loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Commercial |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Total impaired loans |
|
$ |
699 |
|
|
$ |
699 |
|
|
$ |
— |
|
|
$ |
701 |
|
|
$ |
29 |
|
|
$ |
727 |
|
|
$ |
42 |
|
16
|
|
As of September 30, 2021 |
|
|
Three Months Ended September 30, 2021 |
|
|
Nine Months Ended September 30, 2021 |
|
|||||||||||||||||||
|
|
Recorded Investment |
|
|
Unpaid Principal Balance |
|
|
Related Allowance |
|
|
Average Recorded Investment |
|
|
Interest Income Recognized |
|
|
Average Recorded Investment |
|
|
Interest Income Recognized |
|
|||||||
|
|
(in Thousands) |
|
|||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
September 30, 2021 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
With no related allowance recorded: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Real estate loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Residential |
|
$ |
1,551 |
|
|
$ |
1,551 |
|
|
$ |
— |
|
|
$ |
1,499 |
|
|
$ |
12 |
|
|
$ |
1,346 |
|
|
$ |
40 |
|
Multi-family |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Commercial |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
509 |
|
|
|
10 |
|
|
|
684 |
|
|
|
24 |
|
Home equity lines of credit and loans |
|
|
99 |
|
|
|
99 |
|
|
|
— |
|
|
|
99 |
|
|
|
1 |
|
|
|
99 |
|
|
|
2 |
|
Construction |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Other loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Commercial |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
2 |
|
|
|
— |
|
Total impaired with no related allowance |
|
|
1,650 |
|
|
|
1,650 |
|
|
|
— |
|
|
|
2,107 |
|
|
|
23 |
|
|
|
2,131 |
|
|
|
66 |
|
With an allowance recorded: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Real estate loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Residential |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Multi-family |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Home equity lines of credit and loans |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Commercial |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Construction |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Other loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Commercial |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Total impaired with a related allowance |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Total |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Real estate loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Residential |
|
|
1,551 |
|
|
|
1,551 |
|
|
|
— |
|
|
|
1,499 |
|
|
|
12 |
|
|
|
1,346 |
|
|
|
40 |
|
Multi-family |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Commercial |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
509 |
|
|
|
10 |
|
|
|
684 |
|
|
|
24 |
|
Home equity lines of credit and loans |
|
|
99 |
|
|
|
99 |
|
|
|
— |
|
|
|
99 |
|
|
|
1 |
|
|
|
99 |
|
|
|
2 |
|
Construction |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Other loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Commercial |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
2 |
|
|
|
— |
|
Total impaired loans |
|
$ |
1,650 |
|
|
$ |
1,650 |
|
|
$ |
— |
|
|
$ |
2,107 |
|
|
$ |
23 |
|
|
$ |
2,131 |
|
|
$ |
66 |
|
The Bank classifies loan modifications as TDRs when a borrower is experiencing financial difficulties and it has granted a concession to the borrower. All TDRs, regardless of size, are evaluated for impairment individually to determine the probable loss content and are assigned a specific loan allowance, if deemed appropriate, in the determination of the allowance for loan losses. The financial effects of TDRs are reflected in the components that comprise the allowance for loan losses in either the amount of charge-offs or loan loss provision and ultimate allowance level.
During the three and nine months ended September 30, 2022 and 2021, there were no loans that were modified in a troubled debt restructuring.
During the three and nine months ended September 30, 2022 and 2021, there were no loans modified as TDR loans that subsequently defaulted within one year of the modification.
As of September 30, 2022 and December 31, 2021, there were no commitments to lend additional funds to borrowers whose loans were modified as troubled debt restructurings.
17
The following tables present the Bank’s loans by risk rating as of the dates indicated:
|
|
Real Estate |
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
Home Equity |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
Residential |
|
|
Multi-family |
|
|
Commercial |
|
|
Lines of Credit |
|
|
Construction |
|
|
Commercial |
|
|
Consumer |
|
|
Total |
|
||||||||
|
|
(In Thousands) |
|
|||||||||||||||||||||||||||||
As of September 30, 2022 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Grade |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Pass |
|
$ |
59,471 |
|
|
$ |
157,415 |
|
|
$ |
136,319 |
|
|
$ |
5,248 |
|
|
$ |
86,673 |
|
|
$ |
4,183 |
|
|
$ |
— |
|
|
$ |
449,309 |
|
Special |
|
|
913 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
100 |
|
|
|
— |
|
|
|
1,013 |
|
Substandard |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Doubtful |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Loans not |
|
|
264,237 |
|
|
|
— |
|
|
|
— |
|
|
|
23,878 |
|
|
|
2,934 |
|
|
|
— |
|
|
|
248 |
|
|
|
291,297 |
|
|
|
$ |
324,621 |
|
|
$ |
157,415 |
|
|
$ |
136,319 |
|
|
$ |
29,126 |
|
|
$ |
89,607 |
|
|
$ |
4,283 |
|
|
$ |
248 |
|
|
$ |
741,619 |
|
|
|
Real Estate |
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
Home Equity |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
Residential |
|
|
Multi-family |
|
|
Commercial |
|
|
Lines of Credit |
|
|
Construction |
|
|
Commercial |
|
|
Consumer |
|
|
Total |
|
||||||||
|
|
(In Thousands) |
|
|||||||||||||||||||||||||||||
As of December 31, 2021 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Grade |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Pass |
|
$ |
34,613 |
|
|
$ |
59,517 |
|
|
$ |
99,953 |
|
|
$ |
624 |
|
|
$ |
64,623 |
|
|
$ |
5,339 |
|
|
$ |
— |
|
|
$ |
264,669 |
|
Special mention |
|
|
970 |
|
|
|
— |
|
|
|
— |
|
|
|
99 |
|
|
|
394 |
|
|
|
100 |
|
|
|
— |
|
|
|
1,563 |
|
Substandard |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Doubtful |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Loans not |
|
|
224,090 |
|
|
|
— |
|
|
|
— |
|
|
|
25,327 |
|
|
|
5,651 |
|
|
|
— |
|
|
|
500 |
|
|
|
255,568 |
|
|
|
$ |
259,673 |
|
|
$ |
59,517 |
|
|
$ |
99,953 |
|
|
$ |
26,050 |
|
|
$ |
70,668 |
|
|
$ |
5,439 |
|
|
$ |
500 |
|
|
$ |
521,800 |
|
Credit Quality Information
The Company utilizes a seven grade internal loan rating system for multi-family and commercial real estate, construction, commercial loans and certain residential and home equity lines of credit as follows:
Loans rated 1 – 3: Loans in these categories are considered “pass” rated loans with low to average risk.
Loans rated 4: Loans in this category are considered “special mention.” These loans are starting to show signs of potential weakness and are being closely monitored by management.
Loans rated 5: Loans in this category are considered “substandard.” Generally, a loan is considered substandard if it is inadequately protected by the current net worth and paying capacity of the obligors and/or the collateral pledged. There is a distinct possibility that the Bank will sustain some loss if the weakness is not corrected.
Loans rated 6: Loans in this category are considered “doubtful.” Loans classified as doubtful have all the weaknesses inherent in those classified substandard with the added characteristic that the weaknesses make collection or liquidation in full, on the basis of currently existing facts, highly questionable and improbable.
Loans rated 7: Loans in this category are considered uncollectible (loss) and of such little value that their continuance as loans is not warranted.
18
On an annual basis, or more often if needed, the Company formally reviews the ratings on all commercial loans with aggregate potential outstanding balances of $500,000 or more, and all other commercial real estate loans (including multi-family and construction loans as well as residential and home equity line of credit loans to commercial borrowers) with aggregate potential outstanding balances of $750,000 or more. For all other loans, the Company initially assesses credit quality based upon the borrower’s ability to pay and subsequently monitors these loans based on the borrower’s payment activity.
There were no consumer mortgage loans secured by residential real estate in the process of foreclosure as of September 30, 2022. There was one consumer mortgage loan in the amount of $243,000 that was secured by residential real estate in the process of foreclosure as of December 31, 2021.
NOTE 6 – EMPLOYEE BENEFITS
Pension Plans
Defined Benefit Plan
The Company provided pension benefits for its employees through membership in the Defined Benefit Plan of the Co-operative Banks Employees Retirement Association (CBERA) (the Plan). The Plan is a multi-employer plan whereby the contributions by each bank are not restricted to provide benefits to the employees of the contributing bank. Each employee reaching the age of 21 and having completed at least one year of service automatically became eligible to participate in the Plan. Participants became vested after completion of six years of eligible service.
At the December 15, 2021 Board of Directors meeting, the Directors voted to freeze benefit accruals and withdraw from the CBERA Plan as of April 30, 2022. The Company recorded a liability as of December 31, 2021 and a related expense, each in the amount of $2,001,000, related to this withdrawal.
For the three and nine months ended September 30, 2022 a benefit of $0 and $582,000, respectively, was recorded to reflect a reduction in the liability related to the pending withdrawal from the defined benefit plan. The reduction was primarily driven by increases in interest rates since December 31, 2021, which caused defined benefit plan discount rates to rise. In May of 2022, the final withdrawal liability was determined to be $1,419,000. The Company paid the final amount and has withdrawn from the plan. The liability as of September 30, 2022 was $0.
401(k) Plan
In addition to the defined benefit plan, the Company has adopted a savings plan which qualifies under Section 401(k) of the Internal Revenue Code and provides for voluntary contributions by participating employees ranging from 1% to 75% of their compensation, subject to certain limitations based on federal tax laws. The Company makes matching contributions equal to 100% of each employee’s voluntary contributions, up to 7% of the employee’s compensation, as defined.
Total expense related to the 401(k) plan for the three and nine months ended September 30, 2022 amounted to $100,000 and $280,000, respectively. Total expense related to the 401(k) plan for the three and nine months ended September 30, 2021 amounted to $72,000 and $199,000, respectively.
Employee Incentive Plan
The Company provides an employee incentive plan which is approved annually by the Board of Directors, based on various factors. The employee incentive plan expense for the three and nine months ended September 30, 2022 amounted to $355,000 and $918,000, respectively. The employee incentive plan expense for the three and nine months ended September 30, 2021 amounted to $171,000 and $446,000, respectively.
Supplemental Executive Retirement Plan (SERP)
The Company formed a SERP for certain executive officers. This plan provides nonfunded retirement benefits designed to supplement benefits available through the Bank’s retirement plan for employees.
The expense for the three and nine months ended September 30, 2022 amounted to $25,000 and $76,000, respectively. The expense for the three and nine months ended September 30, 2021 amounted to $33,000 and $97,000, respectively.
19
Director Fee Continuation Plan (DFCP)
Effective January 1, 2017, the Company established a Director Fee Continuation Plan which provides supplemental retirement benefits for directors. Under the DFCP, individuals who are directors as of the effective date of the DFCP are 100% vested in their benefits. Individuals who become directors after the effective date shall be fully vested in their accounts after having served on the Board of Directors for twelve years. The expense for the three and nine months ended September 30, 2022 amounted to $32,000 and $96,000, respectively. The expense for the three and nine months ended September 30, 2021 amounted to $36,000 and $92,000, respectively.
Supplemental Executive Retirement Agreement
On January 1, 2018, the Company entered into a supplemental executive retirement agreement with a named executive officer whereby the Company is obligated to provide post-retirement salary continuation benefits equal to 60% of the executive officer’s final average compensation, as defined. Benefits are 100% vested, commence upon retirement, and are payable based on a ten-year certain and life annuity. The liability for the Plan amounted to $2,894,000 and $2,332,000 as of September 30, 2022 and December 31, 2021, respectively. The expense recognized for the Plan for the three and nine months ended September 30, 2022 amounted to $187,000 and $561,000, respectively. The expense recognized for the Plan for the three and nine months ended September 30, 2021 amounted to $222,000 and $648,000, respectively.
Survivor Benefit Plan
On September 18, 2017, the Company entered into a Survivor Benefit Plan Participation Agreement with an employee whereby the Company is obligated to provide two years of recognized compensation, as defined, to the beneficiary if the participant dies while employed by the Company. During the three months ended June 30, 2022 the participant died. The expense recognized for the three and nine months ended September 30, 2022 was $0 and $166,000, respectively. There was no expense recognized during 2021.
Employee Stock Ownership Plan
As part of the Initial Public Offering ("IPO") completed on July 27, 2022, the Bank established a tax-qualified Employee Stock Ownership Plan ("ESOP") to provide eligible employees the opportunity to own Company shares. The ESOP borrowed $7.3 million from the Company to purchase 734,020 common shares during the IPO. The loan is payable in annual installments over 20 years at an interest rate of 4.75%. As the loan is repaid to the Company, shares are released and allocated proportionally to eligible participants on the basis of each participant’s proportional share of compensation relative to the compensation of all participants. The unallocated ESOP shares are pledged as collateral on the loan.
The Company accounts for its ESOP in accordance with FASB ASC 718-40, Compensation – Stock Compensation. Under this guidance, unreleased shares are deducted from shareholders’ equity as unearned ESOP shares in the accompanying consolidated balance sheets. The Company recognizes compensation expense equal to the fair value of the ESOP shares during the periods in which they are committed to be released. To the extent that the fair value of the Company’s ESOP shares differs from the cost of such shares, the difference will be credited or debited to shareholders' equity. As the loan is internally leveraged, the loan receivable from the ESOP to the Company is not reported as an asset nor is the debt of the ESOP shown as a liability in the Company’s consolidated balance sheets.
Total compensation expense recognized in connection with the ESOP was $215,000 for both the three and nine months ended September 30, 2022. There was no expense recognized in 2021 related to the ESOP. The following table presents share information held by the ESOP:
|
|
As of September 30, 2022 |
|
|
|
|
(Dollars in thousands) |
|
|
|
|
|
|
|
Allocated shares |
|
|
- |
|
Shares committed to be released |
|
|
15,195 |
|
Unallocated shares |
|
|
718,825 |
|
Total shares |
|
|
734,020 |
|
Fair value of unallocated shares |
|
$ |
10,344 |
|
20
NOTE 7 - FAIR VALUE MEASUREMENTS
ASC 820-10, Fair Value Measurement – Overall, provides a framework for measuring fair value under U.S. GAAP. This guidance also allows an entity the irrevocable option to elect fair value for the initial and subsequent measurement for certain financial assets and liabilities on a contract-by-contract basis.
In accordance with ASC 820-10, the Company groups its financial assets and financial liabilities measured at fair value in three levels, based on the markets in which the assets and liabilities are traded and the reliability of the assumptions used to determine fair value.
Level 1 – Valuations for assets and liabilities traded in active exchange markets, such as the New York Stock Exchange. Valuations are obtained from readily available pricing sources for market transactions involving identical assets or liabilities.
Level 2 – Valuations for assets and liabilities traded in less active dealer or broker markets. Valuations are obtained from third party pricing services for identical or comparable assets or liabilities.
Level 3 – Valuations for assets and liabilities that are derived from other methodologies, including option pricing models, discounted cash flow models and similar techniques, and are not based on market exchange, dealer, or broker traded transactions. Level 3 valuations incorporate certain assumptions and projections in determining the fair value assigned to such assets and liabilities.
A financial instrument’s level within the fair value hierarchy is based on the lowest level of input that is significant to the fair value measurement.
A description of the valuation methodologies used for instruments measured at fair value, as well as the general classification of such instruments pursuant to the valuation hierarchy, is set forth below. These valuation methodologies were applied to all of the Company’s financial assets and financial liabilities carried at fair value for September 30, 2022 and December 31, 2021.
The Company’s investment in debt instruments available for sale is generally classified within Level 2 of the fair value hierarchy. For those securities, the Bank obtains fair value measurements from independent pricing services. The fair value measurements consider observable data that considers standard input factors such as observable market data, benchmark yields, interest rate volatilities, broker/dealer quotes, credit spreads and new issue data.
The Company’s impaired loans are reported at the fair value of the underlying collateral if repayment is expected solely from the collateral. Collateral values are estimated using appraisals obtained from a third party, and are adjusted for selling costs. These appraised values may be discounted based on management’s historical knowledge, expertise, or changes in the market conditions from time of valuation. For Level 3 inputs, fair values are based upon management’s estimates of the value of the underlying collateral or the present value of the expected cash flows.
21
As of September 30, 2022 and December 31, 2021, the following summarizes assets measured at fair value on a recurring basis:
|
|
Fair Value Measurements at Reporting Date Using |
|
|||||||||||||
|
|
Total |
|
|
Quoted Prices |
|
|
Significant |
|
|
Significant |
|
||||
|
|
|
|
|
in Active |
|
|
Other |
|
|
Unobservable |
|
||||
|
|
|
|
|
Markets for |
|
|
Observable |
|
|
Inputs |
|
||||
|
|
|
|
|
Identical Assets |
|
|
Inputs |
|
|
Level 3 |
|
||||
|
|
|
|
|
Level 1 |
|
|
Level 2 |
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
(In Thousands) |
|
|
|
|
|||||||
September 30, 2022 |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Corporate bonds |
|
$ |
4,985 |
|
|
$ |
— |
|
|
$ |
4,985 |
|
|
$ |
— |
|
|
|
|
|
|
|
|
|
|
|
|
$ |
— |
|
|||
Total available for-sale-securities |
|
$ |
4,985 |
|
|
$ |
— |
|
|
$ |
4,985 |
|
|
$ |
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
December 31, 2021 |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Corporate bonds |
|
$ |
5,010 |
|
|
$ |
— |
|
|
$ |
5,010 |
|
|
$ |
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Total available for-sale-securities |
|
$ |
5,010 |
|
|
$ |
— |
|
|
$ |
5,010 |
|
|
$ |
— |
|
Under certain circumstances, the Company makes adjustments to its assets and liabilities although they are not measured at fair value on an ongoing basis.
As of September 30, 2022 and December 31, 2021, the Bank had no assets or liabilities for which a nonrecurring change in fair value had been recorded.
ASC Topic 825, “Financial Instruments,” requires disclosure of the fair value of financial assets and financial liabilities, including those financial assets and financial liabilities that are not measured and reported at fair value on a recurring basis or non-recurring basis. The methodologies for estimating the fair value of financial assets and financial liabilities that are measured at fair value on a recurring or non-recurring basis are discussed above. ASU 2016-01 requires public business entities to use the exit price notion when measuring the fair value of financial instruments for disclosure purposes. The exit price notion is a market-based measurement of fair value that is represented by the price to sell an asset or transfer a liability in the principal market (or most advantageous market in the absence of a principal market) on the measurement date. For September 30, 2022 and December 31, 2021, fair values of loans are estimated on an exit price basis incorporating discounts for credit, liquidity and marketability factors.
|
|
September 30, 2022 |
|
|||||||||||||||||
|
|
Carrying |
|
|
Fair |
|
|
|
|
|
|
|
|
|
|
|||||
|
|
Amount |
|
|
Value |
|
|
Level 1 |
|
|
Level 2 |
|
|
Level 3 |
|
|||||
|
|
|
|
|
(In Thousands) |
|
|
|
|
|||||||||||
Financial assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Cash and cash equivalents |
|
$ |
34,214 |
|
|
$ |
34,214 |
|
|
$ |
34,214 |
|
|
$ |
- |
|
|
$ |
- |
|
Interest bearing time deposits |
|
|
300 |
|
|
|
300 |
|
|
|
- |
|
|
|
300 |
|
|
|
- |
|
Held-to-maturity securities |
|
|
69,974 |
|
|
|
61,357 |
|
|
|
- |
|
|
|
61,357 |
|
|
|
- |
|
Federal Home Loan Bank stock |
|
|
2,352 |
|
|
|
2,352 |
|
|
|
- |
|
|
|
2,352 |
|
|
|
- |
|
Loans, net |
|
|
735,318 |
|
|
|
706,930 |
|
|
|
- |
|
|
|
- |
|
|
|
706,930 |
|
Accrued interest receivable |
|
|
2,037 |
|
|
|
2,037 |
|
|
|
2,037 |
|
|
|
- |
|
|
|
- |
|
Bank-owned life insurance |
|
|
13,970 |
|
|
|
13,970 |
|
|
|
- |
|
|
|
13,970 |
|
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Financial liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Deposits, other than certificates of deposit |
|
$ |
358,402 |
|
|
$ |
358,402 |
|
|
$ |
- |
|
|
$ |
358,402 |
|
|
$ |
- |
|
Certificates of deposit |
|
|
294,347 |
|
|
|
284,886 |
|
|
|
- |
|
|
|
284,886 |
|
|
|
- |
|
Federal Home Loan Bank advances |
|
|
50,475 |
|
|
|
49,734 |
|
|
|
- |
|
|
|
49,734 |
|
|
|
- |
|
Accrued interest payable |
|
|
296 |
|
|
|
296 |
|
|
|
296 |
|
|
|
- |
|
|
|
- |
|
22
|
|
December 31, 2021 |
|
|||||||||||||||||
|
|
Carrying |
|
|
Fair |
|
|
|
|
|
|
|
|
|
|
|||||
|
|
Amount |
|
|
Value |
|
|
Level 1 |
|
|
Level 2 |
|
|
Level 3 |
|
|||||
|
|
|
|
|
(In Thousands) |
|
|
|
|
|||||||||||
Financial assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Cash and cash equivalents |
|
$ |
52,975 |
|
|
$ |
52,975 |
|
|
$ |
52,975 |
|
|
$ |
- |
|
|
$ |
- |
|
Held-to-maturity securities |
|
|
65,571 |
|
|
|
65,556 |
|
|
|
- |
|
|
|
65,556 |
|
|
|
- |
|
Federal Home Loan Bank stock |
|
|
1,087 |
|
|
|
1,087 |
|
|
|
- |
|
|
|
1,087 |
|
|
|
- |
|
Loans, net |
|
|
517,131 |
|
|
|
517,167 |
|
|
|
- |
|
|
|
- |
|
|
|
517,167 |
|
Loans held for sale |
|
|
1,301 |
|
|
|
1,322 |
|
|
|
- |
|
|
|
1,322 |
|
|
|
- |
|
Accrued interest receivable |
|
|
1,481 |
|
|
|
1,481 |
|
|
|
1,481 |
|
|
|
- |
|
|
|
- |
|
Bank-owned life insurance |
|
|
14,135 |
|
|
|
14,135 |
|
|
|
- |
|
|
|
14,135 |
|
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Financial liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Deposits, other than certificates of deposit |
|
$ |
344,934 |
|
|
$ |
344,934 |
|
|
$ |
- |
|
|
$ |
344,934 |
|
|
$ |
- |
|
Certificates of deposit |
|
|
226,820 |
|
|
|
227,265 |
|
|
|
- |
|
|
|
227,265 |
|
|
|
- |
|
Federal Home Loan Bank advances |
|
|
9,000 |
|
|
|
8,969 |
|
|
|
- |
|
|
|
8,969 |
|
|
|
- |
|
Accrued interest payable |
|
|
49 |
|
|
|
49 |
|
|
|
49 |
|
|
|
- |
|
|
|
- |
|
NOTE 8 – COMMITMENTS AND CONTINGENCIES
The Company is a party to financial instruments with off-balance sheet risk in the normal course of business to meet the financing needs of its customers. These financial instruments include commitments to extend credit and letters of credit. Those instruments involve, to varying degrees, elements of credit and interest rate risk in excess of the amount recognized in the consolidated balance sheets. The contract or notional amounts of those instruments reflect the extent of involvement the Company has in particular classes of financial instruments.
The Company’s exposure to credit loss in the event of nonperformance by the other party to the financial instrument for commitments to extend credit is represented by the contractual notional amount of those instruments. The Company uses the same credit policies in making commitments and conditional obligations as it does for on-balance sheet instruments.
Commitments to extend credit are agreements to lend to a customer as long as there is no violation of any condition established in the contract. Commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee. The Company evaluates each customer’s creditworthiness on a case-by-case basis. The amount of collateral obtained, if deemed necessary by the Company upon extension of credit, is based on management’s credit evaluation of the borrower. Collateral held varies but usually includes income producing commercial properties or residential real estate.
Standby letters of credit are conditional commitments issued by the Company to guarantee the performance by a customer to a third party. The credit risk involved in issuing letters of credit is essentially the same as that involved in extending loan facilities to customers. As of September 30, 2022 and December 31, 2021, the maximum potential amount of the Company’s obligation was $13,000 and $13,000, respectively, for standby letters of credit. The Company’s outstanding letters of credit generally have a term of less than one year. If a letter of credit is drawn upon, the Company may seek recourse through the customer’s underlying line of credit. If the customer’s line of credit is also in default, the Company may take possession of the collateral, if any, securing the line of credit.
Amounts of financial instrument liabilities whose contract amounts represent off-balance sheet credit risk are as follows as of September 30, 2022:
|
|
September 30, 2022 |
|
|
December 31, 2021 |
|
||
|
|
(In Thousands) |
|
|||||
Commitments to originate loans |
|
$ |
48,962 |
|
|
$ |
24,658 |
|
Commitments to purchase loans |
|
|
1,913 |
|
|
|
- |
|
Unadvanced funds on lines of credit |
|
|
60,149 |
|
|
|
45,548 |
|
Unadvanced funds on construction loans |
|
|
66,871 |
|
|
|
37,352 |
|
Letters of credit |
|
|
13 |
|
|
|
13 |
|
|
|
$ |
177,908 |
|
|
$ |
107,571 |
|
23
The Bank accrues for credit losses related to off-balance sheet financial instruments. Potential losses on off-balance sheet loan commitments are estimated using the same risk factors used to determine the allowance for loan losses. The allowance for off-balance sheet commitments is recorded within other liabilities on the consolidated balance sheets and amounted to $355,000 and $235,000 as of September 30, 2022 and December 31, 2021, respectively.
NOTE 9 – OTHER COMPREHENSIVE (LOSS) INCOME
Accounting principles generally require that recognized revenue, expenses, gains and losses be included in net income. Although certain changes in assets and liabilities are reported as a separate component of the shareholders' equity section of the consolidated balance sheets, such items, along with net income, are components of comprehensive income.
The components of other comprehensive income (loss) and related tax effects are as follows for the three and nine months ended September 30 2022 and 2021:
|
|
Three months ended |
|
|
Nine months ended |
|
||||||||||
|
|
September 30, |
|
|
September 30, |
|
||||||||||
|
|
2022 |
|
|
2021 |
|
|
2022 |
|
|
2021 |
|
||||
|
|
(In thousands) |
|
|
(In thousands) |
|
||||||||||
|
|
|
|
|
|
|
||||||||||
Unrealized gains (losses) on securities: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Net unrealized holding gains (losses) on available-for-sale securities |
|
$ |
3 |
|
|
$ |
(4 |
) |
|
$ |
(24 |
) |
|
$ |
(4 |
) |
Reclassification adjustment for realized gains in net income |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
|
3 |
|
|
|
(4 |
) |
|
|
(24 |
) |
|
|
(4 |
) |
Income tax (expense) benefit |
|
|
(1 |
) |
|
|
1 |
|
|
|
7 |
|
|
|
1 |
|
Net-of-tax amount |
|
|
2 |
|
|
|
(3 |
) |
|
|
(17 |
) |
|
|
(3 |
) |
Other comprehensive income (loss), net of tax |
|
$ |
2 |
|
|
$ |
(3 |
) |
|
$ |
(17 |
) |
|
$ |
(3 |
) |
Accumulated other comprehensive loss as of September 30, 2022 and December 31, 2021 consists of unrecognized benefit costs, net of taxes, and unrealized holding (losses) gains on securities available for sale, net of tax, as follows:
|
|
As of September 30, 2022 |
|
|
As of December 31, 2021 |
|
||
|
|
(In thousands) |
|
|||||
Net unrealized holding (losses) gains on securities available-for-sale, net of tax |
|
$ |
(3 |
) |
|
$ |
14 |
|
Unrecognized SERP costs, net of tax |
|
|
(53 |
) |
|
|
(53 |
) |
Unrecognized director fee continuation plan costs, net of tax |
|
|
(44 |
) |
|
|
(44 |
) |
|
|
|
|
|
|
|
||
Accumulated other comprehensive loss |
|
$ |
(100 |
) |
|
$ |
(83 |
) |
NOTE 10 – REGULATORY MATTERS
The Company and the Bank are subject to various regulatory capital requirements administered by the federal banking agencies. Capital adequacy guidelines and, additionally for banks, prompt corrective action regulations, involve quantitative measures of assets, liabilities, and certain off-balance-sheet items calculated under regulatory accounting practices. Capital amounts and classifications are also subject to qualitative judgments by regulators about components, risk weighting and other factors. Failure to meet minimum capital requirements can initiate certain mandatory and possibly additional discretionary actions by regulators that, if undertaken, could have a direct material effect on the Company’s financial statements.
Management believes, as of September 30, 2022, that the Company and the Bank meet all capital adequacy requirements to which they are subject.
As of September 30, 2022, the most recent notification from the FDIC categorized the Bank as well capitalized under the regulatory framework for prompt corrective action. To be categorized as well capitalized, the Bank must maintain minimum total risk-based, Tier 1 risk-based, Common Equity Tier 1 risk-based and Tier 1 leverage ratios as set forth in the table. There are no conditions or events since that notification that management believes have changed the Bank’s category.
24
The Company's and Bank’s actual capital amounts and ratios are presented in the table as of the dates indicated:
|
|
|
|
|
|
|
Minimum For Capital |
|
Minimum To Be Well |
|||||||||
|
|
|
|
|
|
|
Adequacy Purposes |
|
Capitalized Under |
|||||||||
|
|
|
|
|
|
|
Plus Capital |
|
Prompt Corrective |
|||||||||
|
|
Actual |
|
Conservation Buffer |
|
Action Provisions |
||||||||||||
|
|
Amount |
|
|
Ratio |
|
Amount |
|
|
Ratio |
|
Amount |
|
|
Ratio |
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
As of September 30, 2022 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
ECB Bancorp, Inc. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Total Capital (to Risk Weighted Assets) |
|
$ |
167,462 |
|
|
24.05% |
|
$ |
73,119 |
|
|
10.50% |
|
N/A |
|
|
N/A |
|
Tier 1 Capital (to Risk Weighted Assets) |
|
|
161,070 |
|
|
23.13% |
|
|
59,192 |
|
|
8.50% |
|
N/A |
|
|
N/A |
|
Common Equity Tier 1 Capital (to Risk Weighted Assets) |
|
|
161,070 |
|
|
23.13% |
|
|
48,746 |
|
|
7.00% |
|
N/A |
|
|
N/A |
|
Tier 1 Capital (to Average Assets) |
|
|
161,070 |
|
|
19.50% |
|
|
33,038 |
|
|
4.00% |
|
N/A |
|
|
N/A |
|
Everett Co-operative Bank |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Total Capital (to Risk Weighted Assets) |
|
$ |
135,598 |
|
|
19.42% |
|
$ |
73,299 |
|
|
10.50% |
|
$ |
69,809 |
|
|
10.00% |
Tier 1 Capital (to Risk Weighted Assets) |
|
|
129,206 |
|
|
18.51% |
|
|
59,338 |
|
|
8.50% |
|
|
55,847 |
|
|
8.00% |
Common Equity Tier 1 Capital (to Risk Weighted Assets) |
|
|
129,206 |
|
|
18.51% |
|
|
48,866 |
|
|
7.00% |
|
|
45,376 |
|
|
6.50% |
Tier 1 Capital (to Average Assets) |
|
|
129,206 |
|
|
15.62% |
|
|
33,083 |
|
|
4.00% |
|
|
41,353 |
|
|
5.00% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
As of December 31, 2021 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Total Capital (to Risk Weighted Assets) |
|
$ |
81,827 |
|
|
17.77% |
|
$ |
48,355 |
|
|
10.50% |
|
$ |
46,052 |
|
|
10.00% |
Tier 1 Capital (to Risk Weighted Assets) |
|
|
77,356 |
|
|
16.80% |
|
|
39,144 |
|
|
8.50% |
|
|
36,842 |
|
|
8.00% |
Common Equity Tier 1 Capital (to Risk Weighted Assets) |
|
|
77,356 |
|
|
16.80% |
|
|
32,236 |
|
|
7.00% |
|
|
29,934 |
|
|
6.50% |
Tier 1 Capital (to Average Assets) |
|
|
77,356 |
|
|
11.83% |
|
|
26,164 |
|
|
4.00% |
|
|
32,705 |
|
|
5.00% |
NOTE 11 - EARNINGS PER SHARE ("EPS")
Basic EPS represents income available to common shareholders divided by the weighted-average number of common shares outstanding during the year. Diluted EPS reflects the potential dilution that could occur if securities or other contracts to issue common shares (such as stock options) were exercised or converted into additional common shares that would then share in the earnings of the entity. Diluted EPS is computed by dividing net income attributable to common shareholders by the weighted-average number of common shares outstanding for the year, plus the effect of potential dilutive common share equivalents computed using the treasury stock method. There were no securities that had a dilutive effect during the three or nine months ended September 30, 2022, and therefore the weighted-average common shares outstanding used to calculate both basic and diluted EPS are the same. Unallocated ESOP shares are not deemed outstanding for earnings per share calculations. Earnings per share data is not applicable for the three and nine months ended September 30, 2021 as the Company had no shares outstanding.
|
|
Three months ended |
|
|
Nine months ended |
|
||
|
|
September 30, 2022 |
|
|
September 30, 2022 |
|
||
|
|
(In Thousands, except per share data) |
|
|||||
Net (loss) income applicable to common shares |
|
$ |
(1,035 |
) |
|
$ |
1,744 |
|
|
|
|
|
|
|
|
||
Average number of common shares outstanding |
|
|
9,175,247 |
|
|
|
9,175,247 |
|
Less: Average unallocated ESOP shares |
|
|
(729,632 |
) |
|
|
(729,632 |
) |
Average number of common shares outstanding used to calculate basic earnings per common share |
|
|
8,445,615 |
|
|
|
8,445,615 |
|
Common stock equivalents |
|
|
- |
|
|
|
- |
|
Average number of common shares outstanding used to calculate diluted earnings per common share |
|
|
8,445,615 |
|
|
|
8,445,615 |
|
(Loss) earnings per common share |
|
|
|
|
|
|
||
Basic |
|
$ |
(0.12 |
) |
|
$ |
0.21 |
|
Diluted |
|
$ |
(0.12 |
) |
|
$ |
0.21 |
|
25
NOTE 12 - SUBSEQUENT EVENTS
Management has reviewed events occurring through November 10, 2022, the date the unaudited consolidated financial statements were available to be issued and determined that no subsequent events occurred requiring adjustment to or disclosure in these unaudited consolidated financial statements.
26
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
General
Management’s discussion and analysis of the financial condition and results of operations at and for the three and nine months ended September 30, 2022 and 2021 is intended to assist in understanding the financial condition and results of operations of the Company. The information contained in this section should be read in conjunction with the unaudited financial statements and the notes thereto, appearing on Part I, Item 1 of this quarterly report on Form 10-Q.
CAUTIONARY NOTE REGARDING FORWARD-LOOKING STATEMENTS
This Quarterly Report on Form 10-Q contains forward-looking statements, which can be identified by the use of words such as “estimate,” “project,” “believe,” “intend,” “anticipate,” “assume,” “plan,” “seek,” “expect,” “will,” “may,” “should,” “indicate,” “would,” “believe,” “contemplate,” “continue,” “intend,” “target” and words of similar meaning. These forward-looking statements include, but are not limited to:
These forward-looking statements are based on our current beliefs and expectations and are inherently subject to significant business, economic and competitive uncertainties and contingencies, many of which are beyond our control. In addition, these forward-looking statements are subject to assumptions with respect to future business strategies and decisions that are subject to change.
The following factors, among others, could cause actual results to differ materially from the anticipated results or other expectations expressed in the forward-looking statements:
27
Because of these and a wide variety of other uncertainties, our actual future results may be materially different from the results indicated by these forward-looking statements.
Critical Accounting Policies
There are no material changes to the critical accounting policies disclosed in ECB Bancorp, Inc.’s Prospectus dated May 13, 2022, as filed with the Securities and Exchange Commission pursuant to Securities Act Rule 424(b)(3) on May 20, 2022, and as supplemented on June 21, 2022.
Critical Accounting Estimates
The discussion and analysis of the financial condition and results of operations are based on our consolidated financial statements, which are prepared in conformity with generally accepted accounting principles used in the United States of America. The preparation of these financial statements requires management to make estimates and assumptions affecting the reported amounts of assets and liabilities, disclosure of contingent assets and liabilities and the reported amounts of income and expenses. We consider the accounting policies discussed below to be critical accounting policies. The estimates and assumptions that we use are based on historical experience and various other factors and are believed to be reasonable under the circumstances. Actual results may differ from these estimates under different assumptions or conditions, resulting in a change that could have a material impact on the carrying value of our assets and liabilities and our results of operations.
Our critical accounting policy involves the calculation of the allowance for loan losses. A detailed description of this critical accounting policy can be found in our Form S-1 filed with the Securities and Exchange Commission on May 20, 2022, and as supplemented on June 21, 2022.
Comparison of Financial Condition at September 30, 2022 and December 31, 2021
Total Assets. Total assets increased $207.1 million, or 31.1%, to $873.6 million at September 30, 2022 from $666.5 million at December 31, 2021. The increase was primarily the result of increases in loans and held-to-maturity securities, partially offset by a decrease in cash and cash equivalents.
Cash and Cash Equivalents. Cash and cash equivalents decreased $18.8 million, or 35.4%, to $34.2 million at September 30, 2022 from $53.0 million at December 31, 2021. Cash levels have decreased primarily due to loan originations.
Securities Held to Maturity. Securities held to maturity increased $4.4 million, or 6.7%, to $70.0 million at September 30, 2022 from $65.6 million at December 31, 2021, primarily due to purchases of securities of $11.7 million partially offset by principal repayments of $7.2 million.
Loans. Net loans increased $218.2 million, or 42.2%, to $735.3 million at September 30, 2022 from $517.1 million at December 31, 2021. The largest increases in our loan portfolio were in multi-family, one- to four-family residential, commercial real estate and construction loans. Multi-family real estate loans increased $97.9 million, or 164.5%, from December 31, 2021 to September 30, 2022. One- to four-family residential real estate loans increased $65.0 million, or 25.0%, from December 31, 2021 to September 30, 2022. Commercial real estate loans increased $36.4 million, or 36.4%, from December 31, 2021 to September 30,
28
2022. Construction loans increased $18.9 million, or 26.8%, from December 31, 2021 to September 30, 2022. In addition, to help manage interest rate risk and generate non-interest income, we sell certain one- to four-family residential mortgage loans into the secondary market on a servicing-released basis. During the nine months ended September 30, 2022, we sold $5.7 million in loans and recognized gains of $84,000.
Bank-owned Life Insurance. We invest in bank-owned life insurance to help offset the costs of our employee benefit plan obligations. Bank-owned life insurance also generally provides noninterest income that is nontaxable. Bank-owned life insurance decreased $165,000, or 1.2%, to $14.0 million at September 30, 2022 from $14.1 million at December 31, 2021. The decrease was due to a reduction of our cash surrender value of $466,000 related to policy claims due to the death of an insured individual. Partially offsetting the decrease to cash surrender value, we recognized $301,000 from the increase in cash surrender value of our bank-owned life insurance portfolio during the nine months ended September 30, 2022.
Deposits. Deposits increased $81.0 million, or 14.2%, to $652.7 million at September 30, 2022 from $571.7 million at December 31, 2021. This increase was primarily the result of an increase in certificates of deposit of $67.5 million, or 29.8%, an increase in savings accounts of $29.4 million, or 58.7% and an increase in interest bearing demand deposits of $8.4 million or 10.1%. Partially offsetting these increases was a decrease in money market accounts of $23.0 million, or 12.6%. Core deposits (defined as all deposits other than certificates of deposit), increased $13.5 million, or 3.9%, to $358.4 million at September 30, 2022 from $344.9 million at December 31, 2021. At September 30, 2022 and December 31, 2021, we had $84.9 million and $19.9 million of brokered deposits, respectively.
Federal Home Loan Bank Advances. Advances from the Federal Home Loan Bank increased $41.5 million, or 460.8%, to $50.5 million at September 30, 2022 from $9.0 million at December 31, 2021. The increase in advances were utilized to support loan growth.
Shareholders' Equity. Total shareholders' equity increased $83.8 million, or 108.4%, to $161.1 million at September 30, 2022 from $77.3 million at December 31, 2021. The increase was primarily due to net offering proceeds received in connection with the Initial Public Offering of $79.2 million, $2.6 million in equity that was contributed to the Everett Co-operative Bank Charitable Foundation, and net income of $1.7 million for the nine months ended September 30, 2022.
Comparison of Operating Results for the Three Months Ended September 30, 2022 and September 30, 2021
Net Income. We recorded a net loss of $1.0 million for the three months ended September 30, 2022, compared to net income of $1.3 million for the three months ended September 30, 2021. The net loss during the three months ended September 30, 2022 was driven by a $4.2 million increase in other noninterest expense, partially offset by an increase of $1.1 million in net interest and dividend income after the provision for loan losses.
Interest and Dividend Income. Interest and dividend income increased $2.3 million, or 41.6%, to $7.8 million for the three months ended September 30, 2022 from $5.5 million for the three months ended September 30, 2021. The increase was due to a $1.9 million increase in interest and fees on loans, a $117,000 increase in interest and dividends on securities and a $237,000 increase in other interest income. The increase in interest and fees on loans was primarily due to an increase of $183.1 million in the average balance of the loan portfolio to $677.6 million for the three months ended September 30, 2022 from $494.5 million for the three months ended September 30, 2021. The increase in interest and dividends on securities was due to both an increase of $8.3 million in the average balance of the investment security portfolio to $74.3 million for the three months ended September 30, 2022 from $65.9 million for the three months ended September 30, 2021 as well as an increase in the yield on securities to 1.85% for the three months ended September 30, 2022 from 1.43% for the three months ended September 30, 2021. The increase in other interest income was due to an increase in the yield on short term investments to 2.18% for the three months ended September 30, 2022 from 0.11% for the three months ended September 30, 2021. This increase was driven by increases in the rate paid on reserves at the Federal Reserve Bank.
Average interest-earning assets increased $189.0 million, to $797.8 million for the three months ended September 30, 2022 from $608.8 million for the three months ended September 30, 2021. The yield on interest earning-assets increased 28 basis points to 3.85% for the three months ended September 30, 2022 from 3.57% for the three months ended September 30, 2021.
Interest Expense. Total interest expense increased $352,000, or 40.5%, to $1.2 million for the three months ended September 30, 2022 from $870,000 for the three months ended September 30, 2021. Interest expense on deposit accounts increased $185,000, or 22.0%, to $1.0 million for the three months ended September 30, 2022 from $840,000 for the three months ended September 30, 2021, primarily due to an increase in the average balance of interest-bearing deposits of $83.6 million, or 18.1%, to $546.2 million for the three months ended September 30, 2022 from $462.6 million for the three months ended September 30, 2021.
29
Interest expense on FHLB advances increased $167,000, or 556.7%, to $197,000 for the three months ended September 30, 2022 from $30,000 for the three months ended September 30, 2021, primarily due to an increase in the average balance of FHLB advances of $35.2 million, or 390.8%, to $44.2 million for the three months ended September 30, 2022 from $9.0 million for the three months ended September 30, 2021.
Net Interest and Dividend Income. Net interest and dividend income increased $1.9 million, or 41.8%, to $6.5 million for the three months ended September 30, 2022 from $4.6 million for the three months ended September 30, 2021, primarily due to a $70.2 million increase in the average balance of net interest-earning assets during the three months ended September 30, 2022, together with an increase in the interest rate spread to 3.03% for the three months ended September 30, 2022 from 2.84% for the three months ended September 30, 2021. The increase in the interest rate spread was primarily due to an increase in the weighted average yield earned on interest-earning assets to 3.85% for the three months ended September 30, 2022 from 3.57% for the three months ended September 30, 2021. The net interest margin increased to 3.24% for the three months ended September 30, 2022 from 3.00% for the three months ended September 30, 2021.
Provision for Loan Losses. Based on management’s analysis of the adequacy of the allowance for loan losses, a provision of $925,000 was recorded for the three months ended September 30, 2022, compared to a provision of $90,000 for the three months ended September 30, 2021. The $835,000, or 927.8%, increase in the provision was primarily due to loan portfolio growth.
Noninterest Income. Noninterest income decreased $130,000, or 36.3%, to $228,000 for the three months ended September 30, 2022 from $358,000 for the three months ended September 30, 2021. The decrease was driven by a decrease in net gains on sales of loans of $122,000. The table below sets forth our noninterest income for three months ended September 30, 2022 and 2021:
|
|
Three Months Ended |
|
|
Change |
|
|
||||||||||
|
|
2022 |
|
|
2021 |
|
|
Amount |
|
|
Percent |
|
|
||||
|
|
(Dollars in thousands) |
|
|
|||||||||||||
Customer service fees |
|
$ |
114 |
|
|
$ |
100 |
|
|
$ |
14 |
|
|
|
14.0 |
|
% |
Income from bank-owned life insurance |
|
|
90 |
|
|
|
113 |
|
|
|
(23 |
) |
|
|
(20.4 |
) |
|
Net gain on sales of loans |
|
|
16 |
|
|
|
138 |
|
|
|
(122 |
) |
|
|
(88.4 |
) |
|
Other |
|
|
8 |
|
|
|
7 |
|
|
|
1 |
|
|
|
14.3 |
|
|
Total noninterest income |
|
$ |
228 |
|
|
$ |
358 |
|
|
$ |
(130 |
) |
|
|
(36.3 |
) |
% |
Noninterest Expense. Noninterest expense increased $4.2 million, or 138.3%, to $7.3 million for the three months ended September 30, 2022 from $3.1 million for the three months ended September 30, 2021, mainly driven by increases in charitable contributions and salaries and employee benefits. Charitable contributions increased to $3.2 million for the three months ended September 30, 2022 from $7,000 three months ended September 30, 2021 resulting from a $3.2 million contribution to the Everett Co-operative Bank Charitable Foundation, representing 260,000 shares of our common stock and $600,000 in cash contributed as part of our initial public offering. Salaries and employee benefit expenses increased $665,000, or 33.0%, resulting primarily from additional employees and normal salary increases. The recent hires of several executive officers and other seasoned bankers should allow us to implement our growth strategy. Included within salaries and employee benefits for the three months ended September 30, 2022 is $215,000 of expenses related to the Employee Stock Ownership Plan. There were no expenses related to this plan in 2021.
30
The table below sets forth our noninterest expense for the three months ended September 30, 2022 and 2021:
|
|
Three Months Ended |
|
|
Change |
|
|
||||||||||
|
|
2022 |
|
|
2021 |
|
|
Amount |
|
|
Percent |
|
|
||||
|
|
(Dollars in thousands) |
|
|
|||||||||||||
Salaries and employee benefits |
|
$ |
2,682 |
|
|
$ |
2,017 |
|
|
$ |
665 |
|
|
|
33.0 |
|
% |
Director Compensation |
|
|
106 |
|
|
|
99 |
|
|
|
7 |
|
|
|
7.2 |
|
|
Occupancy and equipment |
|
|
193 |
|
|
|
162 |
|
|
|
31 |
|
|
|
19.1 |
|
|
Data processing |
|
|
196 |
|
|
|
184 |
|
|
|
12 |
|
|
|
6.5 |
|
|
Computer software and licensing fees |
|
|
80 |
|
|
|
83 |
|
|
|
(3 |
) |
|
|
(3.6 |
) |
|
Advertising and promotions |
|
|
236 |
|
|
|
139 |
|
|
|
97 |
|
|
|
69.8 |
|
|
Professional fees |
|
|
176 |
|
|
|
110 |
|
|
|
66 |
|
|
|
60.0 |
|
|
FDIC Assessment |
|
|
54 |
|
|
|
39 |
|
|
|
15 |
|
|
|
38.5 |
|
|
Charitable contributions |
|
|
3,214 |
|
|
|
7 |
|
|
|
3,207 |
|
|
|
45,814.3 |
|
|
Other expense |
|
|
363 |
|
|
|
224 |
|
|
|
139 |
|
|
|
62.1 |
|
|
Total noninterest expense |
|
$ |
7,300 |
|
|
$ |
3,064 |
|
|
$ |
4,236 |
|
|
|
138.3 |
|
% |
Income Tax Expense. Income tax expense decreased $898,000, or 190.3%, to a benefit of $426,000 for the three months ended September 30, 2022 from an expense of $472,000 for the three months ended September 30, 2021. The effective tax rate was (29.2%) and 26.0% for the three months ended September 30, 2022 and 2021, respectively. The change in the effective tax rate was due to a net loss for the three months ended September 30, 2022 compared to net income for three months ended September 30, 2021
31
Average Balances and Yields. The following table sets forth average balance sheets, average yields and costs, and certain other information for the periods indicated. Average balances are daily average balances. Non-accrual loans are included in average balances only. Average yields include the effect of deferred costs and fees, discounts, and premiums that are amortized or accreted to interest income or interest expense.
|
|
For the Three Months Ended September 30, |
|
|
||||||||||||||||||||||
|
|
2022 |
|
|
|
2021 |
|
|
||||||||||||||||||
|
|
Average Outstanding Balance |
|
|
Interest |
|
|
Yield/ Rate(5) |
|
|
|
Average Outstanding Balance |
|
|
Interest |
|
|
Yield/ Rate(5) |
|
|
||||||
|
|
(Dollars in thousands) |
|
|
||||||||||||||||||||||
Interest-earning assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Total loans |
|
$ |
677,634 |
|
|
$ |
7,147 |
|
|
|
4.18 |
|
% |
|
$ |
494,504 |
|
|
$ |
5,221 |
|
|
|
4.19 |
|
% |
Securities (1) |
|
|
74,273 |
|
|
|
346 |
|
|
|
1.85 |
|
|
|
|
65,924 |
|
|
|
238 |
|
|
|
1.43 |
|
|
Short term investments |
|
|
45,638 |
|
|
|
250 |
|
|
|
2.18 |
|
|
|
|
48,419 |
|
|
|
14 |
|
|
|
0.11 |
|
|
Interest bearing time deposits |
|
|
300 |
|
|
|
1 |
|
|
|
0.71 |
|
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
Total interest-earning assets |
|
|
797,845 |
|
|
|
7,744 |
|
|
|
3.85 |
|
% |
|
|
608,847 |
|
|
|
5,473 |
|
|
|
3.57 |
|
% |
Non-interest-earning assets |
|
|
28,102 |
|
|
|
|
|
|
|
|
|
|
24,030 |
|
|
|
|
|
|
|
|
||||
Total assets |
|
$ |
825,947 |
|
|
|
|
|
|
|
|
|
$ |
632,877 |
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Interest-bearing liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Regular savings accounts |
|
|
57,106 |
|
|
|
13 |
|
|
|
0.09 |
|
% |
|
|
48,526 |
|
|
|
6 |
|
|
|
0.05 |
|
% |
Checking accounts |
|
|
48,135 |
|
|
|
5 |
|
|
|
0.04 |
|
|
|
|
26,626 |
|
|
|
15 |
|
|
|
0.22 |
|
|
Money market accounts |
|
|
178,833 |
|
|
|
215 |
|
|
|
0.48 |
|
|
|
|
167,709 |
|
|
|
130 |
|
|
|
0.31 |
|
|
Certificates of deposit |
|
|
262,082 |
|
|
|
792 |
|
|
|
1.20 |
|
|
|
|
219,712 |
|
|
|
689 |
|
|
|
1.24 |
|
|
Total interest-bearing deposits |
|
|
546,156 |
|
|
|
1,025 |
|
|
|
0.74 |
|
|
|
|
462,573 |
|
|
|
840 |
|
|
|
0.72 |
|
|
Federal Home Loan Bank advances |
|
|
44,171 |
|
|
|
197 |
|
|
|
1.77 |
|
|
|
|
9,000 |
|
|
|
30 |
|
|
|
1.32 |
|
|
Total interest-bearing liabilities |
|
|
590,327 |
|
|
|
1,222 |
|
|
|
0.82 |
|
% |
|
|
471,573 |
|
|
|
870 |
|
|
|
0.73 |
|
% |
Non-interest-bearing demand deposits |
|
|
89,299 |
|
|
|
|
|
|
|
|
|
|
79,509 |
|
|
|
|
|
|
|
|
||||
Non-interest-bearing liabilities |
|
|
7,996 |
|
|
|
|
|
|
|
|
|
|
5,406 |
|
|
|
|
|
|
|
|
||||
Total liabilities |
|
|
687,622 |
|
|
|
|
|
|
|
|
|
|
556,488 |
|
|
|
|
|
|
|
|
||||
Shareholders' Equity |
|
|
138,325 |
|
|
|
|
|
|
|
|
|
|
76,389 |
|
|
|
|
|
|
|
|
||||
Total liabilities and shareholders' equity |
|
$ |
825,947 |
|
|
|
|
|
|
|
|
|
$ |
632,877 |
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Net interest income |
|
|
|
|
$ |
6,522 |
|
|
|
|
|
|
|
|
|
$ |
4,603 |
|
|
|
|
|
||||
Net interest rate spread (2) |
|
|
|
|
|
|
|
|
3.03 |
|
% |
|
|
|
|
|
|
|
|
2.84 |
|
% |
||||
Net interest-earning assets (3) |
|
$ |
207,518 |
|
|
|
|
|
|
|
|
|
$ |
137,274 |
|
|
|
|
|
|
|
|
||||
Net interest margin (4) |
|
|
|
|
|
|
|
|
3.24 |
|
% |
|
|
|
|
|
|
|
|
3.00 |
|
% |
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Average interest-earning assets to interest- |
|
|
|
|
|
|
|
|
135.15 |
|
% |
|
|
|
|
|
|
|
|
129.11 |
|
% |
(1) Excludes interest and dividends on cost method investments of $14,000 and $5,000 for the three months ended September 30, 2022 and 2021, respectively.
(2) Net interest rate spread represents the difference between the weighted average yield on interest-earning assets and the weighted average rate of interest-bearing liabilities.
(3) Net interest-earning assets represent total interest-earning assets less total interest-bearing liabilities.
(4) Net interest margin represents net interest income divided by average total interest-earning assets.
(5) Annualized
32
Rate/Volume Analysis. The following tables present the effects of changing rates and volumes on our net interest income for the periods indicated. The rate column shows the effects attributable to changes in rate (changes in rate multiplied by prior period volume). The volume column shows the effects attributable to changes in volume (changes in volume multiplied by prior rate). The total column represents the sum of the prior columns. For purposes of this table, changes attributable to both rate and volume, which cannot be segregated, have been allocated proportionately based on the changes due to rate and the changes due to volume. There were no out-of-period items or adjustments required to be excluded from the table below.
|
|
Three Months Ended September 30, 2022 vs. 2021 |
|
|||||||||
|
|
Increase (Decrease) Due to |
|
|
Total Increase |
|
||||||
|
|
Volume |
|
|
Rate |
|
|
(Decrease) |
|
|||
|
|
(In thousands) |
|
|||||||||
Interest-earning assets: |
|
|
|
|
|
|
|
|
|
|||
Loans |
|
$ |
1,931 |
|
|
$ |
(5 |
) |
|
$ |
1,926 |
|
Securities |
|
|
33 |
|
|
|
75 |
|
|
|
108 |
|
Short term investments |
|
|
(1 |
) |
|
|
237 |
|
|
|
236 |
|
Interest bearing time deposits |
|
|
1 |
|
|
|
- |
|
|
|
1 |
|
Total interest-earning assets |
|
$ |
1,964 |
|
|
$ |
307 |
|
|
$ |
2,271 |
|
|
|
|
|
|
|
|
|
|
|
|||
Interest-bearing liabilities: |
|
|
|
|
|
|
|
|
|
|||
Interest-bearing demand deposits |
|
$ |
7 |
|
|
$ |
(17 |
) |
|
$ |
(10 |
) |
Regular savings and other deposits |
|
|
1 |
|
|
|
6 |
|
|
|
7 |
|
Money market deposits |
|
|
9 |
|
|
|
76 |
|
|
|
85 |
|
Certificates of deposit |
|
|
129 |
|
|
|
(26 |
) |
|
|
103 |
|
Total deposits |
|
|
146 |
|
|
|
39 |
|
|
|
185 |
|
Advances from the Federal Home Loan Bank |
|
|
154 |
|
|
|
13 |
|
|
|
167 |
|
Total interest-bearing liabilities |
|
$ |
300 |
|
|
$ |
52 |
|
|
$ |
352 |
|
|
|
|
|
|
|
|
|
|
|
|||
Change in net interest income |
|
$ |
1,664 |
|
|
$ |
255 |
|
|
$ |
1,919 |
|
Comparison of Operating Results for the Nine Months Ended September 30, 2022 and September 30, 2021
Net Income. Net income was $1.7 million for the nine months ended September 30, 2022, compared to net income of $4.0 million for the nine months ended September 30, 2021, a decrease of $2.3 million, or 56.9%. The decrease was primarily due to an increase in noninterest expense of $5.3 million, partially offset by an increase in net interest and dividend income after the provision for loan losses of $1.7 million.
Interest and Dividend Income. Interest and dividend income increased $3.0 million, or 18.2%, to $19.5 million for the nine months ended September 30, 2022 from $16.5 million for the nine months ended September 30, 2021, primarily due to a $2.4 million increase in interest and fees on loans, a $283,000 increase in interest and dividends on securities and a $323,000 increase in other interest income. The increase in interest and fees on loans was primarily due to an increase of $103.6 million in the average balance of the loan portfolio to $592.6 million for the nine months ended September 30, 2022 from $489.0 million for the nine months ended September 30, 2021. The weighted average yield for the loan portfolio decreased 21 basis points to 4.08% for the nine months ended September 30, 2022 from 4.29% for the nine months ended September 30, 2021, primarily due to lower prepayment fees and PPP loan fees. The increase in interest and dividends on securities was driven by an increase of $9.3 million in the average balance of the investment security portfolio to $73.9 million for the nine months ended September 30, 2022 from $64.5 million for the nine months ended September 30, 2021 as well as a 23 basis point increase in the yield on investment securities from 1.50% for the nine months ended September 30, 2021 to 1.73% nine months ended September 30, 2022 as well as an increase of $51,000 in income recognized on cost method investments. The increase in other interest income was due to an increase in the yield on short term investments to 1.10% for the nine months ended September 30, 2022 from 0.09% for the nine months ended September 30, 2021. This increase was driven by increases in the rate paid on reserves at the Federal Reserve Bank.
Average interest-earning assets increased $110.1 million, to $709.9 million for the nine months ended September 30, 2022 from $599.8 million for the nine months ended September 30, 2021. The yield on interest-earning assets decreased two basis points to 3.65% for the nine months ended September 30, 2022 from 3.67% for the nine months ended September 30, 2021.
Interest Expense. Total interest expense decreased $262,000, or 9.0%, to $2.6 million for the nine months ended September 30, 2022 from $2.9 million for the nine months ended September 30, 2021. Interest expense on deposit accounts decreased $467,000, or 16.7%, to $2.3 million for the nine months ended September 30, 2022 from $2.8 million for the nine months ended September 30, 2021, due to a decrease in the weighted average rate on interest-bearing deposits to 0.60% for the nine months ended September 30,
33
2022 from 0.82% for the nine months ended September 30, 2021, which more than offset an increase in the average balance of interest-bearing deposits of $64.1 million, or 14.1%, to $518.1 million for the nine months ended September 30, 2022 from $454.0 million for the nine months ended September 30, 2021.
Net Interest and Dividend Income. Net interest and dividend income increased $3.3 million, or 24.0%, to $16.8 million for the nine months ended September 30, 2022 from $13.6 million for the nine months ended September 30, 2021, primarily due to a $32.3 million increase in the average balance of net interest-earning assets during the nine months ended September 30, 2022, together with an increase in the interest rate spread to 3.00% for the nine months ended September 30, 2022 from 2.84% for the nine months ended September 30, 2021. The increase in the interest rate spread was due to a decrease in the weighted average rate paid on interest-bearing liabilities to 0.65% for the nine months ended September 30, 2022 from 0.83% for the nine months ended September 30, 2021. The net interest margin increased to 3.16% for the nine months ended September 30, 2022 from 3.02% for the nine months ended September 30, 2021.
Provision for Loan Losses. Based on management’s analysis of the adequacy of the allowance for loan losses, a provision of $1.8 million was recorded for the nine months ended September 30, 2022, compared to a provision of $270,000 for the nine months ended September 30, 2021. The $1.5 million, or 566.7%, increase in the provision was primarily due to loan portfolio growth.
Noninterest Income. Noninterest income increased $257,000, or 28.2%, to $1.2 million for the nine months ended September 30, 2022 from $912,000 for the nine months ended September 30, 2021. The increase was driven by $429,000 of gains recognized into income from life insurance policy death benefits. Partially offsetting this increase was a decrease of $262,000 in net gains on sales of loans due to the current interest rate environment and lower originations of saleable loans. The table below sets forth our noninterest income for nine months ended September 30, 2022 and 2021:
|
|
Nine Months Ended |
|
|
Change |
|
|
||||||||||
|
|
2022 |
|
|
2021 |
|
|
Amount |
|
|
Percent |
|
|
||||
|
|
(Dollars in thousands) |
|
|
|||||||||||||
Customer service fees |
|
$ |
326 |
|
|
$ |
292 |
|
|
$ |
34 |
|
|
|
11.6 |
|
% |
Income from bank-owned life insurance |
|
|
731 |
|
|
|
252 |
|
|
|
479 |
|
|
|
190.1 |
|
|
Net gain on sales of loans |
|
|
84 |
|
|
|
346 |
|
|
|
(262 |
) |
|
|
(75.7 |
) |
|
Other |
|
|
28 |
|
|
|
22 |
|
|
|
6 |
|
|
|
27.3 |
|
|
Total noninterest income |
|
$ |
1,169 |
|
|
$ |
912 |
|
|
$ |
257 |
|
|
|
28.2 |
|
% |
Noninterest Expense. Noninterest expense increased $5.3 million, or 61.4%, to $14.1 million for the nine months ended September 30, 2022 from $8.7 million for the nine months ended September 30, 2021, driven by increases in charitable contributions and in salaries and employee benefits. Charitable contributions increased to $3.2 million for the nine months ended September 30, 2022 from $40,000 for the nine months ended September 30, 2021 driven by a $3.2 million contribution to the Everett Co-operative Bank Charitable Foundation. Salaries and employee benefit expenses increased $1.5 million, or 27.4%, resulting primarily from additional employees and normal salary increases. The recent hires of several executive officers and other seasoned bankers should allow us to implement our growth strategy and will continue to increase our compensation and benefits expense in 2022 and thereafter, which will increase our noninterest expense. In addition, during the nine months ended September 30, 2022, we recorded expense of $166,000 related to our Survivor Benefit Plan and $215,000 related to the Employee Stock Ownership Plan. There were no expenses related to either of these plans in 2021. Also, included within salaries and employee benefits for the nine months ended September 30, 2022 is a benefit of $582,000 recorded to reflect a reduction in the liability related to our withdrawal from our defined benefit plan. The reduction was primarily driven by increases in interest rates since December 31, 2021, which caused defined benefit plan discount rates to rise.
34
The table below sets forth our noninterest expense for the nine months ended September 30, 2022 and 2021:
|
|
Nine Months Ended |
|
|
Change |
|
|
||||||||||
|
|
2022 |
|
|
2021 |
|
|
Amount |
|
|
Percent |
|
|
||||
|
|
(Dollars in thousands) |
|
|
|||||||||||||
Salaries and employee benefits |
|
$ |
6,967 |
|
|
$ |
5,469 |
|
|
$ |
1,498 |
|
|
|
27.4 |
|
% |
Director Compensation |
|
|
321 |
|
|
|
284 |
|
|
|
37 |
|
|
|
12.9 |
|
|
Occupancy and equipment |
|
|
571 |
|
|
|
559 |
|
|
|
12 |
|
|
|
2.1 |
|
|
Data processing |
|
|
546 |
|
|
|
527 |
|
|
|
19 |
|
|
|
3.6 |
|
|
Computer software and licensing fees |
|
|
181 |
|
|
|
233 |
|
|
|
(52 |
) |
|
|
(22.3 |
) |
|
Advertising and promotions |
|
|
511 |
|
|
|
473 |
|
|
|
38 |
|
|
|
8.0 |
|
|
Professional fees |
|
|
535 |
|
|
|
299 |
|
|
|
236 |
|
|
|
78.9 |
|
|
FDIC Assessment |
|
|
163 |
|
|
|
117 |
|
|
|
46 |
|
|
|
39.3 |
|
|
Charitable contributions |
|
|
3,249 |
|
|
|
40 |
|
|
|
3,209 |
|
|
|
8,022.5 |
|
|
Other expense |
|
|
1,010 |
|
|
|
705 |
|
|
|
305 |
|
|
|
43.3 |
|
|
Total noninterest expense |
|
$ |
14,054 |
|
|
$ |
8,706 |
|
|
$ |
5,348 |
|
|
|
61.4 |
|
% |
Income Tax Expense. Income tax expense decreased $1.1 million, or 73.0%, to $394,000 for the nine months ended September 30, 2022 from $1.5 million for the nine months ended September 30, 2021. The effective tax rate was 18.4% and 26.5% for the nine months ended September 30, 2022 and 2021, respectively. The reduction in the effective tax rate was driven by the non taxable bank owned life insurance death benefits recognized during the nine months ended September 30, 2022.
35
Average Balances and Yields. The following table sets forth average balance sheets, average yields and costs, and certain other information for the periods indicated. Average balances are daily average balances. Non-accrual loans are included in average balances only. Average yields include the effect of deferred costs and fees, discounts, and premiums that are amortized or accreted to interest income or interest expense.
|
|
For the Nine Months Ended September 30, |
|
|
||||||||||||||||||||||
|
|
2022 |
|
|
|
2021 |
|
|
||||||||||||||||||
|
|
Average Outstanding Balance |
|
|
Interest |
|
|
Yield/ Rate(5) |
|
|
|
Average Outstanding Balance |
|
|
Interest |
|
|
Yield/ Rate(5) |
|
|
||||||
|
|
(Dollars in thousands) |
|
|
||||||||||||||||||||||
Interest-earning assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Total loans |
|
$ |
592,641 |
|
|
$ |
18,088 |
|
|
|
4.08 |
|
% |
|
$ |
489,031 |
|
|
$ |
15,703 |
|
|
|
4.29 |
|
% |
Securities (1) |
|
|
73,865 |
|
|
|
954 |
|
|
|
1.73 |
|
|
|
|
64,540 |
|
|
|
722 |
|
|
|
1.50 |
|
|
Short term investments |
|
|
43,139 |
|
|
|
354 |
|
|
|
1.10 |
|
|
|
|
46,229 |
|
|
|
32 |
|
|
|
0.09 |
|
|
Interest bearing time deposits |
|
|
218 |
|
|
|
1 |
|
|
|
0.71 |
|
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
Total interest-earning assets |
|
|
709,863 |
|
|
|
19,397 |
|
|
|
3.65 |
|
% |
|
|
599,800 |
|
|
|
16,457 |
|
|
|
3.67 |
|
% |
Non-interest-earning assets |
|
|
27,442 |
|
|
|
|
|
|
|
|
|
|
21,876 |
|
|
|
|
|
|
|
|
||||
Total assets |
|
$ |
737,305 |
|
|
|
|
|
|
|
|
|
$ |
621,676 |
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Interest-bearing liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Regular savings accounts |
|
|
53,691 |
|
|
|
27 |
|
|
|
0.07 |
|
% |
|
|
46,123 |
|
|
|
24 |
|
|
|
0.07 |
|
% |
Checking accounts |
|
|
38,898 |
|
|
|
23 |
|
|
|
0.08 |
|
|
|
|
25,085 |
|
|
|
44 |
|
|
|
0.23 |
|
|
Money market accounts |
|
|
188,300 |
|
|
|
515 |
|
|
|
0.37 |
|
|
|
|
160,273 |
|
|
|
430 |
|
|
|
0.36 |
|
|
Certificates of deposit |
|
|
237,245 |
|
|
|
1,767 |
|
|
|
1.00 |
|
|
|
|
222,542 |
|
|
|
2,301 |
|
|
|
1.38 |
|
|
Total interest-bearing deposits |
|
|
518,134 |
|
|
|
2,332 |
|
|
|
0.60 |
|
|
|
|
454,023 |
|
|
|
2,799 |
|
|
|
0.82 |
|
|
Federal Home Loan Bank advances |
|
|
27,139 |
|
|
|
310 |
|
|
|
1.53 |
|
|
|
|
13,491 |
|
|
|
105 |
|
|
|
1.04 |
|
|
Total interest-bearing liabilities |
|
|
545,273 |
|
|
|
2,642 |
|
|
|
0.65 |
|
% |
|
|
467,514 |
|
|
|
2,904 |
|
|
|
0.83 |
|
% |
Non-interest-bearing demand deposits |
|
|
85,270 |
|
|
|
|
|
|
|
|
|
|
74,078 |
|
|
|
|
|
|
|
|
||||
Non-interest-bearing liabilities |
|
|
7,923 |
|
|
|
|
|
|
|
|
|
|
5,083 |
|
|
|
|
|
|
|
|
||||
Total liabilities |
|
|
638,466 |
|
|
|
|
|
|
|
|
|
|
546,675 |
|
|
|
|
|
|
|
|
||||
Shareholders' Equity |
|
|
98,839 |
|
|
|
|
|
|
|
|
|
|
75,001 |
|
|
|
|
|
|
|
|
||||
Total liabilities and shareholders' equity |
|
$ |
737,305 |
|
|
|
|
|
|
|
|
|
$ |
621,676 |
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Net interest income |
|
|
|
|
$ |
16,755 |
|
|
|
|
|
|
|
|
|
$ |
13,553 |
|
|
|
|
|
||||
Net interest rate spread (2) |
|
|
|
|
|
|
|
|
3.00 |
|
% |
|
|
|
|
|
|
|
|
2.84 |
|
% |
||||
Net interest-earning assets (3) |
|
$ |
164,590 |
|
|
|
|
|
|
|
|
|
$ |
132,286 |
|
|
|
|
|
|
|
|
||||
Net interest margin (4) |
|
|
|
|
|
|
|
|
3.16 |
|
% |
|
|
|
|
|
|
|
|
3.02 |
|
% |
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Average interest-earning assets to interest- |
|
|
|
|
|
|
|
|
130.18 |
|
% |
|
|
|
|
|
|
|
|
128.30 |
|
% |
(1) Excludes interest and dividends on cost method investments of $68,000 and $16,000 for the nine months ended September 30, 2022 and 2021, respectively.
(2) Net interest rate spread represents the difference between the weighted average yield on interest-earning assets and the weighted average rate of interest-bearing liabilities.
(3) Net interest-earning assets represent total interest-earning assets less total interest-bearing liabilities.
(4) Net interest margin represents net interest income divided by average total interest-earning assets.
(5) Annualized
36
Rate/Volume Analysis. The following tables present the effects of changing rates and volumes on our net interest income for the periods indicated. The rate column shows the effects attributable to changes in rate (changes in rate multiplied by prior year volume). The volume column shows the effects attributable to changes in volume (changes in volume multiplied by prior rate). The total column represents the sum of the prior columns. For purposes of this table, changes attributable to both rate and volume, which cannot be segregated, have been allocated proportionately based on the changes due to rate and the changes due to volume. There were no out-of-period items or adjustments required to be excluded from the table below.
|
|
Nine Months Ended September 30, 2022 vs. 2021 |
|
|||||||||
|
|
Increase (Decrease) Due to |
|
|
Total Increase |
|
||||||
|
|
Volume |
|
|
Rate |
|
|
(Decrease) |
|
|||
|
|
(In thousands) |
|
|||||||||
Interest-earning assets: |
|
|
|
|
|
|
|
|
|
|||
Loans |
|
$ |
3,193 |
|
|
$ |
(808 |
) |
|
$ |
2,385 |
|
Securities |
|
|
112 |
|
|
|
120 |
|
|
|
232 |
|
Short term investments |
|
|
(2 |
) |
|
|
324 |
|
|
|
322 |
|
Interest bearing time deposits |
|
|
1 |
|
|
|
- |
|
|
|
1 |
|
Total interest-earning assets |
|
$ |
3,304 |
|
|
$ |
(364 |
) |
|
$ |
2,940 |
|
|
|
|
|
|
|
|
|
|
|
|||
Interest-bearing liabilities: |
|
|
|
|
|
|
|
|
|
|||
Interest-bearing demand deposits |
|
$ |
17 |
|
|
$ |
(38 |
) |
|
$ |
(21 |
) |
Regular savings and other deposits |
|
|
4 |
|
|
|
(1 |
) |
|
|
3 |
|
Money market deposits |
|
|
77 |
|
|
|
8 |
|
|
|
85 |
|
Certificates of deposit |
|
|
144 |
|
|
|
(678 |
) |
|
|
(534 |
) |
Total deposits |
|
|
242 |
|
|
|
(709 |
) |
|
|
(467 |
) |
Advances from the Federal Home Loan Bank |
|
|
140 |
|
|
|
65 |
|
|
|
205 |
|
Total interest-bearing liabilities |
|
$ |
382 |
|
|
$ |
(644 |
) |
|
$ |
(262 |
) |
|
|
|
|
|
|
|
|
|
|
|||
Change in net interest income |
|
$ |
2,922 |
|
|
$ |
280 |
|
|
$ |
3,202 |
|
Liquidity and Capital Resources
Liquidity describes our ability to meet the financial obligations that arise in the ordinary course of business. Liquidity is primarily needed to meet the borrowing and deposit withdrawal requirements of our customers and to fund current and planned expenditures. Our primary sources of funds are deposits, principal and interest payments on loans and securities, and proceeds from maturities of securities. We are also able to borrow from the Federal Home Loan Bank of Boston and the Atlantic Community Bankers Bank. At September 30, 2022, we had outstanding advances of $50.5 million from the Federal Home Loan Bank. At September 30, 2022, we had unused borrowing capacity of $108.1 million with the Federal Home Loan Bank and $10.0 million with the Atlantic Community Bankers Bank.
While maturities and scheduled amortization of loans and securities are predictable sources of funds, deposit flows and loan prepayments are greatly influenced by general interest rates, economic conditions, and competition. Our most liquid assets are cash and short-term investments. The levels of these assets are dependent on our operating, financing, lending, and investing activities during any given period.
Our cash flows are comprised of three primary classifications: cash flows from operating activities, investing activities, and financing activities.
At September 30, 2022, we had $50.9 million in loan commitments outstanding. In addition to commitments to originate and purchase loans, we had $60.1 million in unused lines of credit to borrowers and $66.9 million in unadvanced construction loans.
Certificates of deposit due within one year of September 30, 2022 totaled $178.1 million, or 27.3%, of total deposits. If these deposits do not remain with us, we may be required to seek other sources of funds, including brokered deposits and FHLB advances. Depending on market conditions, we may be required to pay higher rates on such deposits or other borrowings than we currently pay on the certificates of deposit due on or before September 30, 2023, or on our savings and money market accounts.
We believe, however, based on historical experience and current market interest rates that we will retain upon maturity a large portion of our certificates of deposit with maturities of one year or less as of September 30, 2022.
37
Our primary investing activity is originating loans. During the nine months ended September 30, 2022 and the year ended December 31, 2021, we originated $364.7 million and $254.6 million of loans, respectively. In addition, during the nine months ended September 30, 2022, we purchased $7.1 million of 1-4 family residential real estate loans. There were no purchases of 1-4 family residential real estate loans during 2021.
Financing activities consist primarily of activity in deposit accounts, and to a lesser extent, both FHLB advances and brokered deposits. We experienced net increases in deposits of $81.0 million and $80.3 million for the nine months ended September 30, 2022 and the year ended December 31, 2021, respectively. At September 30, 2022 and December 31, 2021, the level of brokered time deposits was $84.9 million and $19.9 million, respectively. Deposit flows are affected primarily by the overall level of interest rates and the interest rates and products offered by us and our competitors.
For additional information, see the consolidated statements of cash flows for the nine months ended September 30, 2022 and 2021 included as part of the consolidated financial statements appearing elsewhere in this Form 10-Q.
We are committed to maintaining a strong liquidity position. We monitor our liquidity position on a daily basis. We anticipate that we will have sufficient funds to meet our current funding commitments. Based on our deposit retention experience and current pricing strategy, we anticipate that a significant portion of maturing time deposits will be retained.
At September 30, 2022, Everett Co-operative Bank exceeded all of its regulatory capital requirements, and was categorized as well-capitalized at that date. Management is not aware of any conditions or events since the most recent notification of well-capitalized status that would change our category. See Note 10 of the notes to consolidated financial statements.
The net proceeds from the offering significantly increased our liquidity and capital resources. Over time, the initial level of liquidity will be reduced as net proceeds from the offering are used for general corporate purposes, including funding loans. Our financial condition and results of operations were enhanced by the net proceeds from the offering, and will increase our net interest-earning assets and net interest income.
Impact of Inflation and Changing Prices
The consolidated financial statements and related data presented in this Form 10-Q have been prepared in accordance with U.S. GAAP, which requires the measurement of financial position and operating results in terms of historical dollars without considering changes in the relative purchasing power of money over time due to inflation. The primary impact of inflation on our operations is reflected in increased operating costs. Unlike most industrial companies, virtually all of the assets and liabilities of a financial institution are monetary in nature. As a result, interest rates, generally, have a more significant impact on a financial institution’s performance than does inflation. Interest rates do not necessarily move in the same direction or to the same extent as the prices of goods and services.
Item 3. Quantitative and Qualitative Disclosures About Market Risk
Not applicable, as the Registrant is a smaller reporting company.
Item 4. Controls and Procedures
An evaluation was performed under the supervision and with the participation of the Company’s management, including the Chief Executive Officer and the Chief Financial Officer, of the effectiveness of the design and operation of the Company’s disclosure controls and procedures (as defined in Rule 13a-15(e) promulgated under the Securities and Exchange Act of 1934, as amended) as of September 30, 2022. Based on that evaluation, the Company’s management, including the Chief Executive Officer and the Chief Financial Officer, concluded that the Registrant’s disclosure controls and procedures were effective.
During the quarter ended September 30, 2022, there have been no changes in the Company’s internal controls over financial reporting that have materially affected, or are reasonably likely to materially affect, the Company’s internal control over financial reporting.
38
Part II – Other Information
Item 1. Legal Proceedings
The Bank is subject to various legal actions arising in the normal course of business. In the opinion of management, the resolution of these legal actions is not expected to have a material adverse effect on the Bank’s or the Company’s financial condition or results of operations.
Item 1A. Risk Factors
Not applicable, as the Registrant is a smaller reporting company.
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
Item 3. Defaults Upon Senior Securities
None.
Item 4. Mine Safety Disclosures
Not applicable.
Item 5. Other Information
None.
39
Item 6. Exhibits
31.1 |
|
Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 |
|
|
|
31.2 |
|
Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 |
|
|
|
32 |
|
|
|
|
|
101.INS |
|
Inline XBRL Instance Document – the instance document does not appear in the Interactive Data File because XBRL tags are embedded within the Inline XBRL document. |
|
|
|
101.SCH |
|
Inline XBRL Taxonomy Extension Schema Document |
|
|
|
101.CAL |
|
Inline XBRL Taxonomy Extension Calculation Linkbase Document |
|
|
|
101.DEF |
|
Inline XBRL Taxonomy Extension Definition Linkbase Document |
|
|
|
101.LAB |
|
Inline XBRL Taxonomy Extension Label Linkbase Document |
|
|
|
101.PRE |
|
Inline XBRL Taxonomy Extension Presentation Linkbase Document |
|
|
|
104 |
|
Cover Page Interactive Data File (embedded within the Inline XBRL document) |
40
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.
|
|
ECB BANCORP, INC. |
|
|
|
|
|
|
Date: November 10, 2022 |
|
/s/Richard J. O'Neil, Jr. |
|
|
Richard J. O’Neil, Jr. |
|
|
President and Chief Executive Officer |
|
|
|
|
|
|
Date: November 10, 2022 |
|
/s/John A. Citrano |
|
|
John A. Citrano |
|
|
Executive Vice President and Chief Financial Officer |
41