Annual Statements Open main menu

Randolph Bancorp, Inc. - Quarter Report: 2021 March (Form 10-Q)

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C.  20549

 

FORM 10-Q

 

QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) f

OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended March 31, 2021

 

Commission File Number: 001-37780

 

Randolph Bancorp, Inc.

(Exact name of registrant as specified in its charter)

 

 

Massachusetts

81-1844402

(State or other jurisdiction of incorporation or organization)

(I.R.S. Employer Identification No.)

 

 

10 Cabot Place

 

Stoughton, Massachusetts

02072

(Address of principal executive offices)

(Zip Code)

 

(781) 963-2100

(Registrant's telephone number, including area code)

 

Securities registered pursuant to Section 12(b) of the Act:

Title of Each Class

Trading Symbol(s)

Name of each exchange on which registered

Common Stock, par value $.01 per share

RNDB

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 filing requirements for the past 90 days. Yes 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 (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes No

 

Indicate by check mark whether the registrant is large accelerated filer, an accelerated filer, a non-accelerated filer, smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.

 

Large accelerated filer

 

Accelerated filer

Non-accelerated filer

 

Smaller reporting company

 

 

 

Emerging growth company

 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial account standards provided pursuant to Section 13(a) of the Exchange Act.

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes No

As of April 30, 2021, there were 5,305,881 shares of the registrant’s common stock outstanding.

 

 

 

 


 

 

Table of Contents

 

 

Page

PART I - FINANCIAL INFORMATION

 

Item 1. Financial Statements (Unaudited)

 

 

Consolidated Balance Sheets as of March 31, 2021 and December 31, 2020

1

 

Consolidated Statements of Operations for the three months ended March 31, 2021 and 2020

2

 

Consolidated Statements of Comprehensive Income for the three months ended March 31, 2021 and 2020

3

 

Consolidated Statements of Changes in Stockholders’ Equity for the three months ended March 31, 2021 and 2020

4

 

Consolidated Statements of Cash Flows for the three months ended March 31, 2021 and 2020

5

 

Notes to Unaudited Consolidated Financial Statements

6

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

27

Item 3. Quantitative and Qualitative Disclosures About Market Risk

37

Item 4. Controls and Procedures

37

PART II—OTHER INFORMATION

37

Item 1. Legal Proceedings

37

Item 1A. Risk Factors

37

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds

38

Item 3. Defaults Upon Senior Securities

38

Item 4. Mine Safety Disclosures

38

Item 5. Other Information

38

Item 6. Exhibits

38

SIGNATURE

39

 

 

 

i


 

 

PART I—FINANCIAL INFORMATION

Item 1. Financial Statements

RANDOLPH BANCORP, INC. AND SUBSIDIARY

Consolidated Balance Sheets (Unaudited)

(In thousands except for share data)

 

 

March 31,

 

 

December 31,

 

 

 

2021

 

 

2020

 

Assets

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

3,453

 

 

$

4,206

 

Interest-bearing deposits

 

 

51,497

 

 

 

9,568

 

Total cash and cash equivalents

 

 

54,950

 

 

 

13,774

 

 

 

 

 

 

 

 

 

 

Securities available for sale, at fair value

 

 

54,148

 

 

 

55,366

 

Loans held for sale, at fair value

 

 

93,176

 

 

 

119,112

 

Loans, net of allowance for loan losses of $6,563 in 2021 and $6,784 in 2020

 

 

491,983

 

 

 

483,644

 

Federal Home Loan Bank of Boston stock, at cost

 

 

3,576

 

 

 

3,576

 

Accrued interest receivable

 

 

1,501

 

 

 

1,562

 

Mortgage servicing rights, net

 

 

14,744

 

 

 

12,377

 

Premises and equipment, net

 

 

4,709

 

 

 

4,781

 

Bank-owned life insurance

 

 

8,662

 

 

 

8,622

 

Foreclosed real estate

 

 

132

 

 

 

132

 

Other assets

 

 

10,607

 

 

 

18,126

 

Total assets

 

$

738,188

 

 

$

721,072

 

 

 

 

 

 

 

 

 

 

Liabilities and Stockholders' Equity

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

Non-interest bearing

 

$

118,623

 

 

$

96,731

 

Interest bearing

 

 

409,410

 

 

 

399,847

 

Brokered

 

 

32,225

 

 

 

31,729

 

Total deposits

 

 

560,258

 

 

 

528,307

 

 

 

 

 

 

 

 

 

 

Federal Reserve Bank advances

 

 

 

 

 

11,431

 

Federal Home Loan Bank of Boston advances

 

 

60,024

 

 

 

61,895

 

Mortgagors' escrow accounts

 

 

1,924

 

 

 

2,338

 

Post-employment benefit obligations

 

 

2,235

 

 

 

2,382

 

Other liabilities

 

 

12,888

 

 

 

14,900

 

Total liabilities

 

 

637,329

 

 

 

621,253

 

 

 

 

 

 

 

 

 

 

Commitments and contingencies (Note 14)

 

 

 

 

 

 

 

 

Stockholders' Equity:

 

 

 

 

 

 

 

 

Preferred stock, no par value; authorized: 1,000,000 shares; issued: none

 

 

 

 

 

 

Common stock, $.01 par value; authorized: 15,000,000 shares; issued and

      outstanding: 5,364,240 shares at March 31, 2021 and 5,495,514 shares

      at December 31, 2020

 

 

53

 

 

 

54

 

Additional paid-in capital

 

 

48,613

 

 

 

50,937

 

Retained earnings

 

 

55,801

 

 

 

51,689

 

ESOP-Unearned compensation

 

 

(3,709

)

 

 

(3,756

)

Accumulated other comprehensive income, net of tax

 

 

101

 

 

 

895

 

Total stockholders' equity

 

 

100,859

 

 

 

99,819

 

Total liabilities and stockholders' equity

 

$

738,188

 

 

$

721,072

 

See accompanying notes to unaudited consolidated financial statements.

1


 

RANDOLPH BANCORP, INC. AND SUBSIDIARY

Consolidated Statements of Operations (Unaudited)

(Dollars in thousands except per share amounts)

 

 

 

Three Months Ended March 31,

 

 

 

2021

 

 

2020

 

Interest and dividend income:

 

 

 

 

 

 

 

 

Loans

 

$

5,508

 

 

$

5,620

 

Securities-taxable

 

 

240

 

 

 

370

 

Securities-tax exempt

 

 

6

 

 

 

7

 

Interest-bearing deposits and certificates of deposit

 

 

7

 

 

 

56

 

Total interest and dividend income

 

 

5,761

 

 

 

6,053

 

 

 

 

 

 

 

 

 

 

Interest expense:

 

 

 

 

 

 

 

 

Deposits

 

 

438

 

 

 

1,425

 

Federal Reserve Bank and Federal Home Loan Bank of Boston advances

 

 

232

 

 

 

203

 

Total interest expense

 

 

670

 

 

 

1,628

 

 

 

 

 

 

 

 

 

 

Net interest income

 

 

5,091

 

 

 

4,425

 

Provision (credit) for loan losses

 

 

(213

)

 

 

724

 

Net interest income after provision (credit) for loan losses

 

 

5,304

 

 

 

3,701

 

 

 

 

 

 

 

 

 

 

Non-interest income:

 

 

 

 

 

 

 

 

Customer service fees

 

 

367

 

 

 

306

 

Gain on loan origination and sale activities, net

 

 

10,993

 

 

 

7,144

 

Mortgage servicing fees, net

 

 

779

 

 

 

(1,254

)

Increase in cash surrender value of life insurance

 

 

40

 

 

 

45

 

Other

 

 

244

 

 

 

210

 

Total non-interest income

 

 

12,423

 

 

 

6,451

 

 

 

 

 

 

 

 

 

 

Non-interest expenses:

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

 

8,437

 

 

 

8,126

 

Occupancy and equipment

 

 

744

 

 

 

698

 

Data processing

 

 

263

 

 

 

196

 

Professional fees

 

 

561

 

 

 

405

 

Marketing

 

 

170

 

 

 

152

 

FDIC insurance

 

 

54

 

 

 

56

 

Other

 

 

1,722

 

 

 

1,326

 

Total non-interest expenses

 

 

11,951

 

 

 

10,959

 

 

 

 

 

 

 

 

 

 

Income (loss) before income taxes

 

 

5,776

 

 

 

(807

)

 

 

 

 

 

 

 

 

 

Income tax expense

 

 

1,664

 

 

 

11

 

Net income (loss)

 

$

4,112

 

 

$

(818

)

Earnings (loss) per common share

 

 

 

 

 

 

 

 

Basic

 

$

0.81

 

 

$

(0.16

)

Diluted

 

$

0.78

 

 

$

(0.16

)

Weighted average shares outstanding

 

 

 

 

 

 

 

 

Basic

 

 

5,056,165

 

 

 

5,158,294

 

Diluted

 

 

5,254,907

 

 

 

5,158,294

 

 

See accompanying notes to unaudited consolidated financial statements.

2


 

RANDOLPH BANCORP, INC. AND SUBSIDIARY

Consolidated Statements of Comprehensive Income (Unaudited)

(In thousands)

 

 

 

Three Months Ended March 31,

 

 

 

2021

 

 

2020

 

Net income (loss)

 

$

4,112

 

 

$

(818

)

 

 

 

 

 

 

 

 

 

Other comprehensive income (loss):

 

 

 

 

 

 

 

 

Securities available for sale:

 

 

 

 

 

 

 

 

Unrealized holding gains (losses)

 

 

(917

)

 

 

1,564

 

Related tax effects

 

 

119

 

 

 

 

Net-of-tax amount

 

 

(798

)

 

 

1,564

 

 

 

 

 

 

 

 

 

 

Supplemental retirement plan:

 

 

 

 

 

 

 

 

Reclassification adjustments (1):

 

 

 

 

 

 

 

 

Actuarial losses

 

 

12

 

 

 

9

 

Prior service credits

 

 

(8

)

 

 

(12

)

 

 

 

4

 

 

 

(3

)

Related tax effects

 

 

 

 

 

 

Net-of-tax amount

 

 

4

 

 

 

(3

)

 

 

 

 

 

 

 

 

 

Total other comprehensive income (loss)

 

 

(794

)

 

 

1,561

 

 

 

 

 

 

 

 

 

 

Comprehensive income

 

$

3,318

 

 

$

743

 

 

(1)

Amounts are included in other non-interest expenses in the consolidated statements of operations.

 

See accompanying notes to unaudited consolidated financial statements.

 

 

 

3


 

 

RANDOLPH BANCORP, INC. AND SUBSIDIARY

Consolidated Statements of Changes in Stockholders’ Equity (Unaudited)

Three months ended March 31, 2021 and 2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accumulated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Additional

 

 

 

 

 

 

Unearned

 

 

Other

 

 

Total

 

 

 

Common Stock

 

 

Paid-in

 

 

Retained

 

 

Compensation

 

 

Comprehensive

 

 

Stockholders’

 

 

 

Shares

 

 

Amount

 

 

Capital

 

 

Earnings

 

 

ESOP

 

 

Income (Loss)

 

 

Equity

 

 

 

(Dollars in thousands)

 

Balance at December 31, 2019

 

 

5,576,855

 

 

$

56

 

 

$

51,127

 

 

$

31,757

 

 

$

(3,944

)

 

$

(534

)

 

$

78,462

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss

 

 

 

 

 

 

 

 

 

 

 

(818

)

 

 

 

 

 

 

 

 

(818

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other comprehensive income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,561

 

 

 

1,561

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stock repurchased

 

 

(98,800

)

 

 

(1

)

 

 

(1,194

)

 

 

 

 

 

 

 

 

 

 

 

(1,195

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Restricted stock awards forfeited

 

 

(7,251

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Share redemption for tax withholdings

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

for restricted stock vesting

 

 

(4,460

)

 

 

 

 

 

(53

)

 

 

 

 

 

 

 

 

 

 

 

(53

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stock-based compensation

 

 

 

 

 

 

 

 

931

 

 

 

 

 

 

 

 

 

 

 

 

931

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ESOP shares committed to be released

 

 

 

 

 

 

 

 

21

 

 

 

 

 

 

47

 

 

 

 

 

 

68

 

Balance at March 31, 2020

 

 

5,466,344

 

 

$

55

 

 

$

50,832

 

 

$

30,939

 

 

$

(3,897

)

 

$

1,027

 

 

$

78,956

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at December 31, 2020

 

 

5,495,514

 

 

$

54

 

 

$

50,937

 

 

$

51,689

 

 

$

(3,756

)

 

$

895

 

 

$

99,819

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

 

 

 

 

 

 

 

 

 

 

4,112

 

 

 

 

 

 

 

 

 

4,112

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other comprehensive loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(794

)

 

 

(794

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stock repurchased

 

 

(130,295

)

 

 

(1

)

 

 

(2,651

)

 

 

 

 

 

 

 

 

 

 

 

(2,652

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Share redemption for tax withholdings

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

for restricted stock vesting

 

 

(173

)

 

 

 

 

 

(3

)

 

 

 

 

 

 

 

 

 

 

 

(3

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stock-based compensation

 

 

 

 

 

 

 

 

283

 

 

 

 

 

 

 

 

 

 

 

 

283

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ESOP shares committed to be released

 

 

(806

)

 

 

 

 

 

47

 

 

 

 

 

 

47

 

 

 

 

 

 

94

 

Balance at March 31, 2021

 

 

5,364,240

 

 

$

53

 

 

$

48,613

 

 

$

55,801

 

 

$

(3,709

)

 

$

101

 

 

$

100,859

 

 

See accompanying notes to unaudited consolidated financial statements.

 

4


 

 

RANDOLPH BANCORP, INC. AND SUBSIDIARY

Consolidated Statements of Cash Flows (Unaudited)

(In thousands)

 

 

Three Months Ended March 31,

 

 

 

2021

 

 

2020

 

Cash flows from operating activities:

 

 

 

 

 

 

 

 

Net income (loss)

 

$

4,112

 

 

$

(818

)

Adjustments to reconcile net loss to net cash provided by (used in) operating activities:

 

 

 

 

 

 

 

 

Provision (credit) for loan losses

 

 

(213

)

 

 

724

 

Loans originated for sale

 

 

(487,808

)

 

 

(219,471

)

Net gain on sales of mortgage loans

 

 

(10,993

)

 

 

(5,825

)

Proceeds from sales of mortgage loans

 

 

515,419

 

 

 

229,579

 

Net amortization of securities

 

 

95

 

 

 

54

 

Net change in deferred loan costs and fees, and purchase premiums

 

 

339

 

 

 

3

 

Depreciation and amortization

 

 

182

 

 

 

218

 

Stock-based compensation

 

 

283

 

 

 

931

 

ESOP expense

 

 

94

 

 

 

68

 

Increase in cash surrender value of life insurance

 

 

(40

)

 

 

(45

)

Net (increase) decrease in mortgage servicing rights

 

 

(2,366

)

 

 

1,068

 

Other, net

 

 

9,293

 

 

 

(2,908

)

Net cash provided by operating activities

 

 

28,397

 

 

 

3,578

 

 

 

 

 

 

 

 

 

 

Cash flows from investing activities:

 

 

 

 

 

 

 

 

Securities available for sale:

 

 

 

 

 

 

 

 

Purchases

 

 

(3,913

)

 

 

 

Calls/maturities

 

 

 

 

 

1,000

 

Principal payments on mortgage-backed securities

 

 

4,119

 

 

 

2,548

 

Loan originations, net of principal repayments

 

 

(2,900

)

 

 

(6,435

)

Loan purchases

 

 

 

 

 

(1,519

)

Purchases of Federal Home Loan Bank of Boston stock

 

 

 

 

 

(456

)

Purchases of premises and equipment

 

 

(110

)

 

 

(137

)

Net cash used in investing activities

 

 

(2,804

)

 

 

(4,999

)

 

 

 

 

 

 

 

 

 

Cash flows from financing activities:

 

 

 

 

 

 

 

 

Net increase in non-brokered deposits

 

 

31,455

 

 

 

12,884

 

Net increase (decrease) in brokered deposits

 

 

496

 

 

 

(4,907

)

Net decrease in Federal Reserve Bank borrowings

 

 

(11,431

)

 

 

 

Net decrease in short-term Federal Home Loan Bank of Boston borrowings

 

 

 

 

 

(19,822

)

Issuance of long-term Federal Home Loan Bank of Boston advances

 

 

 

 

 

27,432

 

Repayments of long-term Federal Home Loan Bank of Boston advances

 

 

(1,871

)

 

 

 

Net increase (decrease) in mortgagors' escrow accounts

 

 

(414

)

 

 

22

 

Repurchases of common stock

 

 

(2,652

)

 

 

(1,195

)

Net cash provided by financing activities

 

 

15,583

 

 

 

14,414

 

 

 

 

 

 

 

 

 

 

Net change in cash and cash equivalents

 

 

41,176

 

 

 

12,993

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents at beginning of period

 

 

13,774

 

 

 

8,252

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents at end of period

 

$

54,950

 

 

$

21,245

 

Supplemental cash flow information:

 

 

 

 

 

 

 

 

Interest paid on deposits and borrowed funds

 

$

794

 

 

$

1,728

 

Income taxes paid

 

$

655

 

 

$

225

 

Non-cash item:

 

 

 

 

 

 

 

 

Transfer of held for sale loans to portfolio

 

$

5,565

 

 

$

 

Transfer of portfolio loan to foreclosed real estate

 

$

 

 

$

132

 

Initial recognition of operating lease at commencement

 

$

1,310

 

 

$

 

See accompanying notes to unaudited consolidated financial statements.

 

5


 

 

RANDOLPH BANCORP, INC. AND SUBSIDIARY

Notes to Unaudited Consolidated Financial Statements

March 31, 2021 and 2020

 

1.

BASIS OF FINANCIAL STATEMENT PRESENTATION

The unaudited consolidated financial statements include the accounts of Randolph Bancorp, Inc. (“Bancorp”) and its wholly-owned subsidiary, Envision Bank (the “Bank”, together with Bancorp, the “Company”). The Bank has subsidiaries involved in owning investment securities and foreclosed real estate properties and a subsidiary which provides loan closing services. All intercompany accounts and transactions have been eliminated in consolidation.

These unaudited financial statements have been prepared in accordance with generally accepted accounting principles in the United States of America (“GAAP”) for interim financial reporting and with the instructions to Form 10-Q and Article 10 of Regulation S-X issued by the Securities and Exchange Commission (“SEC”). Accordingly, the accompanying interim financial statements do not include all information required under GAAP for complete financial statements. In the opinion of management, all adjustments considered necessary for a fair presentation of the financial statements, primarily consisting of normal recurring adjustments, have been included. The operating results for the three months ended March 31, 2021 are not necessarily indicative of the results to be expected for the year ending December 31, 2021 or any other interim period.

For further information, refer to the consolidated financial statements and notes thereto included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2020, as filed with the SEC.

 

2.

RECENT ACCOUNTING PRONOUNCEMENTS

 

In February 2016, FASB issued ASU 2016-02, Leases. This ASU requires lessees to put most leases on their balance sheets but recognize expenses on their income statements in a manner similar to current accounting requirements. In May 2020, FASB amended the effective date on the new guidance on leases. Previously, the amendments and related new guidance on leases were effective for fiscal years beginning after December 15, 2020, and interim periods within fiscal years beginning after December 15, 2021 for private companies. The new guidance on leases is now effective for fiscal years beginning after December 15, 2021 and interim periods within fiscal years beginning after December 15, 2022. Early adoption is still permitted, and the Company has adopted the standard during this interim period. As of March 31, 2021, the Company held right-of-use assets related to operating leases of $1.1 million, and recognized the right-of-use assets in the Company’s Consolidated Balance Sheet in other assets. The corresponding operating lease liability is recognized in the Company’s Consolidated Balance Sheet in other liabilities for $1.1 million.

 

In June 2016, the FASB issued ASU 2016-13, Financial Instruments – Credit Losses. The ASU sets forth a “current expected credit loss” (“CECL”) model which requires the Company to measure all expected credit losses for financial instruments held at the reporting date based on historical experience, current conditions and reasonable and supportable forecasts. This replaces the existing probable incurred loss model and is applicable to the measurement of credit losses on financial assets measured at amortized cost and applies to some off-balance sheet credit exposures. This ASU requires enhanced disclosures to help investors and other financial statement users better understand significant estimates and judgements used in determining the allowance for loan losses, as well as the credit quality and underwriting standards of an organization’s loan portfolio. In addition, the ASU amends the accounting for credit losses on available for sale debt securities and purchased financial assets with credit deterioration. In November 2019, FASB issued ASU 2019-10 which extended the effective date for adoption of ASU 2016-13 for smaller reporting companies to fiscal years beginning after December 31, 2022, including interim periods therein. Early adoption is permitted. The Company has formed a working group consisting of accounting, credit and data systems personnel to lead our implementation of this ASU. The working group is evaluating the alternative methodologies which are available and has engaged professional advisors to assist in implementation.

 

6


 

 

3.

GLOBAL PANDEMIC AFFECTING RANDOLPH BANCORP, INC.

 

On March 13, 2020, the United States Government declared a national emergency in response to the coronavirus (“COVID-19”) outbreak. The COVID-19 pandemic has caused, among other things, widespread shutdowns of businesses and volatile markets and has severely disrupted normal economic activity in the region the Company serves as well as across the nation.

 

The following summarizes the more significant financial repercussions of this national emergency for the Company.

 

Credit Quality and Allowance for Loan Losses

 

The Company increased the allowance for loan losses during 2020 directly related to its estimate, based on available information, of probable incurred losses resulting from the impact of the COVID-19 pandemic. During the first quarter of 2021, the Company decreased part of the allowance for loan losses, based on available information, due to improving conditions relating to the COVID-19 pandemic. As the Company acquires additional information on overall economic prospects together with further assessments of the impact on individual borrowers, the loss estimated will be revised as needed, and these revisions could be material. The Company’s approach to estimating the impact of this pandemic on credit quality is presented in Note 6 – “Loans and Allowance for Loan Losses.” 

 

Disaster Response Plan Costs

 

The Company implemented its disaster response plans when the national emergency was declared and a stay at home order was issued in the Commonwealth of Massachusetts. To operate in this mode the Company incurred expenses for, among other things, compensation for front-line and quarantined employees, buying equipment for a remote workforce, cleaning of office and branch buildings, and communications with customers regarding the status of the Company’s operations. These plan costs were immaterial for first quarter of 2021 and 2020, respectively.

 

Loan Payment Deferral and Paycheck Protection Program

 

In response to the pandemic’s effect on our customers, the Company implemented a series of measures through the date of this report, including participation in the Small Business Administration’s (“SBA”) Paycheck Protection Program (the “PPP”) and granting payment deferrals for residential mortgage, home equity and certain commercial borrowers who were current in their payments. The table below summarizes the lending activity and outstanding balances of PPP loans and the associated pledges to the Federal Reserve Bank’s (“FRB”) Paycheck Protection Program Liquidity Facility (“PPPLF”):

 

 

 

 

 

 

 

 

 

PPP Loan Balance

 

 

 

 

 

 

FRB Advances

 

 

 

PPP Loans

 

 

Outstanding at

 

 

Amount Pledged

 

 

Outstanding at

 

 

 

Originated

 

 

March 31, 2021

 

 

to PPPLF

 

 

March 31, 2021 (1)

 

 

 

(In thousands)

 

2020 PPP loans

 

$

15,387

 

 

$

4,557

 

 

$

15,387

 

 

$

-

 

2021 PPP loans

 

 

10,160

 

 

 

10,160

 

 

 

-

 

 

 

-

 

Total Activity

 

$

25,547

 

 

$

14,717

 

 

$

15,387

 

 

$

-

 

 

 

(1)

FRB advances were fully repaid during the first quarter of 2021 and the associated PPP loans are no longer pledged.

 

The Company has granted short-term loan payment deferrals for residential mortgage, home equity and certain commercial borrowers who were current on their payment and experiencing a hardship due to the COVID-19 pandemic. In accordance with interagency guidance issued in March 2020 and/or the CARES Act enacted in March 2020 and as modified by the Consolidated Appropriations Act, these short-term deferrals are not considered troubled debt restructurings, provided the loan modification is made between March 1, 2020 and as modified by the Consolidated Appropriations Act, the earlier of January 1, 2022 or 60 days after the end of the coronavirus emergency declaration and the applicable loan was not more than 30 days past due as of December 31, 2019.

 

The Company has agreed to loan payment deferrals on commercial loans totaling $38.2 million, residential real estate loans in portfolio totaling $20.4 million and residential real estate loans serviced for others totaling $66.0 million as of March 31, 2021. The commercial loan payment deferrals are concentrated in the hotel and hospitality, restaurant and retail service industries. The qualifying residential real estate and commercial loan borrowers were required to contact the Company to receive the loan deferrals.

 

 

7


 

 

 

 

The table below summarizes the status of the bank’s loan deferral activity:

 

 

 

 

 

 

Status of Deferrals Granted

 

 

 

 

 

 

Currently Outstanding

 

 

Paid Off

 

 

Deferrals

 

 

Suspended/

 

 

Resumed

 

 

Full

 

 

Granted (1)

 

 

Reduced Payment (2)

 

 

Payment (2)

 

 

Payoff (3)

 

 

(In thousands)

 

March 31, 2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

One- to four-family

$

16,793

 

 

$

4,316

 

 

$

9,107

 

 

$

3,370

 

Home equity loans and lines of credit

 

3,168

 

 

 

423

 

 

 

1,479

 

 

 

1,266

 

Construction

 

350

 

 

 

-

 

 

 

350

 

 

 

-

 

Commercial

 

34,616

 

 

 

6,241

 

 

 

24,628

 

 

 

3,747

 

Total real estate loans

 

54,927

 

 

 

10,980

 

 

 

35,564

 

 

 

8,383

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

3,579

 

 

 

-

 

 

 

1,569

 

 

 

2,010

 

Consumer

 

68

 

 

 

38

 

 

 

30

 

 

 

-

 

Total

$

58,574

 

 

$

11,018

 

 

$

37,163

 

 

$

10,393

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

One- to four-family

$

15,514

 

 

$

12,974

 

 

$

2,109

 

 

$

431

 

Home equity loans and lines of credit

 

3,179

 

 

 

626

 

 

 

1,287

 

 

 

1,266

 

Construction

 

350

 

 

 

350

 

 

 

-

 

 

 

-

 

Commercial

 

34,754

 

 

 

6,544

 

 

 

25,406

 

 

 

2,804

 

Total real estate loans

 

53,797

 

 

 

20,494

 

 

 

28,802

 

 

 

4,501

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

3,645

 

 

 

-

 

 

 

1,635

 

 

 

2,010

 

Consumer

 

68

 

 

 

68

 

 

 

-

 

 

 

-

 

Total

$

57,510

 

 

$

20,562

 

 

$

30,437

 

 

$

6,511

 

 

(1)

This column equals the current outstanding balance of loans that received a deferral, plus the balance of loans that were deferred and were paid off in full.

 

(2)

These two columns are the current balance of all loans that received a deferral. The Suspended/Reduced Payment columns represents loans currently in a deferral period and the Resumed Payment columns represents loans that are no longer in a deferral period and have resumed normal payment.

 

(3)

This column represents the balance of deferred loans that were paid off in full.

 

The payment deferral programs were applied prospectively from the respective dates of the events and did not change the delinquency status of the loans as of such dates. Accordingly, if all payments were current at the date of the event, the loan will not be reported as past due during the deferral period. Furthermore, for loans subject to the deferral programs on which payments were past due prior to the event, the delinquency status of such loans was frozen to the status that existed at the date of the event until the end of the deferral period.

 

8


 

 

Accordingly, the table below summarizes the risk rating and for all loans that were granted deferral and are outstanding, and any loans that were listed in nonaccrual status at the dates indicated:

 

 

Currently Outstanding Deferred Loans by Risk Rating

 

 

 

 

 

 

Pass Rated /

 

 

Special

 

 

Sub-

 

 

Non-

 

 

Not Rated (1)

 

 

Mention (1)

 

 

standard (1)

 

 

accrual (2)

 

 

(In thousands)

 

March 31, 2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

One- to four-family

$

13,228

 

 

$

195

 

 

$

-

 

 

$

195

 

Home equity loans and lines of credit

 

1,902

 

 

 

-

 

 

 

-

 

 

 

-

 

Construction

 

350

 

 

 

-

 

 

 

-

 

 

 

-

 

Commercial

 

17,985

 

 

 

7,649

 

 

 

5,235

 

 

 

5,235

 

Total real estate loans

 

33,465

 

 

 

7,844

 

 

 

5,235

 

 

 

5,430

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

1,159

 

 

 

410

 

 

 

-

 

 

 

-

 

Consumer

 

68

 

 

 

-

 

 

 

-

 

 

 

-

 

Total

$

34,692

 

 

$

8,254

 

 

$

5,235

 

 

$

5,430

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

One- to four-family

$

14,887

 

 

$

196

 

 

$

-

 

 

$

196

 

Home equity loans and lines of credit

 

1,913

 

 

 

-

 

 

 

-

 

 

 

-

 

Construction

 

350

 

 

 

-

 

 

 

-

 

 

 

-

 

Commercial

 

19,020

 

 

 

8,748

 

 

 

4,182

 

 

 

4,182

 

Total real estate loans

 

36,170

 

 

 

8,944

 

 

 

4,182

 

 

 

4,378

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

1,204

 

 

 

431

 

 

 

-

 

 

 

-

 

Consumer

 

68

 

 

 

-

 

 

 

-

 

 

 

-

 

Total

$

37,442

 

 

$

9,375

 

 

$

4,182

 

 

$

4,378

 

 

(1)

These three columns indicate the risk rating and subsequent outstanding balance of loans that have received a deferral. The Pass Rated/Not Rated, Special Mention and Substandard columns reconcile to the Suspended Payment/Reduced Payment and Resumed Payment columns in the preceding table.

 

(2)

Nonaccrual loans are risk rated as either special mention or substandard loans and are included as a balance in those columns.

 

4.

ACCUMULATED OTHER COMPREHENSIVE INCOME (LOSS)

Accounting principles generally require that recognized revenue, expenses, gains and losses be included in net income (loss). Although certain changes in assets and liabilities are reported as a separate component of stockholders’ equity, such items, along with net income (loss), are components of comprehensive income (loss).

9


 

The components of accumulated other comprehensive income (loss), included in total stockholders’ equity, are as follows:

 

 

 

March 31,

 

 

December 31,

 

 

 

2021

 

 

2020

 

 

 

(In thousands)

 

Securities available for sale:

 

 

 

 

 

 

 

 

Net unrealized gain

 

$

795

 

 

$

1,713

 

Tax effect

 

 

(193

)

 

 

(313

)

Net-of-tax amount

 

 

602

 

 

 

1,400

 

 

 

 

 

 

 

 

 

 

Supplemental retirement plan

 

 

 

 

 

 

 

 

Unrecognized net actuarial loss

 

 

(700

)

 

 

(712

)

Unrecognized net prior service credit

 

 

246

 

 

 

254

 

 

 

 

(454

)

 

 

(458

)

Tax effect

 

 

(47

)

 

 

(47

)

Net-of-tax amount

 

 

(501

)

 

 

(505

)

 

 

 

 

 

 

 

 

 

Accumulated other comprehensive income (loss)

 

$

101

 

 

$

895

 

 

10


 

 

5.

SECURITIES AVAILABLE FOR SALE

The amortized cost and fair value of securities available for sale, including gross unrealized gains and losses, are as follows:

 

 

 

 

 

 

 

Gross

 

 

Gross

 

 

 

 

 

 

 

Amortized

 

 

Unrealized

 

 

Unrealized

 

 

Fair

 

 

 

Cost

 

 

Gains

 

 

Losses

 

 

Value

 

 

 

(In thousands)

 

March 31, 2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Debt securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury

 

$

3,913

 

 

$

 

 

$

(90

)

 

$

3,823

 

U.S. Government-sponsored enterprises

 

 

1,993

 

 

 

 

 

 

(2

)

 

 

1,991

 

Corporate

 

 

4,286

 

 

 

15

 

 

 

(5

)

 

 

4,296

 

Municipal

 

 

595

 

 

 

3

 

 

 

 

 

 

598

 

Residential mortgage-backed securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Government-sponsored enterprises

 

 

29,023

 

 

 

623

 

 

 

(220

)

 

 

29,426

 

Commercial mortgage-backed securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Government-sponsored enterprises

 

 

8,825

 

 

 

361

 

 

 

 

 

 

9,186

 

U.S. Government-guaranteed

 

 

559

 

 

 

9

 

 

 

 

 

 

568

 

Collateralized mortgage obligations:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Government-sponsored enterprises

 

 

944

 

 

 

41

 

 

 

 

 

 

985

 

U.S. Government-guaranteed

 

 

3,215

 

 

 

60

 

 

 

 

 

 

3,275

 

Total securities available for sale

 

$

53,353

 

 

$

1,112

 

 

$

(317

)

 

$

54,148

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Debt securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Government-sponsored enterprises

 

$

1,993

 

 

$

3

 

 

$

 

 

$

1,996

 

Corporate

 

 

4,300

 

 

 

56

 

 

 

 

 

 

4,356

 

Municipal

 

 

595

 

 

 

5

 

 

 

 

 

 

600

 

Residential mortgage-backed securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Government-sponsored enterprises

 

 

32,538

 

 

 

919

 

 

 

 

 

 

33,457

 

Commercial mortgage-backed securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Government-sponsored enterprises

 

 

8,857

 

 

 

525

 

 

 

 

 

 

9,382

 

U.S. Government-guaranteed

 

 

977

 

 

 

24

 

 

 

 

 

 

1,001

 

Collateralized mortgage obligations:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Government-sponsored enterprises

 

 

996

 

 

 

52

 

 

 

 

 

 

1,048

 

U.S. Government-guaranteed

 

 

3,398

 

 

 

128

 

 

 

 

 

 

3,526

 

Total securities available for sale

 

$

53,654

 

 

$

1,712

 

 

$

 

 

$

55,366

 

 

There were no sales of securities during the three months ended March 31, 2021 and 2020.

11


 

 

The amortized cost and fair value of debt securities by contractual maturity at March 31, 2021 are presented below. Expected maturities will differ from contractual maturities because issuers may have the right to call or prepay obligations with or without call or prepayment penalties.

 

 

Amortized

 

 

Fair

 

 

 

Cost

 

 

Value

 

 

 

(In thousands)

 

Within 1 year

 

$

1,001

 

 

$

1,011

 

After 1 year through 5 years

 

 

4,804

 

 

 

4,811

 

After 5 years through 10 years

 

 

4,982

 

 

 

4,886

 

 

 

 

10,787

 

 

 

10,708

 

 

 

 

 

 

 

 

 

 

Mortgage-backed securities

 

 

42,566

 

 

 

43,440

 

 

 

 

 

 

 

 

 

 

 

 

$

53,353

 

 

$

54,148

 

 

Information pertaining to securities with gross unrealized losses, aggregated by investment category and length of time that individual securities have been in a continuous loss position, follows:

 

 

 

Less Than Twelve Months

 

 

Over Twelve Months

 

 

 

Gross

 

 

 

 

 

 

Gross

 

 

 

 

 

 

 

Unrealized

 

 

Fair

 

 

Unrealized

 

 

Fair

 

 

 

Losses

 

 

Value

 

 

Losses

 

 

Value

 

March 31, 2021

 

(In thousands)

 

Debt securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury

 

$

(90

)

 

$

3,823

 

 

$

 

 

$

 

U.S. Government-sponsored enterprises

 

 

(2

)

 

 

1,992

 

 

 

 

 

 

 

Corporate

 

 

(5

)

 

 

1,801

 

 

 

 

 

 

 

Residential mortgage-backed securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Government-sponsored enterprises

 

 

(220

)

 

 

10,356

 

 

 

 

 

 

 

Total debt securities

 

$

(317

)

 

$

17,972

 

 

$

 

 

$

 

 

There were no securities in a loss position at December 31, 2020. At March 31, 2021, eleven debt securities had unrealized losses with aggregate depreciation of 1.73% from the Company’s amortized cost basis. The unrealized losses at March 31, 2021 were due to interest rate increases since the date on which they were purchased. The Company currently does not believe it is probable that it will be unable to collect all amounts due according to the contractual terms of these investments. Therefore, it is expected that the securities would not be settled at a price less than the par value of the investment. Because the Company does not intend to sell any debt securities and it is more likely than not that the Company will not be required to sell any debt securities before recovery of its amortized cost basis, it does not consider these investments to be other-than-temporarily impaired at March 31, 2021.

12


 

6.

LOANS AND ALLOWANCE FOR LOAN LOSSES

A summary of the loan portfolio is as follows:

 

 

 

March 31, 2021

 

 

December 31, 2020

 

 

 

(In thousands)

 

Real estate loans:

 

 

 

 

 

 

 

 

Residential:

 

 

 

 

 

 

 

 

One- to four-family

 

$

239,190

 

 

$

235,648

 

Home equity loans and lines of credit

 

 

49,073

 

 

 

48,166

 

Commercial

 

 

146,930

 

 

 

143,893

 

Construction

 

 

29,975

 

 

 

31,050

 

 

 

 

465,168

 

 

 

458,757

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

23,869

 

 

 

20,259

 

Consumer

 

 

8,724

 

 

 

10,289

 

 

 

 

 

 

 

 

 

 

Total loans

 

 

497,761

 

 

 

489,305

 

Allowance for loan losses

 

 

(6,563

)

 

 

(6,784

)

Net deferred loan costs and fees, and purchase premiums

 

 

785

 

 

 

1,123

 

 

 

 

 

 

 

 

 

 

 

 

$

491,983

 

 

$

483,644

 

 

The following tables present activity in the allowance for loan losses by loan category for the three months ended March 31, 2021 and 2020, and allocation of the allowance to each category as of March 31, 2021 and December 31, 2020:

 

 

 

Residential

1-4 Family

 

 

Second

Mortgages

and HELOC

 

 

Commercial

Real Estate

 

 

Construction

 

 

Commercial

and Industrial

 

 

Consumer

 

 

Total

 

 

 

(In thousands)

 

Three Months Ended March 31, 2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance at December 31, 2020

 

$

1,646

 

 

$

442

 

 

$

3,402

 

 

$

751

 

 

$

416

 

 

$

127

 

 

$

6,784

 

Provision (credit) for loan losses

 

 

(126

)

 

 

(17

)

 

 

(12

)

 

 

(31

)

 

 

(15

)

 

 

(12

)

 

 

(213

)

Loans charged-off

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(10

)

 

 

(10

)

Recoveries

 

 

2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at March 31, 2021

 

$

1,522

 

 

$

425

 

 

$

3,390

 

 

$

720

 

 

$

401

 

 

$

105

 

 

$

6,563

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended March 31, 2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance at December 31, 2019

 

$

1,096

 

 

$

289

 

 

$

1,840

 

 

$

692

 

 

$

235

 

 

$

128

 

 

$

4,280

 

Provision for loan losses

 

 

123

 

 

 

54

 

 

 

401

 

 

 

80

 

 

 

45

 

 

 

21

 

 

 

724

 

Loans charged-off

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(16

)

 

 

(16

)

Recoveries

 

 

4

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4

 

 

 

8

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at March 31, 2020

 

$

1,223

 

 

$

343

 

 

$

2,241

 

 

$

772

 

 

$

280

 

 

$

137

 

 

$

4,996

 

 

13


 

 

Additional information pertaining to the allowance for loan losses at March 31, 2021 and December 31, 2020 is as follows:

 

 

 

Residential

1-4 Family

 

 

Second

Mortgages

and HELOC

 

 

Commercial

Real Estate

 

 

Construction

 

 

Commercial

and Industrial

 

 

Consumer

 

 

Total

 

March 31, 2021

 

(In thousands)

 

Allowance for impaired loans

 

$

132

 

 

$

 

 

$

17

 

 

$

 

 

$

 

 

$

 

 

$

149

 

Allowance for non-impaired loans

 

 

1,390

 

 

 

425

 

 

 

3,373

 

 

 

720

 

 

 

401

 

 

 

105

 

 

 

6,414

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total allowance for loan losses

 

$

1,522

 

 

$

425

 

 

$

3,390

 

 

$

720

 

 

$

401

 

 

$

105

 

 

$

6,563

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Impaired loans

 

$

3,845

 

 

$

423

 

 

$

5,779

 

 

$

 

 

$

 

 

$

 

 

$

10,047

 

Non-impaired loans

 

 

235,345

 

 

 

48,650

 

 

 

141,151

 

 

 

29,975

 

 

 

23,869

 

 

 

8,724

 

 

 

487,714

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total loans

 

$

239,190

 

 

$

49,073

 

 

$

146,930

 

 

$

29,975

 

 

$

23,869

 

 

$

8,724

 

 

$

497,761

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for impaired loans

 

$

133

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

133

 

Allowance for non-impaired loans

 

 

1,513

 

 

 

442

 

 

 

3,402

 

 

 

751

 

 

 

416

 

 

 

127

 

 

 

6,651

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total allowance for loan losses

 

$

1,646

 

 

$

442

 

 

$

3,402

 

 

$

751

 

 

$

416

 

 

$

127

 

 

$

6,784

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Impaired loans

 

$

3,575

 

 

$

623

 

 

$

4,751

 

 

$

 

 

$

 

 

$

 

 

$

8,949

 

Non-impaired loans

 

 

232,073

 

 

 

47,543

 

 

 

139,142

 

 

 

31,050

 

 

 

20,259

 

 

 

10,289

 

 

 

480,356

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total loans

 

$

235,648

 

 

$

48,166

 

 

$

143,893

 

 

$

31,050

 

 

$

20,259

 

 

$

10,289

 

 

$

489,305

 

 

As described in Note 3 – “Global Pandemic Affecting Randolph Bancorp, Inc.” the COVID-19 pandemic has affected the Company’s operations starting in the first quarter of 2020.  This pandemic has severely disrupted normal economic activity in the communities the Company serves along with the rest of the nation. It is impossible to know the full extent of the impact of the COVID-19 pandemic and the continued effects it may have on the Company’s operations.

 

Management has determined a separate qualitative element of the allowance to represent the estimate of probable incurred losses associated with the impact of the pandemic events on the Company’s loan portfolios.  This estimate is judgmental and subject to changes as conditions evolve. This qualitative element of the allowance was determined based on the impact the pandemic has had on employment levels, economic activity in the Company’s geographic regions, and the time it could take for the affected regions to return to a more normalized operating environment.

 

14


 

 

The following is a summary of past due and non-accrual loans at March 31, 2021 and December 31, 2020:

 

 

 

30 - 59 Days

Past Due

 

 

60 - 89 Days

Past Due

 

 

90 Days or

More Past

Due

 

 

Total Past

Due

 

 

Non-accrual

Loans

 

 

 

(In thousands)

 

March 31, 2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential one- to four-family

 

$

728

 

 

$

 

 

$

668

 

 

$

1,396

 

 

$

2,158

 

Home equity loans and lines of credit

 

 

 

 

 

 

 

 

 

 

 

 

 

 

383

 

Commercial real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5,768

 

Construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer

 

 

10

 

 

 

4

 

 

 

 

 

 

14

 

 

 

 

Total

 

$

738

 

 

$

4

 

 

$

668

 

 

$

1,410

 

 

$

8,309

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential one-to-four family

 

$

-

 

 

$

 

 

$

 

 

$

 

 

$

1,876

 

Home equity loans and lines of credit

 

 

95

 

 

 

 

 

 

317

 

 

 

412

 

 

 

584

 

Commercial real estate

 

 

 

 

 

 

 

 

26

 

 

 

26

 

 

 

4,713

 

Construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer

 

 

38

 

 

 

64

 

 

 

 

 

 

102

 

 

 

 

Total

 

$

133

 

 

$

64

 

 

$

343

 

 

$

540

 

 

$

7,173

 

 

 

The following is a summary of impaired loans at March 31, 2021 and December 31, 2020:

 

 

 

Recorded

Investment

 

 

Unpaid

Principal

Balance

 

 

Related

Allowance

 

 

 

(In thousands)

 

March 31, 2021

 

 

 

 

 

 

 

 

 

 

 

 

Impaired loans without a valuation allowance:

 

 

 

 

 

 

 

 

 

 

 

 

Residential one- to four-family

 

$

2,276

 

 

$

2,296

 

 

 

 

 

Home equity loans and lines of credit

 

 

425

 

 

 

423

 

 

 

 

 

Commercial real estate

 

 

5,768

 

 

 

5,762

 

 

 

 

 

Total

 

 

8,469

 

 

 

8,481

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Impaired loans with a valuation allowance:

 

 

 

 

 

 

 

 

 

 

 

 

Residential one- to four-family

 

 

1,536

 

 

 

1,549

 

 

$

132

 

Commercial real estate

 

 

17

 

 

 

17

 

 

$

17

 

 

 

 

1,553

 

 

 

1,566

 

 

 

149

 

Total impaired loans

 

$

10,022

 

 

$

10,047

 

 

$

149

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2020

 

 

 

 

 

 

 

 

 

 

 

 

Impaired loans without a valuation allowance:

 

 

 

 

 

 

 

 

 

 

 

 

Residential one- to four-family

 

$

2,160

 

 

$

2,181

 

 

 

 

 

Home equity loans and lines of credit

 

 

626

 

 

 

623

 

 

 

 

 

Commercial real estate

 

 

4,753

 

 

 

4,751

 

 

 

 

 

Total

 

 

7,539

 

 

 

7,555

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Impaired loans with a valuation allowance:

 

 

 

 

 

 

 

 

 

 

 

 

Residential one- to four-family

 

 

1,382

 

 

 

1,394

 

 

$

133

 

Total

 

 

1,382

 

 

 

1,394

 

 

 

133

 

Total impaired loans

 

$

8,921

 

 

$

8,949

 

 

$

133

 

 

15


 

 

Additional information pertaining to impaired loans follows:

 

 

 

Average

 

 

Interest

 

 

Cash Basis

 

 

 

Recorded

 

 

Income

 

 

Interest

 

 

 

Investment

 

 

Recognized

 

 

Recognized

 

 

 

(In thousands)

 

Three Months Ended March 31, 2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential one- to four-family

 

$

3,755

 

 

$

18

 

 

$

39

 

Home equity loans and lines of credit

 

 

424

 

 

 

 

 

 

 

Commercial real estate

 

 

5,780

 

 

 

 

 

 

 

Total

 

$

9,959

 

 

$

18

 

 

$

39

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended March 31, 2020

 

 

 

 

 

 

 

 

 

 

 

 

Residential one- to four-family

 

$

5,336

 

 

$

58

 

 

$

29

 

Home equity loans and lines of credit

 

 

405

 

 

 

1

 

 

 

 

Total

 

$

5,741

 

 

$

59

 

 

$

29

 

 

No additional funds are committed to be advanced in connection with impaired loans.

Troubled Debt Restructurings

The Company periodically grants concessions to borrowers experiencing financial difficulties. The Company’s troubled debt restructurings consist primarily of interest rate concessions for periods of three months to thirty years for residential real estate loans, and for periods up to one year for commercial real estate loans.

 

 

 

Number of

Contracts

 

 

TDRs Listed

as Accrual

 

 

Number of

Contracts

 

 

TDRs Listed

as Non-accrual

 

 

Number of

Contracts

 

 

Total

TDRs

 

 

 

(In thousands)

 

March 31, 2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential one- to four-family

 

 

12

 

 

$

1,654

 

 

 

4

 

 

$

1,157

 

 

 

16

 

 

$

2,811

 

Home equity loans and lines of credit

 

 

1

 

 

 

42

 

 

 

-

 

 

 

 

 

 

1

 

 

 

42

 

Commercial real estate

 

 

1

 

 

 

17

 

 

 

-

 

 

 

 

 

 

1

 

 

 

17

 

Total

 

 

14

 

 

$

1,713

 

 

 

4

 

 

$

1,157

 

 

 

18

 

 

$

2,870

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential one- to four-family

 

$

12

 

 

$

1,666

 

 

$

4

 

 

$

1,167

 

 

 

16

 

 

$

2,833

 

Home equity loans and lines of credit

 

 

1

 

 

 

42

 

 

 

-

 

 

 

 

 

 

1

 

 

 

42

 

Commercial real estate

 

 

1

 

 

 

40

 

 

 

-

 

 

 

 

 

 

1

 

 

 

40

 

Total

 

 

14

 

 

 

1,748

 

 

 

4

 

 

$

1,167

 

 

 

18

 

 

$

2,915

 

 

                  

For the three months ended March 31, 2021 and 2020, respectively, the Company did not enter into any loan modifications meeting the criteria of a troubled debt restructuring. 

Management performs a discounted cash flow calculation to determine the amount of valuation reserve required on each of the troubled debt restructurings. Any reserve required is recorded as part of the allowance for loan losses. During the three months ended March 31, 2021 and 2020, there were no material changes to the allowance for loan losses as a result of loan modifications made which were considered a troubled debt restructuring.

During the three months ended March 31, 2021 and 2020, there were no troubled debt restructurings that defaulted (over 30 days past due) within twelve months of the restructure date.

At March 31, 2021 there were two residential real estate troubled debt restructurings that were granted payment deferral plans. One loan, totaling $297,000, was performing in accordance with its modified terms, and one loan, for $196,000 was not performing in accordance with its modified terms and is currently still in payment suspense.

16


 

Credit Quality Information

The Company utilizes an eight-grade internal loan rating system for commercial real estate, construction and commercial and industrial loans, as follows:

Loans rated 1 – 3B are considered “pass” rated loans with low to average risk.

Loans rated 4 are considered “special mention.”  These loans are starting to show signs of potential weakness and are being closely monitored by management.

Loans rated 5 are considered “substandard” and are 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 Company will sustain some loss if the weakness is not corrected.

Loans rated 6 are considered “doubtful” and 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 are considered uncollectible (“loss”) and of such little value that their continuance as loans is not warranted.

On an annual basis, or more often if needed, the Company formally reviews the ratings on all commercial real estate, construction and commercial and industrial loans.  Annually, the Company engages an independent third party to review a significant portion of loans within these segments.  Management uses the results of these reviews as part of its annual review process.

The following table presents the Company’s loans by risk rating at the dates indicated:

 

 

 

Residential

1-4 Family

 

 

Second

Mortgages

and HELOC

 

 

Commercial

Real Estate

 

 

Construction

 

 

Commercial

and Industrial

 

 

Consumer

 

 

 

(In thousands)

 

March 31, 2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Not Rated

 

$

237,032

 

 

$

48,690

 

 

$

 

 

$

 

 

$

 

 

$

8,724

 

Loans rated 1 - 3B (Pass rated)

 

 

 

 

 

 

 

 

133,014

 

 

 

29,975

 

 

 

23,459

 

 

 

 

Loans rated 4

 

 

1,094

 

 

 

383

 

 

 

8,154

 

 

 

 

 

 

410

 

 

 

 

Loans rated 5

 

 

1,064

 

 

 

 

 

 

5,762

 

 

 

 

 

 

 

 

 

 

 

 

$

239,190

 

 

$

49,073

 

 

$

146,930

 

 

$

29,975

 

 

$

23,869

 

 

$

8,724

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Not Rated

 

$

233,773

 

 

$

47,582

 

 

$

 

 

$

 

 

$

 

 

$

10,289

 

Loans rated 1 - 3B (Pass rated)

 

 

 

 

 

 

 

 

129,925

 

 

 

31,050

 

 

 

19,828

 

 

 

 

Loans rated 4

 

 

803

 

 

 

584

 

 

 

9,257

 

 

 

 

 

 

431

 

 

 

 

Loans rated 5

 

 

1,072

 

 

 

 

 

 

4,711

 

 

 

 

 

 

 

 

 

 

 

 

$

235,648

 

 

$

48,166

 

 

$

143,893

 

 

$

31,050

 

 

$

20,259

 

 

$

10,289

 

      

7.

LOAN SERVICING

Mortgage loans serviced for others are not included in the accompanying unaudited consolidated balance sheets. The unpaid principal balances of residential mortgage loans serviced for others were $1.94 billion and $1.76 billion at March 31, 2021 and December 31, 2020, respectively. In connection with these serviced loans, we maintained $17.0 million and $14.2 million of custodial escrow balances at March 31, 2021 and December 31, 2020, respectively.

17


 

The following table summarizes the activity relating to mortgage servicing rights (“MSRs”) for the three months ended March 31, 2021 and 2020 (in thousands):

 

 

 

March 31, 2021

 

 

March 31, 2020

 

 

 

 

 

 

 

 

 

 

Mortgage servicing rights:

 

 

 

 

 

 

 

 

Balance at beginning of year

 

$

15,372

 

 

$

9,484

 

Additions through originations

 

 

2,786

 

 

 

877

 

Amortization

 

 

(840

)

 

 

(383

)

Balance at end of period

 

$

17,318

 

 

$

9,978

 

 

 

 

 

 

 

 

 

 

Valuation allowance:

 

 

 

 

 

 

 

 

Balance at beginning of year

 

$

2,995

 

 

$

928

 

Provision (recovery)

 

 

(421

)

 

 

1,562

 

Balance at end of period

 

$

2,574

 

 

$

2,490

 

Amortized cost, net

 

$

14,744

 

 

$

7,488

 

Fair value

 

$

15,362

 

 

$

7,515

 

 

During the three months ended March 31, 2021 the Company decreased the valuation allowance for its MSRs by $421,000. During the three months ended March 31, 2020, the Company increased the valuation allowance for its MSRs by $1,562,000. Such adjustments to the valuation allowance were due primarily to changes in fair value caused by the impact of changes in interest rates on expected loan prepayments.

 

8.

ON-BALANCE SHEET DERIVATIVE INSTRUMENTS AND HEDGING ACTIVITIES

 

Derivative Loan Commitments

 

Mortgage loan interest rate lock commitments qualify as derivative loan commitments if the loan that will result from exercise of the commitment will be held for sale upon funding. The Company enters into commitments to fund residential mortgage loans at specified rates and times in the future, with the intention that these loans will subsequently be sold either in the secondary market, to large aggregators of loans or to other financial institutions.

 

Outstanding derivative loan commitments expose the Company to the risk that the price of the loans arising from exercise of the loan commitment might decline from inception of the rate lock to funding of the loan due to an increase in mortgage interest rates.  If interest rates increase, the value of these loan commitments decreases. Conversely, if interest rates decrease, the value of these loan commitments increases.  The notional amount of derivative loan commitments was $239,509,000 and $396,551,000 at March 31, 2021 and December 31, 2020, respectively. The fair value of such commitments at March 31, 2021 and December 31, 2020 was $2,202,000 and $11,821,000, respectively, and is included in other assets in the consolidated balance sheets.

 

Forward Loan Sale Commitments

 

The Company utilizes both “mandatory delivery” and “best efforts” forward loan sale commitments and To Be Announced (“TBA”) securities to mitigate the risk of potential decreases in the value of loans that would result from the exercise of the derivative loan commitments as well as for loans held for sale.

 

18


 

 

With a “mandatory delivery” contract, the Company commits to deliver a certain principal amount of mortgage loans to an investor at a specified price on or before a specified date. If the Company fails to deliver the amount of mortgages necessary to fulfill the commitment by the specified date, it is obligated to pay a “pair-off” fee, based on then-current market prices, to the investor to compensate the investor for the shortfall.

 

With a “best efforts” contract, the Company commits to deliver an individual mortgage loan of a specified principal amount and quality to an investor if the loan to the underlying borrower closes. Generally, the price the investor will pay the seller for an individual loan is specified prior to the loan being funded (e.g., on the same day the lender commits to lend funds to a potential borrower).

 

The Company expects that these forward loan sale commitments and TBA securities will experience changes in fair value that serve to offset the change in fair value of loans held for sale and derivative loan commitments, the degree to which depends on the notional amount of such sale commitments.  The notional amount of forward loan sale commitments and TBA securities was $237,778,000 and $390,248,000 at March 31, 2021 and December 31, 2020, respectively. The fair value of such commitments consisted of liabilities of $0 and $2,180,000 at March 31, 2021 and December 31, 2020, respectively, included in other liabilities in the consolidated balance sheets and assets of $3,619,000 and $44,000 at March 31, 2021 and December 31, 2020, respectively, and are included in other assets in the consolidated balance sheets.

 

9.

EMPLOYEE STOCK OWNERSHIP PLAN

The Company maintains an Employee Stock Ownership Plan (“ESOP”), which is a tax-qualified retirement plan providing eligible employees the opportunity to own Bancorp stock. Bancorp made a loan to the ESOP for the purchase of 469,498 shares of its common stock at $10.00 per share in connection with its initial public offering in July 2016. The loan is payable annually over 25 years with interest at the prime rate to be reset each January 1. The loan is secured by the shares which have not yet been allocated to participants. Loan payments are funded by cash contributions from the Bank. Such contributions are allocated to eligible participants based on their compensation, subject to federal tax limits.

Shares are committed to be released on a monthly basis and allocated as of December 31 of each year. The number of shares to be allocated annually is 18,780 through the year 2040. For the three months ended March 31, 2021 and 2020, the Company recognized compensation expense for the ESOP of $94,000 and $68,000, respectively. The fair value of the 370,967 unallocated ESOP shares at March 31, 2021 was $7,419,000.

 

10.

SHARE REPURCHASE PROGRAM

In October 2020, the Company’s Board of Directors adopted a share repurchase program under which the Company may repurchase up to 10%, or 552,000 shares, of its then outstanding common shares. Repurchases under the program may be made in open market or in privately negotiated transactions and pursuant to any trading plan that may be adopted in accordance with Rule 10b5-1 of the SEC. Any repurchased shares will be held by the Company as authorized but unissued shares. The repurchase program may be suspended or terminated at any time without prior notice and is currently set to expire on October 29, 2021. As of March 31, 2021, the Company had repurchased 159,640 shares at a cost of $3,156,000 in connection with this program.

 

11.

EARNINGS (LOSS) PER SHARE

Basic earnings (loss) per share represents net income (loss) divided by the weighted average of common shares outstanding during the period. Unvested restricted shares of common stock having dividend rights are treated as “participating securities” and, accordingly, are considered outstanding in computing basic earnings (loss) per share. Unallocated ESOP shares are not considered to be outstanding for purposes of computing earnings per share.  

The following table sets forth the calculation of the average number of shares outstanding used to calculate the basic and diluted earnings (loss) per share for the periods indicated:

 

 

 

Three Months Ended March 31,

 

 

 

2021

 

 

2020

 

Average number of common shares outstanding

 

 

5,429,422

 

 

 

5,550,324

 

Less: Average unallocated ESOP shares

 

 

(373,257

)

 

 

(392,030

)

Average number of common shares outstanding used to calculate basic earnings per share

 

 

5,056,165

 

 

 

5,158,294

 

Effect of dilutive stock options

 

 

198,742

 

 

 

 

Average number of common shares outstanding used to calculate dilutive earnings per share

 

 

5,254,907

 

 

 

5,158,294

 

 

19


 

 

12.

STOCK-BASED COMPENSATION

Under the Randolph Bancorp, Inc. 2017 Stock Option and Incentive Plan (the “Equity Plan”), the Company may grant options, restricted stock, restricted units or performance awards to its directors, officers and employees. Both incentive stock options and nonqualified stock options may be granted under the Equity Plan with 586,872 shares initially reserved for options. Any options forfeited because vesting requirements are not met or expired will become available for re-issuance under the Equity Plan. The exercise price of each option equals the market price of the Company’s stock on the date of the grant and the maximum term of each option is 10 years. The total number of shares initially reserved for restricted stock is 234,749. Options and awards generally vest ratably over three to five years. The fair value of shares awarded is based on the market price at the date of grant.

In addition, the Company granted 15,000 shares of restricted stock and 44,118 options in 2020 as an inducement for senior executives to accept employment (the “2020 Inducement Plan”). The inducement awards and options vest ratably over five years.  The fair value of shares awarded is based on the market price at the date of grant.

Stock Options

The fair value of each option grant is estimated on the date of the grant using the Black-Scholes option-pricing model with the following assumptions:

Volatility is based on peer group volatility because the Company does not have a sufficient trading history.

Expected life represents the period of time that the option is expected to be outstanding, taking into account the contractual term, and the vesting period.

Expected dividend yield is based on the Company's history and expectation of dividend payouts.

The risk-free rate is based on the U.S. Treasury yield curve in effect at the time of grant for a period equivalent to the expected life of the option.

During the three months ended March 31, 2021 and 2020, the Company made the following grants of options to purchase shares of common stock and used the following assumptions in measuring the fair value of such grants:

 

 

 

2021

 

 

2020

 

Options granted

 

 

40,491

 

 

 

79,000

 

Vesting period (years)

 

 

5

 

 

 

5

 

Expiration period (years)

 

 

10

 

 

 

10

 

Expected volatility

 

 

30.98

%

 

 

24.94

%

Expected life (years)

 

 

6.2

 

 

 

6.0

 

Expected dividend yield

 

 

 

 

 

 

Risk free interest rate

 

 

0.64

%

 

 

1.47

%

Option fair value

 

$

6.20

 

 

$

5.74

 

 

A summary of stock option activity for the three months ended March 31, 2021 is presented in the table below:

 

Options

 

Stock Option Grants

 

 

Weighted Average Exercise Price

 

 

Weighted Average Remaining Contractual Term

 

 

Aggregate Intrinsic Value

 

Balance at January 1, 2021

 

 

587,168

 

 

$

13.32

 

 

 

8.40

 

 

$

 

Granted

 

 

40,491

 

 

 

20.06

 

 

 

 

 

 

 

 

 

Balance at March 31, 2021

 

 

627,659

 

 

$

13.75

 

 

 

8.27

 

 

$

3,923,110

 

Exercisable at March 31, 2021

 

 

177,788

 

 

$

15.01

 

 

 

7.07

 

 

$

887,395

 

Unrecognized compensation cost (inclusive of directors' options)

 

$

1,565,435

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average remaining recognition period

   (years)

 

 

2.85

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the three months ended March 31, 2021 and 2020 stock-based compensation expense applicable to stock options was $142,000 and $309,000, respectively. Included in expense for the period ended March 31, 2020 is $233,000 attributable to accelerated vesting of options upon the retirement of two executive officers.

20


 

Restricted Stock

Shares issued may be either authorized but unissued shares or reacquired shares held by the Company. Any shares forfeited because vesting requirements are not met will become available for reissuance under the Equity Plan. The fair market value of shares awarded, based on the market price at the date of grant, is amortized over the applicable vesting period. Restricted stock awarded to date has been at no cost to the awardee. The following table presents the activity in restricted stock awards under the Equity Plan for the three months ended March 31, 2021:

 

 

 

Restricted Stock Awards

 

 

Weighted Average Grant Price

 

Restricted stock awards at January 1, 2021

 

 

122,012

 

 

$

12.72

 

Granted

 

 

 

 

 

 

Vested

 

 

(2,500

)

 

 

15.00

 

Forfeited

 

 

 

 

 

 

Restricted stock awards at March 31, 2021

 

 

119,512

 

 

$

12.67

 

Unrecognized compensation cost

 

$

1,219,423

 

 

 

 

 

Weighted average remaining recognition period (years)

 

 

3.18

 

 

 

 

 

 

For the three months ended March 31, 2021 and 2020 stock-based compensation expense applicable to restricted stock was $125,000 and $622,000, respectively. Included in expense for the period ended March 31, 2020 is $450,000 attributable to accelerated vesting of restricted stock awards upon the retirement of two executive officers.

 

13.

FAIR VALUE OF ASSETS AND LIABILITIES

Determination of fair value

The Company uses fair value measurements to record fair value adjustments to certain assets and liabilities and to determine fair value disclosures.  Fair value is the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date.  Fair value is best determined based upon quoted market prices.  However, in many instances, there are no quoted market prices for the Company’s various assets and liabilities.  In cases where quoted market prices are not available, fair values are based on estimates using present value or other valuation techniques. Those techniques are significantly affected by the assumptions used, including the discount rate and estimates of future cash flows. Accordingly, the fair value estimates may not be realized in an immediate settlement of the asset or liability.

The following methods and assumptions were used by the Company in estimating fair value disclosures:

Securities – All fair value measurements are obtained from a third-party pricing service and are not adjusted by management.  The securities measured at fair value in Level 1 (none at March 31, 2021 and December 31, 2020) are based on quoted market prices in an active exchange market. Securities measured at fair value in Level 2 are based on pricing models that consider standard input factors such as observable market data, benchmark yields, interest rate volatilities, broker/dealer quotes, credit spreads and new issue data.

Loans held for sale – Fair values are based on commitments in effect from investors or prevailing market prices and include the servicing value of the loans.

Loans – Fair values for mortgage loans and other loans are estimated using discounted cash flow analyses, using market interest rates currently being offered for loans with similar terms to borrowers of similar credit quality. Fair values for non-performing loans are estimated using discounted cash flow analyses or underlying collateral values, where applicable.

Mortgage servicing rights – Fair value is based on a valuation model that calculates the present value of estimated future net servicing income, using various assumptions related to fees, discount rates and prepayment speeds.

On-balance-sheet derivatives - Fair values of forward loan sale commitments and derivative loan commitments are based on fair values of the underlying mortgage loans using current market prices for similar assets in the secondary market. For derivative loan commitments, fair values also consider the value of servicing, costs to be incurred to close loans and the probability of such commitments being exercised.

Off-balance sheet credit-related instruments - Fair values for off-balance-sheet, credit-related financial instruments are based on fees currently charged to enter into similar agreements, taking into account the remaining terms of the agreements and the counterparties’ credit standing.  The fair values of these instruments are not material.

21


 

Assets and liabilities recorded at fair value on a recurring basis

Assets and liabilities recorded at fair value on a recurring basis are summarized below.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Fair Value

 

 

 

(In thousands)

 

March 31, 2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Securities available for sale

 

$

 

 

$

54,148

 

 

$

 

 

$

54,148

 

Portfolio loans (fair value option)

 

 

 

 

 

17,215

 

 

 

 

 

 

17,215

 

Loans held for sale (fair value option)

 

 

 

 

 

93,176

 

 

 

 

 

 

93,176

 

Derivative loan commitments

 

 

 

 

 

2,202

 

 

 

 

 

 

2,202

 

Forward loan sale commitments, including TBAs

 

 

 

 

 

3,619

 

 

 

 

 

 

3,619

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Forward loan sale commitments, including TBAs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Securities available for sale

 

$

 

 

$

55,366

 

 

$

 

 

$

55,366

 

Portfolio loans (fair value option)

 

 

 

 

 

13,780

 

 

 

 

 

 

13,780

 

Loans held for sale (fair value option)

 

 

 

 

 

119,112

 

 

 

 

 

 

119,112

 

Derivative loan commitments

 

 

 

 

 

11,821

 

 

 

 

 

 

11,821

 

Forward loan sale commitments

 

 

 

 

 

44

 

 

 

 

 

 

44

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Forward loan sale commitments, including TBAs

 

 

 

 

 

2,180

 

 

 

 

 

 

2,180

 

 

There were no transfers between levels for assets and liabilities recorded at fair value on a recurring basis during the three months ended March 31, 2021 and 2020.

 

Assets recorded at fair value on a non-recurring basis

The Company may also be required, from time to time, to record certain other assets at fair value on a non-recurring basis in accordance with GAAP. These adjustments to fair value usually result from application of lower-of-cost-or-market accounting or write-downs of individual assets. The following table summarizes the fair value hierarchy used to determine each adjustment and the carrying value of the related assets as of March 31, 2021 and December 31, 2020.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Period Ended

 

 

 

March 31, 2021

 

 

March 31, 2021

 

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total Gains (Losses)

 

 

 

(In thousands)

 

 

 

 

 

Collateral dependent

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

impaired loans

 

$

 

 

$

 

 

$

7,462

 

 

$

 

Mortgage servicing rights

 

 

 

 

 

14,744

 

 

 

 

 

 

421

 

Foreclosed real estate

 

 

 

 

 

 

 

 

132

 

 

 

 

 

 

$

 

 

$

14,744

 

 

$

7,594

 

 

$

421

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2020

 

 

 

 

 

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

 

 

 

 

 

(In thousands)

 

 

 

 

 

Collateral dependent

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

impaired loans

 

$

 

 

$

 

 

$

6,318

 

 

 

 

 

Mortgage servicing rights

 

 

 

 

 

12,377

 

 

 

 

 

 

 

 

Foreclosed real estate

 

 

 

 

 

 

 

 

132

 

 

 

 

 

 

 

$

 

 

$

12,377

 

 

$

6,450

 

 

 

 

 

22


 

 

 

The Company recorded a decrease in the valuation allowance for its MSRs of $421,000 during the three months ended March 31, 2021. The Company utilizes an independent valuation from a third party which uses a discounted cash flow model to estimate the fair value of MSRs. The model uses loan prepayment assumptions based on current market conditions and applies a discount rate based on indicated rates of return required by market participants. The decrease in the valuation allowance during the three months ended March 31, 2021 was caused by slower loan prepayment speeds attributable to the increase in interest rates on residential mortgage loans during the period.

 

Losses applicable to write-downs of impaired loans and foreclosed real estate are based on the appraised value of the underlying collateral less estimated costs to sell. The losses on impaired loans are not recorded directly as an adjustment to current earnings, but rather as a component in determining the allowance for loan losses. The losses on foreclosed real estate represent adjustments in valuation recorded during the time period indicated and not for losses incurred on sales. Appraised values are typically based on a blend of (a) an income approach using observable cash flows to measure fair value, and (b) a market approach using observable market comparisons. These appraised values may be discounted based on management’s historical knowledge, expertise or changes in market conditions from time of valuation.

There were no liabilities measured at fair value on a non-recurring basis at March 31, 2021 and December 31, 2020.

 

Summary of fair values of financial instruments

The estimated fair values, and related carrying amounts, of the Company’s financial instruments are presented below.  Certain financial instruments and all non-financial instruments are exempt from disclosure requirements.  Accordingly, the aggregate fair value amounts presented herein do not represent the underlying fair value of the Company. This table excludes financial instruments for which the carrying amount approximates fair value. Financial assets for which the fair value approximates carrying value include cash and cash equivalents, and accrued interest receivable. Financial liabilities for which the fair value approximates carrying value include mortgagors’ escrow accounts and accrued interest payable.

 

 

 

March 31, 2021

 

 

 

Carrying

 

 

Fair

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amount

 

 

Value

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

 

(In thousands)

 

Financial assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Securities available for sale

 

 

54,148

 

 

 

54,148

 

 

 

 

 

 

54,148

 

 

 

 

Loans held for sale

 

 

93,176

 

 

 

93,176

 

 

 

 

 

 

93,176

 

 

 

 

Loans, net

 

 

491,983

 

 

 

498,850

 

 

 

 

 

 

 

 

 

498,850

 

Derivative assets

 

 

5,821

 

 

 

5,821

 

 

 

 

 

 

5,821

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

$

560,258

 

 

$

560,498

 

 

$

 

 

$

560,498

 

 

$

 

FHLBB advances

 

 

60,024

 

 

 

60,702

 

 

 

 

 

 

60,702

 

 

 

 

Derivative liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2020

 

 

 

Carrying

 

 

Fair

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amount

 

 

Value

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

 

(In thousands)

 

Financial assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Securities available for sale

 

 

55,366

 

 

 

55,366

 

 

 

 

 

 

55,366

 

 

 

 

Loans held for sale

 

 

119,112

 

 

 

119,112

 

 

 

 

 

 

119,112

 

 

 

 

Loans, net

 

 

483,644

 

 

 

490,914

 

 

 

 

 

 

 

 

 

490,914

 

Derivative assets

 

 

11,865

 

 

 

11,865

 

 

 

 

 

 

11,865

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

$

528,307

 

 

 

528,786

 

 

$

 

 

$

528,786

 

 

$

 

FRB advances

 

 

11,431

 

 

 

11,431

 

 

 

 

 

 

11,431

 

 

 

 

FHLBB advances

 

 

61,895

 

 

 

63,071

 

 

 

 

 

 

 

63,071

 

 

 

 

 

Derivative liabilities

 

 

2,180

 

 

 

2,180

 

 

 

 

 

 

2,180

 

 

 

 

 

 

23


 

 

14.

COMMITMENTS AND CONTINGENCIES

Loan commitments

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. These instruments involve, to varying degrees, elements of market, credit and interest rate risk which are not recognized in the unaudited consolidated financial statements.

The Company’s exposure to credit loss is represented by the contractual amount of these commitments. The Company uses the same credit policies in making commitments and conditional obligations as it does for on-balance-sheet instruments.

The following financial instruments were outstanding, at the dates indicated, whose contract amounts represent credit risk:

 

 

 

March 31, 2021

 

 

December 31, 2020

 

 

 

(In thousands)

 

Commitments to originate loans

 

$

251,697

 

 

$

411,401

 

Unused lines and letters of credit

 

 

75,681

 

 

 

71,458

 

Unadvanced funds on construction loans

 

 

12,343

 

 

 

9,110

 

Overdraft lines of credit

 

 

7,910

 

 

 

7,969

 

 

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 commitments for lines of credit may expire without being drawn upon. Therefore, the total commitment amounts do not necessarily represent future cash requirements. The Company evaluates each customer’s creditworthiness on a case-by-case basis. The majority of these financial instruments are collateralized by real estate.

 

Other contingencies

The Company is not currently a party to any pending legal proceedings that it believes would have a material adverse effect on its financial condition, results of operations or cash flows.

 

16.

SEGMENT INFORMATION

The Company reports its activities in one of two business segments, namely Envision Bank (“EB”) and Envision Mortgage (“EM”). Envision Bank operations primarily consist of accepting deposits from customers within the communities surrounding the Bank’s five full-service branch offices and investing those funds in residential and commercial real estate loans, home equity lines of credit, construction loans, commercial and industrial loans, and consumer loans. Envision Mortgage’s operations primarily consist of the origination and sale of residential mortgage loans and the servicing of loans sold to government-sponsored entities. A portion of the loans originated by Envision Mortgage are held in the loan portfolio of Envision Bank.

 

24


 

 

Segment information as of and for the three months ended March 31, 2021 follows:

 

 

 

For the Three Months Ended March 31, 2021

 

 

 

Envision Bank

 

 

Envision Mortgage

 

 

Consolidated Total

 

 

 

(in thousands)

 

Net interest income

 

$

4,201

 

 

$

890

 

 

$

5,091

 

Provision (credit) for loan losses

 

 

(213

)

 

 

 

 

 

(213

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income after provision (credit) for loan losses

 

 

4,414

 

 

 

890

 

 

 

5,304

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest income:

 

 

 

 

 

 

 

 

 

 

 

 

Customer service fees

 

 

340

 

 

 

27

 

 

 

367

 

Gain on loan origination and sale activities, net (1)

 

 

 

 

 

11,674

 

 

 

11,674

 

Mortgage servicing fees, net

 

 

(94

)

 

 

873

 

 

 

779

 

Other

 

 

151

 

 

 

133

 

 

 

284

 

Total non-interest income

 

 

397

 

 

 

12,707

 

 

 

13,104

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest expenses:

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

 

1,802

 

 

 

6,635

 

 

 

8,437

 

Occupancy and equipment

 

 

443

 

 

 

301

 

 

 

744

 

Other non-interest expenses

 

 

1,087

 

 

 

1,683

 

 

 

2,770

 

Total non-interest expenses

 

 

3,332

 

 

 

8,619

 

 

 

11,951

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before income taxes and elimination of inter-segment profit

 

$

1,479

 

 

$

4,978

 

 

 

6,457

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Elimination of inter-segment profit

 

 

 

 

 

 

 

 

 

 

(681

)

Income before income taxes

 

 

 

 

 

 

 

 

 

 

5,776

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax expense

 

 

 

 

 

 

 

 

 

 

1,664

 

Net income

 

 

 

 

 

 

 

 

 

$

4,112

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets, March 31, 2021

 

$

581,954

 

 

$

156,234

 

 

$

738,188

 

 

(1)

Before elimination of inter-segment profit.   

The information above was derived from the internal management reporting system used by management to measure performance of the segments.

The Company’s internal transfer pricing arrangements determined by management primarily consist of the following:

 

1.

EM’s cost of funds is based on the weighted average rate of overnight advances from the FHLBB for the period.

 

2.

EM is credited with service released premiums and a sales premium totaling 1.50% for new loans transferred to EB’s loans held for investment, and a 1.00% fee for home equity line of credit (“HELOC”) originations. This income for the three months ended March 31, 2021 totaled $681,000.

 

3.

Loan servicing fees are charged to EB by EM based on the number of residential mortgage loans held in portfolio at a rate of 0.14% per annum and amounted to $94,000 for the three months ended March 31, 2021.

 

4.

Certain cost centers provide services to both business segments. The cost centers include Finance, Marketing, IT and Administration. Costs which are common to both business segments are referred to as “indirect costs” and are allocated using relevant benchmarks, e.g. headcount, number of accounts, etc.

25


 

Segment information as of and for the three and three months ended March 31, 2020 follows:

 

 

 

For the Three Months Ended March 31, 2020

 

 

 

Envision Bank

 

 

Envision Mortgage

 

 

Consolidated Total

 

 

 

(in thousands)

 

Net interest income

 

$

3,994

 

 

$

431

 

 

$

4,425

 

Provision for loan losses

 

 

724

 

 

 

 

 

 

724

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income after provision for loan losses

 

 

3,270

 

 

 

431

 

 

 

3,701

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest income:

 

 

 

 

 

 

 

 

 

 

 

 

Customer service fees

 

 

273

 

 

 

33

 

 

 

306

 

Gain on loan origination and sale activities, net (1)

 

 

 

 

 

7,472

 

 

 

7,472

 

Mortgage servicing fees, net

 

 

(87

)

 

 

(1,167

)

 

 

(1,254

)

Other

 

 

140

 

 

 

115

 

 

 

255

 

Total non-interest income

 

 

326

 

 

 

6,453

 

 

 

6,779

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest expenses:

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

 

3,098

 

 

 

5,028

 

 

 

8,126

 

Occupancy and equipment

 

 

404

 

 

 

294

 

 

 

698

 

Other non-interest expenses

 

 

1,146

 

 

 

989

 

 

 

2,135

 

Total non-interest expenses

 

 

4,648

 

 

 

6,311

 

 

 

10,959

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) before income taxes and elimination of inter-segment profit

 

$

(1,052

)

 

$

573

 

 

 

(479

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Elimination of inter-segment profit

 

 

 

 

 

 

 

 

 

 

(328

)

Loss before income taxes

 

 

 

 

 

 

 

 

 

 

(807

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax benefit

 

 

 

 

 

 

 

 

 

 

11

 

Net loss

 

 

 

 

 

 

 

 

 

$

(818

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets, March 31, 2020

 

$

543,586

 

 

$

109,300

 

 

$

652,886

 

 

 

(1)

Before elimination of inter-segment profit.

 

(2)

Salaries and benefits include the severance and vested stock acceleration costs related to the retirement of the Chief Executive Officer and Chief Financial Officer of the Bank. The cost of this event was $1.38 million, of which $1.03 million was allocated to the Bank segment and the remainder, $344,000, was allocated to the mortgage segment.

 

The information above was derived from the internal management reporting system used by management to measure performance of the segments.

The Company’s internal transfer pricing arrangements determined by management primarily consist of the following:

 

1.

EM’s cost of funds is based on the weighted average rate of overnight advances from the FHLBB for the period.

 

2.

EM is credited with service released premiums and a sales premium totaling 1.50% for new loans transferred to EB’s loans held for investment, and a 1.00% fee for HELOC originations. This income for the three months ended March 31, 2020 totaled $328,000.

 

3.

Loan servicing fees are charged to EB by EM based on the number of residential mortgage loans held in portfolio at a rate of 0.14% per annum and amounted to $87,000 for the three months ended March 31, 2020.

 

4.

Certain cost centers provide services to both business segments. The cost centers include Finance, Marketing, IT and Administration. Costs which are common to both business segments are referred to as “indirect costs” and are allocated using relevant benchmarks, e.g. headcount, number of accounts, etc.


26


 

 

Item 2.  Management’s Discussion and Analysis of Financial Condition and Results of Operations.

This section is intended to help investors understand the financial performance of Randolph Bancorp, Inc. and its subsidiary, Envision Bank, through a discussion of the factors affecting its financial condition at March 31, 2021 and December 31, 2020, and its results of operations for the three month periods ended March 31, 2021 and 2020. This section should be read in conjunction with the unaudited consolidated financial statements of Randolph Bancorp, Inc. and notes thereto that appear elsewhere in this Quarterly Report. For the purpose of this Quarterly Report, the terms the “Company” “we,” “our,” and “us” refer to Randolph Bancorp, Inc. and its subsidiary unless the context indicates another meaning.

Cautionary Statement Regarding Forward-Looking Statements

This Quarterly Report on Form 10-Q contains statements that may be considered forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, and are intended to be covered by the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. Forward-looking statements, which are based on certain current assumptions and describe our future plans, strategies and expectations, can generally be identified by the use of the words “may,” “will,” “should,” “could,” “would,” “plan,” “potential,” “estimate,” “project,” “believe,” “intend,” “anticipate,” “expect,” “target” and similar expressions. These statements include, among others, statements regarding the impact of the COVID-19 pandemic; our strategy, goals and expectations; evaluations of future interest rate trends and liquidity; expectations as to growth in assets, deposits and results of operations, future operations, market position and financial position; and prospects, plans and objectives of management. You should not place undue reliance on our forward-looking statements. You should exercise caution in interpreting and relying on forward-looking statements because they are subject to significant risks, uncertainties and other factors which are, in some cases, beyond our control.

 

Forward-looking statements are based on the current assumptions and beliefs of management and are only expectations of future results. Our actual results could differ materially from those projected in the forward-looking statements as a result of, among others, factors referenced herein under the section captioned “Risk Factors”; the negative impacts and disruptions of the COVID-19 pandemic and measures taken to contain its spread on our employees, customers, business operations, credit quality, financial position, liquidity and results of operations; changes in general business and economic conditions on a national basis and in the local markets in which we operate; changes in customer behavior due to changing business and economic conditions or legislative or regulatory initiatives leading to changes in demand for loans in our market area; continued turbulence in the capital and debt markets; changes in interest rates; increases in loan defaults and charge-off rates; decreases in the value of securities and other assets; decreases in deposit levels necessitating increased borrowing to fund loans and investments; competitive pressures from other financial institutions; operational risks including, but not limited to, cybersecurity incidents, fraud, natural disasters and future pandemics; changes in regulation; reputational risk relating to our participation in the Small Business Administration’s (“SBA’s”) Paycheck Protection Program (“PPP”) and other pandemic-related legislative and regulatory initiatives and programs; risks that goodwill and intangibles recorded in our financial statements will become impaired; changes in accounting standards and practices; the risk that goodwill and intangibles recorded in our financial statements will become impaired; risks related to the implementation of acquisitions, dispositions, and restructurings, including the risk that acquisitions may not produce results at levels or within time frames originally anticipated; the risk that we may not be successful in the implementation of our business strategy; changes in assumptions used in making such forward-looking statements; and the other risks and uncertainties detailed in our Annual Report on Form 10-K and updated in this Quarterly Report on Form 10-Q and other filings submitted to the Securities and Exchange Commission. Forward-looking statements speak only as of the date on which they are made. We do not undertake any obligation to update any forward-looking statement to reflect circumstances or events that occur after the date the forward-looking statements are made.

Regulatory Developments

The CARES Act

On March 27, 2020, Congress passed, and the President signed, the Coronavirus Aid, Relief, and Economic Security Act (the “CARES Act”) to address the economic effects of the COVID-19 pandemic.

 

Paycheck Protection Program. The CARES Act appropriated $349 billion for “paycheck protection loans” through the PPP. The amount appropriated was subsequently increased to $659 billion. Additionally, the Economic Aid to Hard-Hit Small Businesses, Nonprofits, and Venues Act was enacted on December 27, 2020, providing for a second round of PPP loans (“PPP-2”). The Bank has participated in both the PPP and PPP-2. As of March 31, 2021, the Bank had originated 350 PPP loans totaling approximately $25.5 million. On May 5, 2021, the SBA stopped accepting PPP loan applications from most lenders, including the Company, because PPP funding has been exhausted. PPP loans that meet SBA requirements may be forgiven in certain circumstances, are fully guaranteed by the U.S. government, have an initial term of up to five years, and

27


 

 

earn interest at rate of 1%. We currently expect a significant portion of these loans will ultimately be forgiven by the SBA in accordance with the terms of the program. As of March 31, 2021, there was $1.2 million in origination fees associated with the PPP loans. The average authorized loan size is $73,000 and the aggregate number of jobs positively impacted is approximately 2,673. In conjunction with the PPP, the Federal Reserve Bank (“FRB”) has created a lending facility for qualified financial institutions, the Paycheck Protection Program Liquidity Facility (“PPPLF”). The PPPLF will extend credit to depository institutions with a term equal to the term of the pledged collateral at an interest rate of 0.35%. Only loans issued under the PPP can be pledged as collateral to access the facility.

 

Troubled Debt Restructuring Relief. From March 1, 2020 through the earlier of January 1, 2022 or 60 days after the termination date of the national emergency declared by the President on March 13, 2020 concerning the COVID–19 outbreak, a financial institution may elect to suspend the requirements under accounting principles generally accepted in the U.S. for loan modifications related to the COVID–19 pandemic that would otherwise be categorized as a TDR, including impairment accounting. This TDR relief is applicable for the term of the loan modification that occurs during the applicable period for a loan that was not more than 30 days past due as of December 31, 2019. Financial institutions are required to maintain records of the volume of loans involved in modifications to which TDR relief is applicable.

Overview

Our results of operations depend primarily on net interest income and net gains on loan origination and sale activities. Net interest income is the difference between the interest income we earn on our interest-earning assets and the interest we pay on interest-bearing liabilities. Our interest-earning assets consist primarily of residential mortgage loans (including loans held for sale), commercial real estate loans, commercial and industrial loans, home equity loans and lines of credit, construction loans, consumer loans and investment securities. Interest-bearing liabilities consist primarily of deposit accounts (including brokered deposits) and borrowings from the Federal Home Loan Bank of Boston (“FHLBB”) and the FRB. Net gains on loan origination and sale activities result from the origination and sale of such loans to investors including Fannie Mae, Freddie Mac and other financial institutions. The amount of these gains is dependent on the volume of our loan originations, profit margins earned upon sale and the prevailing fair value of mortgage servicing rights (“MSRs”).

Critical Accounting Policies

Certain of our accounting policies are important to the presentation of our financial condition, since they require management to make difficult, complex or subjective judgments, some of which may relate to matters that are inherently uncertain. Estimates associated with these policies are susceptible to material changes as a result of changes in facts and circumstances. Facts and circumstances which could affect these judgments include, but are not limited to, changes in interest rates, changes in the performance of the economy and changes in the financial condition of borrowers. Our significant accounting policies are discussed in Note 1 to the consolidated financial statements included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2020, as filed with the Securities and Exchange Commission.

The Tax Cuts and Jobs Act of 2017 contains provisions that, among other things, reduce certain reporting requirements for qualifying public companies. As an “emerging growth company”, we have elected to use the extended transition period to delay adoption of new or revised accounting pronouncements applicable to public companies until such pronouncements are made applicable to private companies. Accordingly, our unaudited consolidated financial statements may not be comparable to the financial statements of public companies that comply with such new or revised accounting standards.

Comparison of Financial Condition at March 31, 2021 and December 31, 2020

Total Assets. Total assets increased $17.1 million to $738.2 million at March 31, 2021 from $721.1 million at December 31, 2020, primarily as a result of an increase in cash and cash equivalents of $41.2 million, which reflects strong deposit growth and the sale of mortgage loans in the secondary market from our production pipeline near quarter end. In addition, net loans increased $8.3 million, with increases mainly in residential and commercial real estate loans, partially offset by decreases in consumer and construction loans. Loans held for sale declined by $25.9 million to $93.2 million at March 31, 2021 from $119.1 million at December 31, 2020, principally because of high loan sale volumes in the three months ended March 31, 2021.

Loans Held for Sale. We are actively involved in the secondary mortgage market and sell most of our residential first mortgage loan production to investors. At March 31, 2021, loans held for sale totaled $93.2 million compared to $119.1 million at December 31, 2020, and proceeds from sales of mortgage loans totaled $515.4 million in the three months ended March 31, 2021. Low mortgage rates available during the trailing six months favorably impacted loan refinancing activity, which comprised 80% of residential mortgage loan originations in the first quarter of 2021 compared to 65% in the first quarter of 2020.

28


 

Net Loans. Net loans increased $8.3 million to $492.0 million at March 31, 2021 from $483.6 million at December 31, 2020, primarily as a result of increases in residential and commercial real estate loans, where we have focused our originations in the first quarter of 2021, partially offset by decreases in consumer and construction loans, where loan repayments have not been offset by increased loan originations or purchases.

Investment Securities. Investment securities, all of which are classified as available for sale, decreased $1.2 million to $54.1 million at March 31, 2021 from $55.4 million at December 31, 2020, primarily due to principal payments on mortgage-backed securities and a decline in the fair value of securities attributable to an increase in longer-term interest rates, partially offset by purchases of U.S. Treasury securities in first quarter of 2021. At March 31, 2021, investments, a primary source of liquidity, represented 7.3% of total assets.

Mortgage Servicing Rights. MSRs increased $2.4 million to $14.7 million at March 31, 2021 from $12.4 million at December 31, 2020. The principal reasons for the increase were the origination of new MSRs and the recognition of a valuation adjustment of $421,000, given expectations of lower mortgage loan prepayments in the rising interest rate environment. At March 31, 2021, the Company serviced $1.94 billion of mortgage loans for others, an increase of $18.0 million from $1.76 billion at December 31, 2020. The average value of MSRs at March 31, 2021 stood at 76 basis points, an increase of 5 basis points from the average value of 71 basis points at December 31, 2020.

Deposits. Deposits increased $32.0 million, or 6.0%, to $560.3 million at March 31, 2021 from $528.3 million at December 31, 2020. During this period, non-brokered deposits increased by $31.5 million, or 6.3%. Driving the growth in non-brokered deposits were customers’ receipt of government stimulus and our focus on deposit gathering. Brokered deposits, which management considers to be a source of wholesale funding at more attractive yields than the local market, increased by $496,000, or 1.6%, to $32.2 million at March 31, 2021, from $31.7 million at December 31, 2020.

FHLBB Advances and FRB Advances. FHLBB advances, which consist of term advances and overnight borrowings, decreased by $1.9 million to $60.0 million at March 31, 2021, from $61.9 million at December 31, 2020, as the Company’s deposit gathering activities have reduced the reliance on wholesale funding. FRB advances, which consisted of PPPLF advances of $11.4 million at December 31, 2020, were paid off during the three months ended March 31, 2021.

Stockholders’ Equity. Stockholders’ equity increased $1.0 million to $100.9 million at March 31, 2021 compared to $99.8 million at December 31, 2020. The increase occurred mainly due to net income of $4.1 million in the three months ended March 31, 2021, partially offset by share repurchases of $2.7 million and a decrease in the fair value of available-for-sale equity securities, net of taxes, of $794,000.

Comparison of Operating Results for the Three Months Ended March 31, 2021 and 2020

General. The Company recognized net income of $4.1 million, or $0.78 per diluted share, for the three months ended March 31, 2021 compared to a net loss of $818,000, or $0.16 per diluted share, for the three months ended March 31, 2020. The improvement in operating results in the first quarter of 2021 compared to the prior year period was primarily attributable to an increase in net gain on loan origination and sale activities, an increase in net mortgage servicing fees, and a decrease in the provision for loan losses.

Analysis of Net Interest Income

Net interest income represents the difference between income earned on interest-earning assets and the expense paid on interest-bearing liabilities. Net interest income depends on the volume of interest-earning assets and interest-bearing liabilities and the interest rates earned on such assets and paid on such liabilities.

29


 

Average Balances and Yields. The following tables set forth average balance sheets, average yields and costs, and certain other information for the periods indicated. All average balances are daily average balances. The yields set forth below include the effect of acquisition accounting adjustments as well as deferred fees, discounts and premiums that are amortized or accreted to interest income or expense.

 

 

 

 

For the Three Months Ended March 31,

 

 

 

2021

 

 

2020

 

 

 

Average

 

 

Interest

 

 

Average

 

 

Average

 

 

Interest

 

 

Average

 

 

 

Outstanding

 

 

Earned/

 

 

Yield/

 

 

Outstanding

 

 

Earned/

 

 

Yield/

 

(Dollars in thousands)

 

Balance

 

 

Paid

 

 

Rate

 

 

Balance

 

 

Paid

 

 

Rate

 

Interest-earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans (1)

 

$

594,021

 

 

$

5,508

 

 

 

3.71

%

 

$

531,141

 

 

$

5,620

 

 

 

4.23

%

Investment securities (2) (3)

 

 

57,818

 

 

 

247

 

 

 

1.71

%

 

 

58,799

 

 

 

379

 

 

 

2.58

%

Interest-earning deposits

 

 

35,492

 

 

 

7

 

 

 

0.08

%

 

 

18,458

 

 

 

56

 

 

 

1.21

%

Total interest-earning assets

 

 

687,331

 

 

 

5,762

 

 

 

3.35

%

 

 

608,398

 

 

 

6,055

 

 

 

3.98

%

Noninterest-earning assets

 

 

42,045

 

 

 

 

 

 

 

 

 

 

 

31,774

 

 

 

 

 

 

 

 

 

Total assets

 

$

729,376

 

 

 

 

 

 

 

 

 

 

$

640,172

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Savings accounts

 

 

190,313

 

 

 

98

 

 

 

0.21

%

 

 

134,843

 

 

 

284

 

 

 

0.84

%

NOW accounts

 

 

69,511

 

 

 

48

 

 

 

0.28

%

 

 

39,049

 

 

 

51

 

 

 

0.52

%

Money market accounts

 

 

75,994

 

 

 

54

 

 

 

0.28

%

 

 

78,394

 

 

 

197

 

 

 

1.01

%

Term certificates

 

 

96,978

 

 

 

238

 

 

 

0.98

%

 

 

188,654

 

 

 

893

 

 

 

1.89

%

Total interest-bearing deposits

 

 

432,796

 

 

 

438

 

 

 

0.40

%

 

 

440,940

 

 

 

1,425

 

 

 

1.29

%

FHLBB and FRB advances

 

 

70,857

 

 

 

232

 

 

 

1.31

%

 

 

47,102

 

 

 

203

 

 

 

1.72

%

Total interest-bearing liabilities

 

 

503,653

 

 

 

670

 

 

 

0.53

%

 

 

488,042

 

 

 

1,628

 

 

 

1.33

%

Noninterest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing deposits

 

 

106,929

 

 

 

 

 

 

 

 

 

 

 

62,718

 

 

 

 

 

 

 

 

 

Other noninterest-bearing liabilities

 

 

15,375

 

 

 

 

 

 

 

 

 

 

 

9,549

 

 

 

 

 

 

 

 

 

Total liabilities

 

 

625,957

 

 

 

 

 

 

 

 

 

 

 

560,309

 

 

 

 

 

 

 

 

 

Total stockholders' equity

 

 

103,419

 

 

 

 

 

 

 

 

 

 

 

79,863

 

 

 

 

 

 

 

 

 

Total liabilities and stockholders' equity

 

$

729,376

 

 

 

 

 

 

 

 

 

 

$

640,172

 

 

 

 

 

 

 

 

 

Net interest income

 

 

 

 

 

$

5,092

 

 

 

 

 

 

 

 

 

 

$

4,427

 

 

 

 

 

Interest rate spread(4)

 

 

 

 

 

 

 

 

 

 

2.82

%

 

 

 

 

 

 

 

 

 

 

2.65

%

Net interest-earning assets(5)

 

$

183,678

 

 

 

 

 

 

 

 

 

 

$

120,356

 

 

 

 

 

 

 

 

 

Net interest margin(6)

 

 

 

 

 

 

 

 

 

 

2.96

%

 

 

 

 

 

 

 

 

 

 

2.91

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ratio of interest-earning assets to interest-

   bearing liabilities

 

 

136.47

%

 

 

 

 

 

 

 

 

 

 

124.66

%

 

 

 

 

 

 

 

 

 

(1)

Includes nonaccruing loan balances and interest received on such loans as well as loans held for sale.

(2)

Includes carrying value of securities classified as available for sale, FHLBB stock and investment in a correspondent bank.

(3)

Includes tax equivalent adjustments for municipal securities, based on an effective tax rate of 21% of $1,000 and $2,000 for the three months ended March 31, 2021 and 2020, respectively.

(4)

Interest rate spread represents the difference between the yield on average interest-earning assets and the cost of average interest-bearing liabilities.

(5)

Net interest-earning assets represent total interest-earning assets less total interest-bearing liabilities.

(6)

Net interest margin represents net interest income divided by average total interest-earning assets.

Rate/Volume Analysis. The following table presents the effects of changing rates and volumes on our net interest income, presented on a tax equivalent basis, for the periods indicated. The rate column shows the effects attributable to changes in rate (changes in rate multiplied by prior volume). The volume column shows the effects attributable to changes in volume (changes in volume multiplied by prior rate). The net column represents the sum of the prior columns. For purposes of this table, changes

30


 

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.

 

 

 

Three Months Ended March 31, 2021

 

 

 

Compared to

 

 

 

Three Months Ended March 31, 2020

 

 

 

Increase (Decrease)

 

 

Total

 

 

 

Due to Changes in

 

 

Increase

 

 (In thousands)

 

Volume

 

 

Rate

 

 

(Decrease)

 

Interest-earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

$

623

 

 

$

(735

)

 

$

(112

)

Investment securities

 

 

(6

)

 

 

(126

)

 

 

(132

)

Interest-earning deposits

 

 

27

 

 

 

(75

)

 

 

(48

)

Total interest-earning assets

 

 

644

 

 

 

(936

)

 

 

(292

)

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

Savings accounts

 

 

85

 

 

 

(271

)

 

 

(186

)

NOW accounts

 

 

28

 

 

 

(31

)

 

 

(3

)

Money market accounts

 

 

(6

)

 

 

(137

)

 

 

(143

)

Term certificates

 

 

(329

)

 

 

(326

)

 

 

(655

)

Total interest-bearing deposits

 

 

(222

)

 

 

(765

)

 

 

(987

)

FHLBB and FRB advances

 

 

85

 

 

 

(56

)

 

 

29

 

Total interest-bearing liabilities

 

 

(137

)

 

 

(821

)

 

 

(958

)

Change in net interest income

 

$

781

 

 

$

(115

)

 

$

666

 

 

Interest and Dividend Income. Interest and dividend income, inclusive of tax equivalent adjustments on municipal securities, decreased $292,000, or 4.8%, to $5.8 million for the three months ended March 31, 2021 compared to $6.1 million for the three months ended March 31, 2020. This decrease was due to a decrease in interest rates earned on interest-earning assets, partially offset by increases in loan and interest-earning deposit balances. The yield on interest-earning assets decreased 63 basis points to 3.35% in the first quarter of 2021 from 3.98% in the same quarter of the prior year due principally to a declining interest rate environment.

Interest Expense. Interest expense decreased $958,000, or 58.8%, to $670,000 for the three months ended March 31, 2021 compared to $1.6 million for the three months ended March 31, 2020. This decrease resulted from an 80 basis point decrease in the cost of funds to 0.53%, which was partially offset by an increase in the average balance of savings accounts, NOW accounts and FHLBB and FRB advances. The decrease in cost of funds was principally due to a declining interest rate environment which lowered the cost of interest-bearing liabilities and a shortening of the funding mix, with a decrease in the average balance of term certificates.

 

Net Interest Income. Net interest income, inclusive of tax equivalent adjustments on municipal securities, increased $665,000, or 15.0%, to $5.1 million for the three months ended March 31, 2021 compared to $4.4 million for the three months ended March 31, 2020. This increase was primarily due to a decrease in deposit costs, complemented by a change in the mix of deposits. The average balance of savings and NOW accounts in the first quarter of 2021 increased $55.5 million, or 41.1%, and $30.5 million, or 78.0%, respectively, from the prior year quarter and the average balance of term certificates decreased $91.7 million, or 48.6%, from the prior year quarter, contributing to an 80 basis point decrease in the cost of interest-bearing liabilities. Partially offsetting the decline in the cost of interest-bearing deposits was the increase in FHLB and FRB advances to $70.9 million at March 31, 2021 from $47.1 million at March 31, 2020.

Provision for Loan Losses. The Company recognized a credit for loan losses of $213,000 for the quarter ended March 31, 2021 compared to a provision for loan losses of $724,000 for the quarter ended March 31, 2020. The credit in the quarter ended March 31, 2021 was driven by changes in the qualitative factors related to the impact of the COVID-19 pandemic and the economic environment used in the Company’s calculation of the allowance for loan losses. The provision in the quarter ended March 31, 2020 was driven by higher loss factors that were assigned to each major loan portfolio category based on their level of risk determined at the time at the onset of the COVID-19 pandemic.

Net Gain on Loan Origination and Sale Activities. The net gain on loan origination and sale activities increased $3.8 million, or 53.9%, to $11.0 million for the three months ended March 31, 2021 compared to $7.1 million for the three months ended March 31, 2020. The lower mortgage rates available during the first quarter of 2021 favorably impacted loan refinancing activity, which comprised 80% of loan production of $487.8 million in the first quarter of 2021, compared to 65% in the prior year quarter. Accordingly, loan sales proceeds increased by 124.5% to $515.4 million in the first quarter of 2020 compared to $229.6 million in the prior year period.

31


 

Other Non-interest Income (Losses). Excluding the net gain on loan origination and sale activities, non-interest income was $1.4 million in the three months ended March 31, 2021, compared to non-interest losses of $693,000 during the three months ended March 31, 2020. The $2.1 million positive variation between periods is mainly attributed to a provision of $1.6 million to the valuation allowance for MSRs which was recognized in the quarter ended March 31, 2020 as loan prepayment speeds were adjusted higher to reflect the impact of lower interest rates. In addition, a $421,000 fair valuation increase was recognized in the first quarter of 2021, as loan prepayment speeds were adjusted lower to reflect the impact of higher interest rates.

Non-interest Expenses. Non-interest expenses increased $992,000, or 9.1%, to $12.0 million for the three months ended March 31, 2021, from $11.0 million for the three months ended March 31, 2020. Non-interest expenses in the first quarter of 2020 included one-time charges of $1,375,000 related to the retirement of senior executives.

Salaries and employee benefits increased $311,000 to $8.4 million in the first quarter of 2021 from $8.1 million in the first quarter of 2020. The increase is principally due to an increase in salaries and employee benefits of $1.9 million, primarily attributed to higher commissions and incentives associated with increased residential loan production, partially offset by a $1.4 million charge related to the retirement of senior executives in the first quarter of 2020.

Occupancy and equipment expenses increased $46,000, or 6.6%, to $744,000 in the first quarter of 2021 compared to $698,000 in the first quarter of 2020. This increase was primarily related to increases in seasonal snowplowing expenses.

Professional fees increased $156,000 in the first quarter of 2021 over the prior year period, primarily related to legal fees.

Marketing expenses increased $18,000, or 11.8%, to $170,000 in the first quarter of 2021 from $152,000 in the first quarter of 2020, because of fewer marketing campaigns while our communities were subject to a stay-at-home order during the first quarter of 2020.

Other non-interest expenses increased $396,000, or 29.9% to $1.7 million for the first quarter of 2021 from $1.3 million in the first quarter of 2020, because of higher costs related to elevated levels of mortgage loan production.

Income Tax Expense. Income tax expense of $1.7 million for the three months ended March 31, 2021 consisted of federal and state income tax expense which was based on the projected effective state tax rate for the year.


32


 

 

Comparison of Segment Results for the Three Months Ended March 31, 2021 and 2020

The following table presents a comparison of the results of operations for each segment before income taxes and elimination of inter-segment profit, and the changes in those results, for the three months ended March 31, 2021 and 2020.

 

 

 

Envision Bank

 

 

Envision Mortgage

 

 

 

Three Months Ended March 31,

 

 

Increase (Decrease)

 

 

Three Months Ended March 31,

 

 

Increase (Decrease)

 

 

 

2021

 

 

2020

 

 

Dollars

 

 

Percent

 

 

2021

 

 

2020

 

 

Dollars

 

 

Percent

 

 

 

(in thousands)

 

Net interest income

 

$

4,201

 

 

$

3,994

 

 

$

207

 

 

 

5.2

%

 

$

890

 

 

$

431

 

 

$

459

 

 

 

106.5

%

Provision (credit) for loan losses

 

 

(213

)

 

 

724

 

 

 

(937

)

 

 

(129.4

)

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     after provision for loan losses

 

 

4,414

 

 

 

3,270

 

 

 

1,144

 

 

 

35.0

 

 

 

890

 

 

 

431

 

 

 

459

 

 

 

106.5

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Customer service fees

 

 

340

 

 

 

273

 

 

 

67

 

 

 

24.5

 

 

 

27

 

 

 

33

 

 

 

(6

)

 

 

(18.2

)

Gain on loan origination

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     and sale activities, net (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

11,674

 

 

 

7,472

 

 

 

4,202

 

 

 

56.2

 

Mortgage servicing fees, net

 

 

(94

)

 

 

(87

)

 

 

(7

)

 

 

(8.0

)

 

 

873

 

 

 

(1,167

)

 

 

2,040

 

 

 

(174.8

)

Other

 

 

151

 

 

 

140

 

 

 

11

 

 

 

7.9

 

 

 

133

 

 

 

115

 

 

 

18

 

 

 

15.7

 

Total non-interest income

 

 

397

 

 

 

326

 

 

 

71

 

 

 

21.8

 

 

 

12,707

 

 

 

6,453

 

 

 

6,254

 

 

 

96.9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits (2)

 

 

1,802

 

 

 

3,098

 

 

 

(1,296

)

 

 

(41.8

)

 

 

6,635

 

 

 

5,028

 

 

 

1,607

 

 

 

32.0

 

Occupancy and equipment

 

 

443

 

 

 

404

 

 

 

39

 

 

 

9.7

 

 

 

301

 

 

 

294

 

 

 

7

 

 

 

2.4

 

Other non-interest expenses

 

 

1,087

 

 

 

1,146

 

 

 

(59

)

 

 

(5.1

)

 

 

1,683

 

 

 

989

 

 

 

694

 

 

 

70.2

 

Total non-interest expenses

 

 

3,332

 

 

 

4,648

 

 

 

(1,316

)

 

 

(28.3

)

 

 

8,619

 

 

 

6,311

 

 

 

2,308

 

 

 

36.6

 

Income (loss) before income taxes and

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

      elimination of inter-segment profit

 

$

1,479

 

 

$

(1,052

)

 

$

2,531

 

 

 

240.6

%

 

$

4,978

 

 

$

573

 

 

$

4,405

 

 

 

768.8

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Assets at March 31, 2021

 

$

581,954

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

156,234

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Assets at December 31, 2020

 

 

537,722

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

183,350

 

 

 

 

 

 

 

 

 

 

 

 

 

Increase (decrease)

 

$

44,232

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

(27,116

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)

Before elimination of inter-segment profit.

 

(2)

Salaries and employee benefits for the three months ended March 31, 2020, include the severance and vested stock acceleration costs related to the retirement of the former Chief Executive Officer and the former Chief Financial Officer of the Company. The total cost of this event was $1.38 million, of which $1.03 million was allocated to the Envision Bank segment and the remainder, $344,000, was allocated to the Envision Mortgage segment.

Envision Bank Segment

The Envision Bank segment had income before income taxes and elimination of inter-segment profit of $1.5 million for the three months ended March 31, 2021 compared to losses of $1.1 million for the three months ended March 31, 2020. The increase in operating results between periods of $2.5 million was driven by a number of factors as explained below.

Net interest income increased by $207,000, or 5.2%, as a result of a decrease in deposit rates that generated an 80 basis point decrease in the cost of funds in the first quarter of 2021, compared to the first quarter of 2020. The Company recognized a credit for loan losses of $213,000 for the quarter ended March 31, 2021 compared to a provision for loan losses of $724,000 in the prior year quarter. The first quarter of 2020 included salary and benefits for the severance and vested stock acceleration costs related to the retirement of the former Chief Executive Officer and the former Chief Financial Officer of the Company. The total cost of this event was $1.38 million, of which $1.03 million was allocated to the Envision Bank segment and the remainder, $344,000, was allocated to the Envision Mortgage segment.

Total assets attributable to the Envision Bank segment increased $44.2 million, or 8.2%, to $582.0 million at March 31, 2021 from $537.7 million at December 31, 2020. This increase was principally due to growth in cash and portfolio loans.

 

33


 

 

Envision Mortgage Segment

The Envision Mortgage segment had income before income taxes and elimination of inter-segment profit of $5.0 million for the three months ended March 31, 2021 compared to income of $573,000 for the three months ended March 31, 2020. This improvement of $4.4 million in operating results occurred as a result of an increase of $4.2 million, or 56.3%, in net gains on loan origination and sale activities. This was complemented by the absence of a valuation allowance for MSRs.

The net gain on loan origination and sale activities, the principal source of revenue for Envision Mortgage, increased $4.2 million to $11.7 million in the first quarter of 2021 from $7.5 million in the first quarter of 2020, driven by mortgage loan refinancing in a declining rate environment.

Net interest income increased $460,000, or 106.7%, to $891,000 in the first quarter of 2021 compared to $431,000 in the first quarter of 2020. This was primarily due to an increase in the average balance of loans held for sale and residential construction loans in the 2021 period.

Mortgage servicing fee income increased $2.0 million between periods largely due to a $1.6 million increase in the valuation allowance for MSRs in the 2020 period due to an increase in expected loan prepayment speeds caused by a reduction in interest rates.

Non-interest expenses of Envision Mortgage increased $2.3 million, or 36.6%, to $8.6 million in the first quarter of 2021 from $6.3 million in the first quarter of 2020. This increase is due to an increase of $1.6 million, or 32.0%, in salaries and employee benefits, largely related to increased loan production volume. Additionally, increases in the allocation of certain indirect costs incurred by Finance and Administration cost centers also contributed to the increase in non-interest expenses.

Other non-interest expenses increased $694,000, or 70.2%, to $1.7 million in the first quarter of 2021 from $989,000 in the first quarter of 2020. This increase is mainly due to volume-related cost increases associated with higher residential mortgage loan production.

Total assets attributable to the Envision Mortgage segment were $156.2 million at March 31, 2021, compared to total assets of $183.4 million at December 31, 2020. This decrease is primarily related to a decrease in loans held for sale.

Asset Quality

Nonperforming Assets. The following table provides information with respect to our nonperforming assets, including troubled debt restructurings, at the dates indicated.  

 

 

 

March 31, 2021

 

 

December 31, 2020

 

Nonaccrual loans:

 

(In thousands)

 

Real estate loans:

 

 

 

 

 

 

 

 

One- to four-family residential

 

$

2,158

 

 

$

1,876

 

Commercial

 

 

5,768

 

 

 

4,713

 

Home equity loans and lines of credit

 

 

383

 

 

 

584

 

Construction

 

 

 

 

 

 

Commercial and industrial loans

 

 

 

 

 

 

Consumer loans

 

 

 

 

 

 

Total nonaccrual loans

 

 

8,309

 

 

 

7,173

 

Delinquent loans (>90 days) accruing interest

 

 

 

 

 

 

Total non-performing loans

 

 

8,309

 

 

 

7,173

 

Other real estate owned

 

 

132

 

 

 

132

 

Total nonperforming assets

 

$

8,441

 

 

$

7,305

 

Performing troubled debt restructurings

 

 

1,713

 

 

 

1,749

 

Total nonperforming assets and performing troubled

   debt restructurings

 

$

10,154

 

 

$

9,054

 

 

 

 

 

 

 

 

 

 

Total nonperforming loans to total loans(1)

 

 

1.67

%

 

 

1.46

%

Total nonperforming assets to total assets

 

 

1.14

%

 

 

1.01

%

Total nonperforming assets and performing

   troubled debt restructurings to total assets

 

 

1.38

%

 

 

1.26

%

 

(1)Total loans exclude loans held for sale but include net deferred loan costs and fees.

34


 

 

Interest income that would have been recorded for the three months ended March 31, 2021 had nonaccruing loans been current according to their original terms amounted to $101,000. Income related to nonaccrual loans included in interest income for the three months ended March 31, 2020 amounted to $58,000.

Classified Loans.  The following table shows the aggregate amounts of our regulatory classified loans at the dates indicated.

 

 

 

March 31, 2021

 

 

December 31, 2020

 

 

 

(In thousands)

 

Classified assets:

 

 

 

 

 

 

 

 

Substandard

 

$

6,826

 

 

$

5,783

 

Doubtful

 

 

 

 

 

 

Loss

 

 

 

 

 

 

Total classified assets

 

$

6,826

 

 

$

5,783

 

Special mention

 

$

10,041

 

 

$

11,075

 

 

Assets that do not expose the Company to risk sufficient to warrant classified loan status, but which possess potential weaknesses that deserve close attention, are designated as special mention. As of March 31, 2021, there were $10.0 million of assets designated as special mention compared to $11.1 million at December 31, 2020.

Allowance for Loan Losses. The following table sets forth the breakdown of the allowance loan losses by loan category at the dates indicated.

 

 

 

March 31, 2021

 

 

December 31, 2020

 

 

 

 

 

 

 

% of Allowance

 

 

% of Loans

 

 

 

 

 

 

% of Allowance

 

 

% of Loans

 

 

 

 

 

 

 

Amount to Total

 

 

in Category

 

 

 

 

 

 

Amount to Total

 

 

in Category

 

(Dollars in thousands)

 

Amount

 

 

Allowance

 

 

to Total Loans

 

 

Amount

 

 

Allowance

 

 

to Total Loans

 

Real estate loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

One- to four-family residential

 

$

1,522

 

 

 

23.19

%

 

 

48.05

%

 

$

1,646

 

 

 

24.26

%

 

 

48.16

%

Commercial

 

 

3,390

 

 

 

51.65

%

 

 

29.52

%

 

 

3,402

 

 

 

50.15

%

 

 

29.41

%

Home equity loans and lines of credit

 

 

425

 

 

 

6.48

%

 

 

9.86

%

 

 

442

 

 

 

6.52

%

 

 

9.84

%

Construction

 

 

720

 

 

 

10.97

%

 

 

6.02

%

 

 

751

 

 

 

11.07

%

 

 

6.35

%

Commercial and industrial loans

 

 

401

 

 

 

6.11

%

 

 

4.80

%

 

 

416

 

 

 

6.13

%

 

 

4.14

%

Consumer loans

 

 

105

 

 

 

1.60

%

 

 

1.75

%

 

 

127

 

 

 

1.87

%

 

 

2.09

%

Total

 

$

6,563

 

 

 

100.00

%

 

 

100.00

%

 

$

6,784

 

 

 

100.00

%

 

 

100.00

%

 

35


 

 

The following table sets forth an analysis of the allowance for loan losses for the periods indicated.

 

 

 

March 31,

 

 

 

2021

 

 

2020

 

 

 

(In thousands)

 

Allowance at beginning of period

 

$

6,784

 

 

$

4,280

 

Provision (credit) for loan losses

 

 

(213

)

 

 

724

 

Charge offs:

 

 

 

 

 

 

 

 

Consumer loans

 

 

(10

)

 

 

(16

)

Total charge-offs

 

 

(10

)

 

 

(16

)

 

 

 

 

 

 

 

 

 

Recoveries:

 

 

 

 

 

 

 

 

Real estate loans:

 

 

 

 

 

 

 

 

One- to four-family residential

 

 

2

 

 

 

4

 

Consumer loans

 

 

 

 

 

4

 

Total recoveries

 

 

2

 

 

 

8

 

Net charge-offs

 

 

(8

)

 

 

(8

)

Allowance at end of period

 

$

6,563

 

 

$

4,996

 

Total loans outstanding(1)

 

$

498,546

 

 

$

481,222

 

Average loans outstanding

 

$

516,330

 

 

$

477,661

 

Allowance for loan losses as a percent of total loans

   outstanding(1)

 

 

1.32

%

 

 

1.04

%

Net loans charged off as a percent of average loans

   outstanding(2)

 

 

0.01

%

 

 

0.01

%

Allowance for loan losses to nonperforming loans

 

 

78.99

%

 

 

152.55

%

 

(1)

Total loans exclude loans held for sale but include net deferred loan costs and fees.

(2)

Annualized.

Liquidity and Capital Resources

At March 31, 2021, we had $60.0 million of FHLBB advances outstanding. At that date, we had the ability to borrow up to an additional $76.5 million from the FHLBB under a blanket pledge agreement, $4.2 million under a line of credit with the FHLBB, $2.0 million under a line of credit with the Federal Reserve Bank of Boston and $7.5 million under an unsecured line of credit with a correspondent bank.

Our most liquid assets are cash and cash equivalents. The level of these assets is dependent on our operating, financing, lending and investing activities during any given period. At March 31, 2021, cash and cash equivalents totaled $55.0 million.  

Financing activities consist primarily of activity in deposit accounts and borrowings. Deposit flows are affected by the overall level of interest rates, the interest rates and products offered by us and our local competitors, and by other factors. Deposits increased $32.0 million, or 6.0%, to $560.3 million at March 31, 2021 from $528.3 million at December 31, 2020. During this period, brokered deposits, which management considers to be a source of wholesale funding and an alternative to FHLBB advances, increased $496,000. FHLBB advances decreased $1.9 million to $60.0 million at March 31, 2021 from $61.9 million at December 31, 2020. Brokered deposits and FHLBB advances make up the Bank’s wholesale funding which management targets at a limit of 25% of assets. At March 31, 2021, wholesale funding amounted to $92.2 million, or 12.5% of total assets.

At March 31, 2021, we had $251.7 million in loan commitments outstanding, including $239.5 million related to loans to be sold in the secondary mortgage market and to other financial institutions. In addition to commitments to originate loans, we had $75.7 million in unused lines of and letters of credit to borrowers and $12.3 million in undisbursed construction loans. We anticipate that we will have sufficient funds available to meet our current loan origination commitments. Certificates of deposit that are scheduled to mature in less than one year from March 31, 2021 totaled $70.7 million, including $12.2 million of brokered deposits. Management expects, based on historical experience, that a substantial portion of the maturing certificates of deposit will be renewed or retained in other deposit products.

36


 

The Bank is subject to various regulatory capital requirements, including a risk-based capital measure. At March 31, 2021, the Bank’s Tier 1 capital to average assets ratio was 12.2%. The Bank exceeded all regulatory capital requirements and was considered “well capitalized” under regulatory guidelines as of March 31, 2021.

Item 3.  Quantitative and Qualitative Disclosures About Market Risk.

The Company is not required to disclose quantitative and qualitative information about market risk as it qualifies as 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 March 31, 2021. Based on that evaluation, the Company’s management, including the Chief Executive Officer and the Chief Financial Officer, concluded that the Company’s disclosure controls and procedures were effective.

During the quarter ended March 31, 2021, 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.

 

PART II—OTHER INFORMATION

The Company is not involved in any material pending litigation.

Item 1A. Risk Factors.

 

There have been no material changes to the risk factors disclosed in Item 1A of the Company’s Annual Report on Form 10-K for the year ended December 31, 2020.

37


 

 

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds.

 

(a)

None

(b)

None

 

(c)

In October 2020, the Company’s Board of Directors adopted a stock repurchase program pursuant to which the Company would purchase up to 10%, or 552,000 shares, of its then outstanding common shares. This program may be suspended or terminated at any time without prior notice and is currently set to expire on October 29, 2021. Repurchased shares are returned to the status of authorized but unissued shares. The following table sets forth information with respect to any purchases made by or on behalf of the Company during the indicated periods under the repurchase plan:

 

Period

 

Total Number of Shares Purchased

 

 

Average Price Paid Per Share

 

 

Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs

 

 

Maximum Number of Shares that May be Purchased Under the Plans or Programs

 

January 1, 2021 - January 31, 2021

 

 

45,377

 

 

$

20.24

 

 

 

45,377

 

 

 

477,278

 

February 1, 2021 - February 29, 2021

 

 

37,524

 

 

$

19.94

 

 

 

37,524

 

 

 

439,754

 

March 1, 2021 - March 31, 2021

 

 

47,394

 

 

$

20.31

 

 

 

47,394

 

 

 

392,360

 

 

 

 

130,295

 

 

$

20.17

 

 

 

130,295

 

 

 

392,360

 

 

Item 3. Defaults Upon Senior Securities.

None.

Item 4. Mine Safety Disclosures.

Not applicable.

Item 5. Other Information.

 

None.

 

Item 6. Exhibits.

 

The exhibits listed in the Exhibit Index (following the signatures section of this report) are included in, or incorporated by reference into, this Quarterly Report on Form 10-Q.

 

31.1

 

Certification of Chief Executive Officer Required by Rule 13a-14(a) and Rule 15d-14(a) of the Exchange Act

 

 

 

31.2

 

Certification of Chief Financial Officer Required by Rule 13a-14(a) and Rule 15d-14(a) of the Exchange Act

 

 

 

32.1

 

Certification of Chief Executive Officer and Chief Financial Officer Pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002

 

 

 

101

 

Inline XBRL Instance Document - The following materials from Randolph Bancorp, Inc.’s Quarterly Report on Form 10-Q for the quarter ended March 31, 2021 were formatted in XBRL (eXtensible Business Reporting Language): (i) Consolidated Balance Sheets as of March 31, 2021 and December 31, 2020, (ii) Consolidated Statements of Operations for the three months ended March 31, 2021 and 2020, (iii) Consolidated Statements of Comprehensive Income for the three months ended March 31, 2021 and 2020, (iv) Consolidated Statements of Changes in Stockholders’ Equity for the three months ended March 31, 2021 and 2020, (v) Consolidated Statements of Cash Flows for the three months ended March 31, 2021 and 2020 and (vi) Notes to Unaudited Consolidated Financial Statements.

 

 

38


 

 

SIGNATURE

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.

 

 

Randolph Bancorp, Inc.

 

 

Date: May 6, 2021

By:

/s/ William M. Parent

 

 

William M. Parent

 

 

President and Chief Executive Officer

 

 

(Principal Executive Officer)

 

 

 

Date: May 6, 2021

By:

/s/ Lauren B. Messmore

 

 

Lauren B. Messmore

 

 

Executive Vice President and Chief Financial Officer

 

 

(Principal Financial Officer)

 

 

39