Item 1. Financial Statements
See accompanying notes to unaudited consolidated financial statements.
See accompanying notes to unaudited consolidated financial statements.
See accompanying notes to unaudited consolidated financial statements.
See accompanying notes to unaudited consolidated financial statements.
See accompanying notes to unaudited consolidated financial statements.
RANDOLPH BANCORP, INC. AND SUBSIDIARY
Notes to Unaudited Consolidated Financial Statements
March 31, 2022 and 2021
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, 2022 are not necessarily indicative of the results to be expected for the year ending December 31, 2022 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, 2021, 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 adopted the standard during the three months ended March 31, 2021. As of March 31, 2021, the Company held right-of-use assets (“ROUs”) related to operating leases of $1.1 million, and recognized the ROUs 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. |
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).
The components of accumulated other comprehensive income (loss), included in total stockholders’ equity, are as follows:
|
|
March 31, |
|
|
December 31, |
|
|
|
2022 |
|
|
2021 |
|
|
|
(In thousands) |
|
Securities available for sale: |
|
|
|
|
|
|
|
|
Net unrealized gain (loss) |
|
$ |
(2,114 |
) |
|
$ |
249 |
|
Tax effect |
|
|
478 |
|
|
|
(64 |
) |
Net-of-tax amount |
|
|
(1,636 |
) |
|
|
185 |
|
|
|
|
|
|
|
|
|
|
Supplemental retirement plan |
|
|
|
|
|
|
|
|
Unrecognized net actuarial loss |
|
|
(635 |
) |
|
|
(646 |
) |
Unrecognized net prior service credit |
|
|
214 |
|
|
|
222 |
|
|
|
|
(421 |
) |
|
|
(424 |
) |
Tax effect |
|
|
58 |
|
|
|
58 |
|
Net-of-tax amount |
|
|
(363 |
) |
|
|
(366 |
) |
Accumulated other comprehensive income (loss) |
|
$ |
(1,999 |
) |
|
$ |
(181 |
) |
7
4. |
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, 2022 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt securities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. Treasury |
|
$ |
12,732 |
|
|
$ |
— |
|
|
$ |
(687 |
) |
|
$ |
12,045 |
|
U.S. Government-sponsored enterprises |
|
|
1,996 |
|
|
|
— |
|
|
|
(59 |
) |
|
|
1,937 |
|
Corporate |
|
|
2,501 |
|
|
|
— |
|
|
|
(80 |
) |
|
|
2,421 |
|
Municipal |
|
|
350 |
|
|
|
1 |
|
|
|
— |
|
|
|
351 |
|
Residential mortgage-backed securities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. Government-sponsored enterprises |
|
|
21,447 |
|
|
|
60 |
|
|
|
(1,031 |
) |
|
|
20,476 |
|
Commercial mortgage-backed securities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. Government-sponsored enterprises |
|
|
8,701 |
|
|
|
— |
|
|
|
(211 |
) |
|
|
8,490 |
|
Collateralized mortgage obligations: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. Government-sponsored enterprises |
|
|
749 |
|
|
|
— |
|
|
|
(22 |
) |
|
|
727 |
|
U.S. Government-guaranteed |
|
|
2,474 |
|
|
|
— |
|
|
|
(85 |
) |
|
|
2,389 |
|
Total securities available for sale |
|
$ |
50,950 |
|
|
$ |
61 |
|
|
$ |
(2,175 |
) |
|
$ |
48,836 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2021 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt securities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. Treasury |
|
$ |
10,939 |
|
|
$ |
— |
|
|
$ |
(168 |
) |
|
$ |
10,771 |
|
U.S. Government-sponsored enterprises |
|
|
1,995 |
|
|
|
— |
|
|
|
(17 |
) |
|
|
1,978 |
|
Corporate |
|
|
2,510 |
|
|
|
33 |
|
|
|
(7 |
) |
|
|
2,536 |
|
Municipal |
|
|
351 |
|
|
|
2 |
|
|
|
— |
|
|
|
353 |
|
Residential mortgage-backed securities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. Government-sponsored enterprises |
|
|
23,349 |
|
|
|
324 |
|
|
|
(194 |
) |
|
|
23,479 |
|
Commercial mortgage-backed securities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. Government-sponsored enterprises |
|
|
8,733 |
|
|
|
223 |
|
|
|
— |
|
|
|
8,956 |
|
U.S. Government-guaranteed |
|
|
103 |
|
|
|
— |
|
|
|
— |
|
|
|
103 |
|
Collateralized mortgage obligations: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. Government-sponsored enterprises |
|
|
796 |
|
|
|
14 |
|
|
|
— |
|
|
|
810 |
|
U.S. Government-guaranteed |
|
|
2,641 |
|
|
|
39 |
|
|
|
— |
|
|
|
2,680 |
|
Total securities available for sale |
|
$ |
51,417 |
|
|
$ |
635 |
|
|
$ |
(386 |
) |
|
$ |
51,666 |
|
There were no sales of securities during the three months ended March 31, 2022 and 2021.
8
The amortized cost and fair value of debt securities by contractual maturity at March 31, 2022 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 |
|
$ |
2,511 |
|
|
$ |
2,504 |
|
After 1 year through 5 years |
|
|
9,344 |
|
|
|
8,928 |
|
After 5 years through 10 years |
|
|
5,724 |
|
|
|
5,322 |
|
|
|
|
17,579 |
|
|
|
16,754 |
|
Mortgage-backed securities |
|
|
33,371 |
|
|
|
32,082 |
|
|
|
$ |
50,950 |
|
|
$ |
48,836 |
|
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, 2022 |
|
(In thousands) |
|
Debt securities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. Treasury |
|
$ |
(687 |
) |
|
$ |
10,248 |
|
|
$ |
— |
|
|
$ |
— |
|
U.S. Government-sponsored enterprises |
|
|
(59 |
) |
|
|
1,937 |
|
|
|
— |
|
|
|
— |
|
Corporate |
|
|
(80 |
) |
|
|
2,420 |
|
|
|
— |
|
|
|
— |
|
Residential mortgage-backed securities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. Government-sponsored enterprises |
|
|
(1,031 |
) |
|
|
16,288 |
|
|
|
— |
|
|
|
— |
|
Commercial mortgage-backed securities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. Government-sponsored enterprises |
|
|
(211 |
) |
|
|
8,490 |
|
|
|
— |
|
|
|
— |
|
Collateralized mortgage obligations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. Government-sponsored enterprises |
|
|
(22 |
) |
|
|
727 |
|
|
|
— |
|
|
|
— |
|
U.S. Government-guaranteed |
|
|
(85 |
) |
|
|
2,389 |
|
|
|
— |
|
|
|
— |
|
Total debt securities |
|
$ |
(2,175 |
) |
|
$ |
42,499 |
|
|
$ |
— |
|
|
$ |
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2021 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. Treasury |
|
|
(168 |
) |
|
|
10,771 |
|
|
$ |
— |
|
|
$ |
— |
|
U.S. Government-sponsored enterprises |
|
|
(17 |
) |
|
|
1,978 |
|
|
|
— |
|
|
|
— |
|
Corporate |
|
|
(7 |
) |
|
|
723 |
|
|
|
— |
|
|
|
— |
|
Residential mortgage-backed securities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. Government-sponsored enterprises |
|
|
(194 |
) |
|
|
11,477 |
|
|
|
— |
|
|
|
— |
|
Total debt securities |
|
$ |
(386 |
) |
|
$ |
24,949 |
|
|
$ |
— |
|
|
$ |
— |
|
At March 31, 2022, 50 debt securities had unrealized losses with aggregate depreciation of 4.87% from the Company’s amortized cost basis. The Company had 17 securities in a loss position at December 31, 2021. The unrealized losses at March 31, 2022 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, 2022.
9
5. |
LOANS AND ALLOWANCE FOR LOAN LOSSES |
A summary of the loan portfolio is as follows:
|
|
March 31, 2022 |
|
|
December 31, 2021 |
|
|
|
(In thousands) |
|
Real estate loans: |
|
|
|
|
|
|
|
|
Residential: |
|
|
|
|
|
|
|
|
One- to four-family |
|
$ |
271,755 |
|
|
$ |
236,364 |
|
Home equity loans and lines of credit |
|
|
58,501 |
|
|
|
57,295 |
|
Commercial |
|
|
199,255 |
|
|
|
197,423 |
|
Construction |
|
|
32,544 |
|
|
|
33,961 |
|
|
|
|
562,055 |
|
|
|
525,043 |
|
Commercial and industrial |
|
|
15,478 |
|
|
|
17,242 |
|
Consumer |
|
|
7,267 |
|
|
|
7,552 |
|
Total loans |
|
|
584,800 |
|
|
|
549,837 |
|
Allowance for loan losses |
|
|
(6,357 |
) |
|
|
(6,289 |
) |
Net deferred loan costs and fees, and purchase premiums |
|
|
1,148 |
|
|
|
1,073 |
|
|
|
$ |
579,591 |
|
|
$ |
544,621 |
|
The following tables present activity in the allowance for loan losses by loan category for the three months ended March 31, 2022 and 2021, and allocation of the allowance to each category as of March 31, 2022 and December 31, 2021:
|
|
Residential
1-4 Family |
|
|
Second
Mortgages
and HELOC |
|
|
Commercial
Real Estate |
|
|
Construction |
|
|
Commercial
and Industrial |
|
|
Consumer |
|
|
Total |
|
|
|
(In thousands) |
|
Three Months Ended March 31, 2022 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allowance at December 31, 2021 |
|
$ |
1,093 |
|
|
$ |
462 |
|
|
$ |
3,451 |
|
|
$ |
697 |
|
|
$ |
499 |
|
|
$ |
87 |
|
|
$ |
6,289 |
|
Provision (credit) for loan losses |
|
|
142 |
|
|
|
(11 |
) |
|
|
(49 |
) |
|
|
19 |
|
|
|
(23 |
) |
|
|
(7 |
) |
|
|
71 |
|
Loans charged-off |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(4 |
) |
|
|
(4 |
) |
Recoveries |
|
|
1 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
1 |
|
Balance at March 31, 2022 |
|
$ |
1,236 |
|
|
$ |
451 |
|
|
$ |
3,402 |
|
|
$ |
716 |
|
|
$ |
476 |
|
|
$ |
76 |
|
|
$ |
6,357 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31, 2021 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allowance at December 31, 2020 |
|
$ |
1,646 |
|
|
$ |
442 |
|
|
$ |
3,402 |
|
|
$ |
751 |
|
|
$ |
416 |
|
|
$ |
127 |
|
|
$ |
6,784 |
|
Provision 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 |
|
10
Additional information pertaining to the allowance for loan losses at March 31, 2022 and December 31, 2021 is as follows:
|
|
Residential
1-4 Family |
|
|
Second
Mortgages
and HELOC |
|
|
Commercial
Real Estate |
|
|
Construction |
|
|
Commercial
and Industrial |
|
|
Consumer |
|
|
Total |
|
March 31, 2022 |
|
(In thousands) |
|
Allowance for impaired loans |
|
$ |
80 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
80 |
|
Allowance for non-impaired loans |
|
|
1,156 |
|
|
|
451 |
|
|
|
3,402 |
|
|
|
716 |
|
|
|
476 |
|
|
|
76 |
|
|
|
6,277 |
|
Total allowance for loan losses |
|
$ |
1,236 |
|
|
$ |
451 |
|
|
$ |
3,402 |
|
|
$ |
716 |
|
|
$ |
476 |
|
|
$ |
76 |
|
|
$ |
6,357 |
|
Impaired loans |
|
$ |
3,414 |
|
|
$ |
484 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
3,898 |
|
Non-impaired loans |
|
|
268,341 |
|
|
|
58,017 |
|
|
|
199,255 |
|
|
|
32,544 |
|
|
|
15,478 |
|
|
|
7,267 |
|
|
|
580,902 |
|
Total loans |
|
$ |
271,755 |
|
|
$ |
58,501 |
|
|
$ |
199,255 |
|
|
$ |
32,544 |
|
|
$ |
15,478 |
|
|
$ |
7,267 |
|
|
$ |
584,800 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2021 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allowance for impaired loans |
|
$ |
81 |
|
|
$ |
19 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
100 |
|
Allowance for non-impaired loans |
|
|
1,012 |
|
|
|
443 |
|
|
|
3,451 |
|
|
|
697 |
|
|
|
499 |
|
|
|
87 |
|
|
|
6,189 |
|
Total allowance for loan losses |
|
$ |
1,093 |
|
|
$ |
462 |
|
|
$ |
3,451 |
|
|
$ |
697 |
|
|
$ |
499 |
|
|
$ |
87 |
|
|
$ |
6,289 |
|
Impaired loans |
|
$ |
3,255 |
|
|
$ |
603 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
3,858 |
|
Non-impaired loans |
|
|
233,109 |
|
|
|
56,692 |
|
|
|
197,423 |
|
|
|
33,961 |
|
|
|
17,242 |
|
|
|
7,552 |
|
|
|
545,979 |
|
Total loans |
|
$ |
236,364 |
|
|
$ |
57,295 |
|
|
$ |
197,423 |
|
|
$ |
33,961 |
|
|
$ |
17,242 |
|
|
$ |
7,552 |
|
|
$ |
549,837 |
|
The following is a summary of past due and non-accrual loans at March 31, 2022 and December 31, 2021:
|
|
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, 2022 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential one- to four-family |
|
$ |
665 |
|
|
$ |
223 |
|
|
$ |
— |
|
|
$ |
888 |
|
|
$ |
2,299 |
|
Home equity loans and lines of credit |
|
|
172 |
|
|
|
198 |
|
|
|
— |
|
|
|
370 |
|
|
|
382 |
|
Commercial real estate |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Construction |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Commercial and industrial |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Consumer |
|
|
15 |
|
|
|
— |
|
|
|
— |
|
|
|
15 |
|
|
|
— |
|
Total |
|
$ |
852 |
|
|
$ |
421 |
|
|
$ |
— |
|
|
$ |
1,273 |
|
|
$ |
2,681 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2021 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential one-to-four family |
|
$ |
701 |
|
|
$ |
193 |
|
|
$ |
— |
|
|
$ |
894 |
|
|
$ |
2,133 |
|
Home equity loans and lines of credit |
|
|
186 |
|
|
|
215 |
|
|
|
— |
|
|
|
401 |
|
|
|
491 |
|
Commercial real estate |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Construction |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Commercial and industrial |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Consumer |
|
|
76 |
|
|
|
9 |
|
|
|
— |
|
|
|
85 |
|
|
|
— |
|
Total |
|
$ |
963 |
|
|
$ |
417 |
|
|
$ |
— |
|
|
$ |
1,380 |
|
|
$ |
2,624 |
|
11
The following is a summary of impaired loans at March 31, 2022 and December 31, 2021:
|
|
Recorded
Investment |
|
|
Unpaid
Principal
Balance |
|
|
Related
Allowance |
|
|
|
(In thousands) |
|
March 31, 2022 |
|
|
|
|
|
|
|
|
|
|
|
|
Impaired loans without a valuation allowance: |
|
|
|
|
|
|
|
|
|
|
|
|
Residential one- to four-family |
|
$ |
2,529 |
|
|
$ |
2,541 |
|
|
|
|
|
Home equity loans and lines of credit |
|
|
478 |
|
|
|
484 |
|
|
|
|
|
Total |
|
|
3,007 |
|
|
|
3,025 |
|
|
|
|
|
Impaired loans with a valuation allowance: |
|
|
|
|
|
|
|
|
|
|
|
|
Residential one- to four-family |
|
|
867 |
|
|
|
873 |
|
|
$ |
80 |
|
Total impaired loans |
|
$ |
3,874 |
|
|
$ |
3,898 |
|
|
$ |
80 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2021 |
|
|
|
|
|
|
|
|
|
|
|
|
Impaired loans without a valuation allowance: |
|
|
|
|
|
|
|
|
|
|
|
|
Residential one- to four-family |
|
$ |
2,364 |
|
|
$ |
2,377 |
|
|
|
|
|
Home equity loans and lines of credit |
|
|
479 |
|
|
|
485 |
|
|
|
|
|
Total |
|
|
2,843 |
|
|
|
2,862 |
|
|
|
|
|
Impaired loans with a valuation allowance: |
|
|
|
|
|
|
|
|
|
|
|
|
Residential one- to four-family |
|
|
874 |
|
|
|
878 |
|
|
|
81 |
|
Home equity loans and lines of credit |
|
|
108 |
|
|
|
118 |
|
|
|
19 |
|
Total |
|
|
982 |
|
|
|
996 |
|
|
|
100 |
|
Total impaired loans |
|
$ |
3,825 |
|
|
$ |
3,858 |
|
|
$ |
100 |
|
Additional information pertaining to impaired loans follows:
|
|
Average |
|
|
Interest |
|
|
Cash Basis |
|
|
|
Recorded |
|
|
Income |
|
|
Interest |
|
|
|
Investment |
|
|
Recognized |
|
|
Recognized |
|
|
|
(In thousands) |
|
Three Months Ended March 31, 2022 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential one- to four-family |
|
$ |
3,430 |
|
|
$ |
352 |
|
|
$ |
16 |
|
Home equity loans and lines of credit |
|
|
484 |
|
|
|
21 |
|
|
|
6 |
|
Total |
|
$ |
3,914 |
|
|
$ |
373 |
|
|
$ |
22 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
|
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.
12
|
|
Number of
Contracts |
|
|
TDRs Listed
as Accrual |
|
|
Number of
Contracts |
|
|
TDRs Listed
as Non-accrual |
|
|
Number of
Contracts |
|
|
Total
TDRs |
|
|
|
(In thousands) |
|
March 31, 2022 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential one- to four-family |
|
|
9 |
|
|
$ |
1,097 |
|
|
|
3 |
|
|
$ |
918 |
|
|
|
12 |
|
|
$ |
2,015 |
|
Home equity loans and lines of credit |
|
|
2 |
|
|
|
96 |
|
|
|
- |
|
|
|
— |
|
|
|
2 |
|
|
|
96 |
|
Total |
|
|
11 |
|
|
$ |
1,193 |
|
|
|
3 |
|
|
$ |
918 |
|
|
|
14 |
|
|
$ |
2,111 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2021 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential one- to four-family |
|
|
9 |
|
|
$ |
1,103 |
|
|
|
3 |
|
|
$ |
919 |
|
|
|
12 |
|
|
$ |
2,022 |
|
Home equity loans and lines of credit |
|
|
2 |
|
|
|
97 |
|
|
|
1 |
|
|
|
109 |
|
|
|
3 |
|
|
|
206 |
|
Total |
|
|
11 |
|
|
|
1,200 |
|
|
|
4 |
|
|
$ |
1,028 |
|
|
|
15 |
|
|
$ |
2,228 |
|
For the three months ended March 31, 2022 and 2021, 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, 2022 and 2021, 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, 2022 and 2021, there were no troubled debt restructurings that defaulted (over 30 days past due) within twelve months of the restructure date.
No additional funds are committed to be advanced in connection with troubled debt restructurings.
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.
13
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 |
|
|
Total |
|
|
|
(In thousands) |
|
March 31, 2022 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Not Rated |
|
$ |
269,450 |
|
|
$ |
58,121 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
7,267 |
|
|
$ |
334,838 |
|
Loans rated 1 - 3B (Pass rated) |
|
|
— |
|
|
|
— |
|
|
|
187,745 |
|
|
|
32,544 |
|
|
|
15,174 |
|
|
|
— |
|
|
|
235,463 |
|
Loans rated 4 |
|
|
356 |
|
|
|
380 |
|
|
|
7,967 |
|
|
|
— |
|
|
|
304 |
|
|
|
— |
|
|
|
9,007 |
|
Loans rated 5 |
|
|
1,949 |
|
|
|
— |
|
|
|
3,543 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
5,492 |
|
|
|
$ |
271,755 |
|
|
$ |
58,501 |
|
|
$ |
199,255 |
|
|
$ |
32,544 |
|
|
$ |
15,478 |
|
|
$ |
7,267 |
|
|
$ |
584,800 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2021 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Not Rated |
|
$ |
234,225 |
|
|
$ |
56,797 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
7,552 |
|
|
$ |
298,574 |
|
Loans rated 1 - 3B (Pass rated) |
|
|
— |
|
|
|
— |
|
|
|
186,774 |
|
|
|
33,961 |
|
|
|
16,910 |
|
|
|
— |
|
|
|
237,645 |
|
Loans rated 4 |
|
|
361 |
|
|
|
381 |
|
|
|
7,106 |
|
|
|
— |
|
|
|
332 |
|
|
|
— |
|
|
|
8,180 |
|
Loans rated 5 |
|
|
1,778 |
|
|
|
117 |
|
|
|
3,543 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
5,438 |
|
|
|
$ |
236,364 |
|
|
$ |
57,295 |
|
|
$ |
197,423 |
|
|
$ |
33,961 |
|
|
$ |
17,242 |
|
|
$ |
7,552 |
|
|
$ |
549,837 |
|
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 $1.95 billion and $1.98 billion at March 31, 2022 and December 31, 2021, respectively. In connection with these serviced loans, we maintained $16.5 million and $16.6 million of custodial escrow balances at March 31, 2022 and December 31, 2021, respectively.
The following table summarizes the activity relating to mortgage servicing rights (“MSRs”) for the three months ended March 31, 2022 and 2021 (in thousands):
|
|
March 31, 2022 |
|
|
March 31, 2021 |
|
|
|
|
|
|
|
|
|
|
Mortgage servicing rights: |
|
|
|
|
|
|
|
|
Balance at beginning of year |
|
$ |
18,173 |
|
|
$ |
15,372 |
|
Additions through originations |
|
|
377 |
|
|
|
2,786 |
|
Amortization |
|
|
(749 |
) |
|
|
(840 |
) |
Balance at end of period |
|
$ |
17,801 |
|
|
$ |
17,318 |
|
|
|
|
|
|
|
|
|
|
Valuation allowance: |
|
|
|
|
|
|
|
|
Balance at beginning of year |
|
$ |
2,558 |
|
|
$ |
2,995 |
|
Provision (recovery) |
|
|
(135 |
) |
|
|
(421 |
) |
Balance at end of period |
|
$ |
2,423 |
|
|
$ |
2,574 |
|
Amortized cost, net |
|
$ |
15,378 |
|
|
$ |
14,744 |
|
Fair value |
|
$ |
16,055 |
|
|
$ |
15,362 |
|
During the three months ended March 31, 2022 the Company decreased the valuation allowance for its MSRs by $135,000. During the three months ended March 31, 2021, the Company decreased the valuation allowance for its MSRs by $421,000. 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.
7. |
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.
14
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 $42,678,000 and $85,887,000 at March 31, 2022 and December 31, 2021, respectively. The fair value of such commitments consisted of assets of $221,000 and $1,364,000 at March 31, 2022 and December 31, 2021, respectively, included in other assets on the consolidated balance sheets and liabilities of $199,000 and $0 at March 31, 2022 and December 31, 2021, respectively, included in other liabilities on 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.
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 $44,132,000 and $80,407,000 at March 31, 2022 and December 31, 2021, respectively. The fair value of such commitments consisted of liabilities of $13,000 and $84,000 at March 31, 2022 and December 31, 2021, respectively, included in other liabilities in the consolidated balance sheets and assets of $674,000 and $50,000 at March 31, 2022 and December 31, 2021, respectively, included in other assets in the consolidated balance sheets.
8. |
EMPLOYEE STOCK OWNERSHIP PLAN |
The Bank maintains an Employee Stock Ownership Plan (“ESOP”), which is a tax-qualified retirement plan providing eligible employees the opportunity to own Company stock. The Company 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, 2022 and 2021, the Company recognized compensation expense for the ESOP of $112,000 and $94,000, respectively. The fair value of the 352,187 unallocated ESOP shares at March 31, 2022 was $9,301,000.
9. |
SHARE REPURCHASE PROGRAM |
In October 2021, the Company’s Board of Directors adopted a share repurchase program under which the Company may repurchase up to 10%, or 510,000 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. On January 25, 2022, the Company announced a modification to this program. The modification changes the program so that the Company may purchase up to 62,000 shares, or approximately 1% of the Company’s outstanding stock. As of March 31, 2022, the Company had repurchased 62,000 shares at a cost of $1,402,000 in connection with this program.
10. |
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,
15
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, |
|
|
|
2022 |
|
|
2021 |
|
Average number of common shares outstanding |
|
|
5,169,802 |
|
|
|
5,429,422 |
|
Less: Average unallocated ESOP shares |
|
|
(354,477 |
) |
|
|
(373,257 |
) |
Average number of common shares outstanding used to calculate basic earnings per share |
|
|
4,815,325 |
|
|
|
5,056,165 |
|
Effect of dilutive stock options |
|
|
199,213 |
|
|
|
198,742 |
|
Average number of common shares outstanding used to calculate dilutive earnings per share |
|
|
5,014,538 |
|
|
|
5,254,907 |
|
11. |
STOCK-BASED COMPENSATION |
Under the Randolph Bancorp, Inc. 2017 Stock Option and Incentive Plan (the “2017 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 2017 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 2017 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.
At the 2021 Annual Meeting of Shareholders held on May 24, 2021, the Company’s shareholders approved the 2021 Equity Incentive Plan (the “2021 Equity Plan”). The 2021 Equity Plan permits equity awards to employees and directors in the form of stock options, restricted stock and other forms of compensation. The maximum number of shares of common stock that may be issued under the 2021 Equity Plan is 100,000. On August 13, 2021, the Company granted 18,000 performance-based restricted stock unit awards to certain senior level employees. These performance-based restricted stock unit awards were issued from the 2021 Equity Plan and were determined to have a grant fair value per share of $20.15. The number of stock units to be vested is contingent upon the Company’s attainment of certain performance criteria to be measured at the end of a three-year performance period, ending December 31, 2023. The awards will vest upon the earlier of the date on which it is determined if the performance goal is achieved subsequent to the performance period or April 15, 2024. Also on August 13, 2021, the Company granted 19,750 restricted stock awards to certain senior level employees and members of the Board of Directors. These restricted stock awards were issued from the 2021 Equity Plan and were determined to have a grant fair value per share of $20.15. The shares vest ratably over a three-year period.
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. |
16
During the three months ended March 31, 2022 and 2021, 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:
|
|
2022 |
|
|
2021 |
|
Options granted |
|
|
— |
|
|
|
40,491 |
|
Vesting period (years) |
|
|
— |
|
|
|
5 |
|
Expiration period (years) |
|
|
— |
|
|
|
10 |
|
Expected volatility |
|
|
— |
|
|
|
30.98 |
% |
Expected life (years) |
|
|
— |
|
|
|
6.2 |
|
Expected dividend yield |
|
|
— |
|
|
|
— |
|
Risk free interest rate |
|
|
— |
|
|
|
0.64 |
% |
Option fair value |
|
|
— |
|
|
$ |
6.20 |
|
A summary of stock option activity for the three months ended March 31, 2022 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, 2022 |
|
|
599,383 |
|
|
$ |
13.80 |
|
|
|
8.50 |
|
|
$ |
— |
|
Exercised |
|
|
(129,437 |
) |
|
|
14.38 |
|
|
|
|
|
|
|
|
|
Forfeited |
|
|
(18,247 |
) |
|
|
16.26 |
|
|
|
|
|
|
|
|
|
Balance at March 31, 2022 |
|
|
451,699 |
|
|
$ |
13.53 |
|
|
|
7.75 |
|
|
$ |
5,817,936 |
|
Exercisable at March 31, 2022 |
|
|
177,546 |
|
|
$ |
14.61 |
|
|
|
7.00 |
|
|
$ |
2,095,529 |
|
Unrecognized compensation cost (inclusive of directors' options) |
|
$ |
885,607 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average remaining recognition period
(years) |
|
|
2.13 |
|
|
|
|
|
|
|
|
|
|
|
|
|
For the three months ended March 31, 2022 and 2021 stock-based compensation expense applicable to stock options was $93,000 and $142,000, respectively.
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, 2022:
|
|
Restricted Stock Awards |
|
|
Weighted Average Grant Price |
|
|
Performance-Based Restricted Stock Units(1) |
|
|
Weighted Average Grant Price |
|
|
Total Restricted Stock Awards and Performance-Based Restricted Stock Units |
|
|
Weighted Average Grant Price |
|
Restricted stock awards at January 1, 2022 |
|
|
99,485 |
|
|
$ |
13.93 |
|
|
|
18,000 |
|
|
$ |
20.15 |
|
|
|
117,485 |
|
|
$ |
14.89 |
|
Vested |
|
|
(4,614 |
) |
|
|
14.36 |
|
|
|
— |
|
|
|
— |
|
|
|
(4,614 |
) |
|
|
14.36 |
|
Forfeited |
|
|
(704 |
) |
|
|
11.48 |
|
|
|
— |
|
|
|
— |
|
|
|
(704 |
) |
|
|
11.48 |
|
Restricted stock awards at March 31, 2022 |
|
|
94,167 |
|
|
$ |
13.93 |
|
|
|
18,000 |
|
|
$ |
20.15 |
|
|
|
112,167 |
|
|
$ |
14.93 |
|
Unrecognized compensation cost |
|
$ |
957,628 |
|
|
|
|
|
|
$ |
276,944 |
|
|
|
|
|
|
$ |
1,234,572 |
|
|
|
|
|
Weighted average remaining recognition period (years) |
|
|
2.39 |
|
|
|
|
|
|
|
2.04 |
|
|
|
|
|
|
|
2.33 |
|
|
|
|
|
For the three months ended March 31, 2022 and 2021 stock-based compensation expense applicable to restricted stock and performance-based restricted stock units was $191,000 and $125,000, respectively.
17
12. |
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, 2022 and December 31, 2021) 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.
18
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, 2022 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Securities available for sale |
|
$ |
— |
|
|
$ |
48,836 |
|
|
$ |
— |
|
|
$ |
48,836 |
|
Portfolio loans (fair value option) |
|
|
— |
|
|
|
10,177 |
|
|
|
— |
|
|
|
10,177 |
|
Loans held for sale (fair value option) |
|
|
— |
|
|
|
22,698 |
|
|
|
— |
|
|
|
22,698 |
|
Derivative loan commitments |
|
|
— |
|
|
|
221 |
|
|
|
— |
|
|
|
221 |
|
Forward loan sale commitments, including TBAs |
|
|
— |
|
|
|
674 |
|
|
|
— |
|
|
|
674 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Derivative loan commitments |
|
|
— |
|
|
|
199 |
|
|
|
— |
|
|
|
199 |
|
Forward loan sale commitments, including TBAs |
|
|
— |
|
|
|
13 |
|
|
|
— |
|
|
|
13 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2021 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Securities available for sale |
|
$ |
— |
|
|
$ |
51,666 |
|
|
$ |
— |
|
|
$ |
51,666 |
|
Portfolio loans (fair value option) |
|
|
— |
|
|
|
13,780 |
|
|
|
— |
|
|
|
13,780 |
|
Loans held for sale (fair value option) |
|
|
— |
|
|
|
44,766 |
|
|
|
— |
|
|
|
44,766 |
|
Derivative loan commitments |
|
|
— |
|
|
|
1,364 |
|
|
|
— |
|
|
|
1,364 |
|
Forward loan sale commitments |
|
|
— |
|
|
|
50 |
|
|
|
— |
|
|
|
50 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Forward loan sale commitments, including TBAs |
|
|
— |
|
|
|
84 |
|
|
|
— |
|
|
|
84 |
|
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, 2022 and 2021.
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, 2022 and December 31, 2021.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Period Ended |
|
|
|
March 31, 2022 |
|
|
March 31, 2022 |
|
|
|
Level 1 |
|
|
Level 2 |
|
|
Level 3 |
|
|
Total Gains (Losses) |
|
|
|
(In thousands) |
|
|
|
|
|
Collateral dependent impaired loans |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
2,716 |
|
|
$ |
— |
|
Mortgage servicing rights |
|
|
— |
|
|
|
15,378 |
|
|
|
— |
|
|
|
135 |
|
|
|
$ |
— |
|
|
$ |
15,378 |
|
|
$ |
2,716 |
|
|
$ |
135 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2021 |
|
|
|
|
|
|
|
Level 1 |
|
|
Level 2 |
|
|
Level 3 |
|
|
|
|
|
|
|
(In thousands) |
|
|
|
|
|
Collateral dependent impaired loans |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
2,551 |
|
|
|
|
|
Mortgage servicing rights |
|
|
— |
|
|
|
15,616 |
|
|
|
— |
|
|
|
|
|
|
|
$ |
— |
|
|
$ |
15,616 |
|
|
$ |
2,551 |
|
|
|
|
|
The Company recorded a decrease in the valuation allowance for its MSRs of $135,000 during the three months ended March 31, 2022. 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, 2022 was caused by slower loan prepayment speeds attributable to the increase in interest rates on residential mortgage loans during the period.
19
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, 2022 and December 31, 2021.
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, 2022 |
|
|
|
Carrying |
|
|
Fair |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amount |
|
|
Value |
|
|
Level 1 |
|
|
Level 2 |
|
|
Level 3 |
|
|
|
(In thousands) |
|
Financial assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Securities available for sale |
|
|
48,836 |
|
|
|
48,836 |
|
|
|
— |
|
|
|
48,836 |
|
|
|
— |
|
Loans held for sale |
|
|
22,698 |
|
|
|
22,698 |
|
|
|
— |
|
|
|
22,698 |
|
|
|
— |
|
Loans, net |
|
|
579,591 |
|
|
|
569,377 |
|
|
|
— |
|
|
|
— |
|
|
|
569,377 |
|
Derivative assets |
|
|
895 |
|
|
|
895 |
|
|
|
— |
|
|
|
895 |
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits |
|
$ |
624,679 |
|
|
$ |
624,762 |
|
|
$ |
— |
|
|
$ |
624,762 |
|
|
$ |
— |
|
FHLBB advances |
|
|
45,000 |
|
|
|
44,378 |
|
|
|
— |
|
|
|
44,378 |
|
|
|
— |
|
Derivative liabilities |
|
|
212 |
|
|
|
212 |
|
|
|
— |
|
|
|
212 |
|
|
|
— |
|
|
|
December 31, 2021 |
|
|
|
Carrying |
|
|
Fair |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amount |
|
|
Value |
|
|
Level 1 |
|
|
Level 2 |
|
|
Level 3 |
|
|
|
(In thousands) |
|
Financial assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Securities available for sale |
|
|
51,666 |
|
|
|
51,666 |
|
|
|
— |
|
|
|
51,666 |
|
|
|
— |
|
Loans held for sale |
|
|
44,766 |
|
|
|
44,766 |
|
|
|
— |
|
|
|
44,766 |
|
|
|
— |
|
Loans, net |
|
|
544,621 |
|
|
|
549,674 |
|
|
|
— |
|
|
|
— |
|
|
|
549,674 |
|
Derivative assets |
|
|
1,414 |
|
|
|
1,414 |
|
|
|
— |
|
|
|
1,414 |
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits |
|
$ |
638,147 |
|
|
|
637,538 |
|
|
$ |
— |
|
|
$ |
637,538 |
|
|
$ |
— |
|
FHLBB advances |
|
|
50,000 |
|
|
|
50,001 |
|
|
|
|
|
|
|
50,001 |
|
|
|
|
|
Derivative liabilities |
|
|
84 |
|
|
|
84 |
|
|
|
— |
|
|
|
84 |
|
|
|
— |
|
20
13. |
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, 2022 |
|
|
December 31, 2021 |
|
|
|
(In thousands) |
|
Commitments to originate loans |
|
$ |
85,463 |
|
|
$ |
107,889 |
|
Unused lines and letters of credit |
|
|
75,823 |
|
|
|
79,012 |
|
Unadvanced funds on construction loans |
|
|
13,895 |
|
|
|
13,879 |
|
Overdraft lines of credit |
|
|
7,787 |
|
|
|
7,967 |
|
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.
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.
21
Segment information as of and for the three months ended March 31, 2022 follows:
|
|
For the Three Months Ended March 31, 2022 |
|
|
|
Envision Bank |
|
|
Envision Mortgage |
|
|
Consolidated Total |
|
|
|
(in thousands) |
|
Net interest income |
|
$ |
5,011 |
|
|
$ |
256 |
|
|
$ |
5,267 |
|
Provision for loan losses |
|
|
71 |
|
|
|
— |
|
|
|
71 |
|
Net interest income after provision for loan losses |
|
|
4,940 |
|
|
|
256 |
|
|
|
5,196 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-interest income: |
|
|
|
|
|
|
|
|
|
|
|
|
Customer service fees |
|
|
355 |
|
|
|
10 |
|
|
|
365 |
|
Gain on loan origination and sale activities, net (1) |
|
|
— |
|
|
|
1,991 |
|
|
|
1,991 |
|
Mortgage servicing fees, net |
|
|
(205 |
) |
|
|
553 |
|
|
|
348 |
|
Other |
|
|
99 |
|
|
|
116 |
|
|
|
215 |
|
Total non-interest income |
|
|
249 |
|
|
|
2,670 |
|
|
|
2,919 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-interest expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
Salaries and employee benefits |
|
|
1,935 |
|
|
|
3,219 |
|
|
|
5,154 |
|
Occupancy and equipment |
|
|
512 |
|
|
|
(147 |
) |
|
|
365 |
|
Other non-interest expenses |
|
|
1,911 |
|
|
|
1,276 |
|
|
|
3,187 |
|
Total non-interest expenses |
|
|
4,358 |
|
|
|
4,348 |
|
|
|
8,706 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before income taxes and elimination of inter-segment profit |
|
$ |
831 |
|
|
$ |
(1,422 |
) |
|
|
(591 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Elimination of inter-segment profit |
|
|
|
|
|
|
|
|
|
|
(727 |
) |
Income (loss) before income taxes (benefit) |
|
|
|
|
|
|
|
|
|
|
(1,318 |
) |
Income tax expense (benefit) |
|
|
|
|
|
|
|
|
|
|
(1,083 |
) |
Net income (loss) |
|
|
|
|
|
|
|
|
|
$ |
(235 |
) |
Total assets, March 31, 2022 |
|
$ |
702,326 |
|
|
$ |
67,958 |
|
|
$ |
770,284 |
|
|
(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, 2022 totaled $727,000. |
|
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 0.25% per annum and amounted to $205,000 for the three months ended March 31, 2022. |
|
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. |
22
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 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. |
23
A summary of deposit balances, by type is as follows:
|
|
March 31, 2022 |
|
|
December 31, 2021 |
|
|
|
(In thousands) |
|
Demand deposits |
|
$ |
142,794 |
|
|
$ |
145,666 |
|
NOW accounts |
|
|
53,329 |
|
|
|
53,996 |
|
Money market deposits |
|
|
92,769 |
|
|
|
90,544 |
|
Regular and other savings accounts |
|
|
196,145 |
|
|
|
191,712 |
|
Brokered deposits |
|
|
3,072 |
|
|
|
10,061 |
|
Total non-certificate accounts |
|
|
488,109 |
|
|
|
491,979 |
|
Term certificates less than $250,000 |
|
|
84,258 |
|
|
|
85,877 |
|
Term certificates of $250,000 or more |
|
|
22,256 |
|
|
|
20,235 |
|
Term certificates - brokered |
|
|
30,056 |
|
|
|
40,056 |
|
Total certificate accounts |
|
|
136,570 |
|
|
|
146,168 |
|
|
|
|
624,679 |
|
|
|
638,147 |
|
|
|
|
|
|
|
|
|
|
Advances consist of funds borrowed from the Federal Home Loan Bank of Boston (the “FHLB”). Maturities of advances from the FHLB as of March 31, 2022 are summarized as follows:
|
|
March 31, 2022 |
|
|
|
(In thousands) |
|
2022 |
|
$ |
— |
|
2023 |
|
|
5,000 |
|
2024 |
|
|
— |
|
2025 |
|
|
40,000 |
|
|
|
|
45,000 |
|
|
|
|
|
|
Borrowings from the FHLB, which aggregated $45.0 million at March 31, 2022, are secured by blanket lien on qualified collateral, consisting primarily of loans with first mortgages secured by one- to four-family properties, certain commercial loans and qualified mortgage-backed government securities. The interest rates on FHLB advances ranged from 0.45% to 1.49%, and the weighted average interest rate on FHLB advances was 1.28% at March 31, 2022. All FHLB borrowings at March 31, 2022 are long-term with an original maturity of more than one year.
17. |
MINIMUM REGULATORY CAPITAL REQUIREMENTS |
The Bank is subject to various capital requirements administered by the federal banking agencies. Capital adequacy guidelines and prompt corrective actions regulations involve qualitative measures of assets, liabilities, and certain off-balance sheet items calculated under regulatory accounting practices. Capital amounts and classifications are also subject to qualitative judgment by regulators. Failure to meet capital requirements can initiate regulatory action. The final rules implementing Basel Committee on Banking Supervision’s capital guidelines for U.S. Banks (Basel III rules) became effective for the Bank on January 1, 2015. Under BASEL III, community banking institutions must maintain a capital conservation buffer of common equity tier I capital in an amount greater than 2.5% of total risk weighted assets to avoid being subject to limitations on capital distributions and discretionary bonuses.
Quantitative measures established by regulation to ensure capital adequacy require the Bank to maintain minimum amounts and ratios (set forth in the following tables) of total, Tier 1 capital and common equity Tier 1 capital to risk weighted assets, and Tier 1 capital to average assets (all as defined). Management believes, as of March 31, 2022 and December 31, 2021, that the Bank met all capital adequacy requirements to which it is subject.
As of March 31, 2022, the most recent notification from the FDIC categorized the Bank as well capitalized under the regulatory framework for prompt corrective action. To be categorized as well capitalized, the Bank must maintain minimum total risk-based, Tier
24
1 risk-based, common equity Tier 1 and Tier 1 leverage ratios as set forth in the following tables. There are no conditions or events since the notification that management believes have changed the Bank’s category.
The Bank’s actual and minimum capital amounts and ratios, exclusive of the capital conservation buffer, are presented in the following table:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Minimum |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
To Be Well |
|
|
|
|
|
|
|
|
|
|
|
For Minimum |
|
|
Capitalized Under |
|
|
|
|
|
|
|
|
|
|
|
Capital |
|
|
Prompt Corrective |
|
|
|
Actual |
|
|
Adequacy Purposes |
|
|
Action Provisions |
|
|
|
Amount |
|
|
Ratio |
|
|
Amount |
|
|
Ratio |
|
|
Amount |
|
|
Ratio |
|
|
|
(Dollars in thousands) |
|
March 31, 2022 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total capital (to risk weighted assets) |
|
$ |
89,621 |
|
|
|
15.4 |
% |
|
$ |
46,423 |
|
|
|
8.0 |
% |
|
$ |
58,029 |
|
|
|
10.0 |
% |
Tier 1 capital (to risk weighted assets) |
|
|
82,471 |
|
|
|
14.2 |
|
|
|
34,817 |
|
|
|
6.0 |
|
|
|
46,423 |
|
|
|
8.0 |
|
Common equity Tier 1 capital (to risk weighted
assets) |
|
|
82,471 |
|
|
|
14.2 |
|
|
|
26,113 |
|
|
|
4.5 |
|
|
|
37,719 |
|
|
|
6.5 |
|
Tier 1 capital (to average assets) |
|
|
82,471 |
|
|
|
10.5 |
|
|
|
31,449 |
|
|
|
4.0 |
|
|
|
39,311 |
|
|
|
5.0 |
|
December 31, 2021 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total capital (to risk weighted assets) |
|
$ |
100,180 |
|
|
|
17.4 |
% |
|
$ |
45,956 |
|
|
|
8.0 |
% |
|
$ |
57,445 |
|
|
|
10.0 |
% |
Tier 1 capital (to risk weighted assets) |
|
|
93,288 |
|
|
|
16.2 |
|
|
|
34,467 |
|
|
|
6.0 |
|
|
|
45,956 |
|
|
|
8.0 |
|
Common equity Tier 1 capital (to risk weighted
assets) |
|
|
93,288 |
|
|
|
16.2 |
|
|
|
25,850 |
|
|
|
4.5 |
|
|
|
37,339 |
|
|
|
6.5 |
|
Tier 1 capital (to average assets) |
|
|
93,288 |
|
|
|
12.3 |
|
|
|
30,355 |
|
|
|
4.0 |
|
|
|
37,943 |
|
|
|
5.0 |
|
The Company recognized ROUs and operating lease liabilities totaling $1.8 million at March 31, 2022 and December 31, 2021, respectively. The ROU is recognized in other assets on the Company’s Consolidated Balance Sheet and operating lease liabilities are recognized in other liabilities on the Company’s Consolidated Balance Sheet. At March 31, 2022, the Company had entered in 9 noncancelable operating lease agreements for office space and branch locations, several of which contain renewal options to extend lease payments for a period of 1 to 10 years. The Company had no financing leases outstanding and no leases with residual value guarantees.
The Company’s operating lease cost was $170,000 and $245,000 for the three months ended March 31, 2022 and 2021, respectively. The weighted average remaining lease term for operating leases was 4.4 years and 4.5 years at March 31, 2022 and December 31, 2021, respectively, and the weighted average discount rate used in the measurement of operating lease liabilities was 1.95% and 1.99% at March 31, 2022 and December 31, 2021, respectively.
The following table sets forth the undiscounted cash flows of base rent related to operating leases at March 31, 2022 with payments scheduled over the next five years and thereafter, including a reconciliation to the operating lease liability.
|
|
March 31, 2022 |
|
|
|
(In thousands) |
|
2022 |
|
$ |
514 |
|
2023 |
|
|
486 |
|
2024 |
|
|
344 |
|
2025 |
|
|
256 |
|
2026 |
|
|
226 |
|
2027 |
|
|
96 |
|
Thereafter |
|
|
— |
|
Total minimum lease payments |
|
|
1,922 |
|
Less: amount representing interest |
|
|
(80 |
) |
Present value of future minimum lease payments |
|
|
1,842 |
|
25
19. |
MORTGAGE BANKING INCOME |
The components of gain on loan origination and sale activities and mortgage servicing fees for the three months ended March 31, 2022 and 2021 are as follows:
|
For the Three Months Ended March 31, |
|
|
2022 |
|
|
2021 |
|
|
(In thousands) |
|
Gain on loan origination and sale activities, net |
|
|
|
|
|
|
|
Gain on sale of mortgage loans and realized gain from derivative financial instruments, net |
$ |
3,093 |
|
|
$ |
15,876 |
|
Net change in fair value of loans held for sale and portfolio loans accounted for at fair value |
|
(1,559 |
) |
|
|
(3,816 |
) |
Capitalized residential mortgage loan servicing rights |
|
377 |
|
|
|
2,797 |
|
Net change in fair value of derivative loan commitments and forward loan sale commitments |
|
(647 |
) |
|
|
(3,864 |
) |
Gain on loan origination and sales activities, net |
$ |
1,264 |
|
|
$ |
10,993 |
|
|
|
|
|
|
|
|
|
Mortgage servicing fees, net |
|
|
|
|
|
|
|
Residential mortgage loan servicing fees |
$ |
1,277 |
|
|
$ |
1,170 |
|
Amortization of residential mortgage loan servicing rights |
|
(749 |
) |
|
|
(812 |
) |
Release (provision) to the valuation allowance of mortgage loan servicing rights |
|
135 |
|
|
|
421 |
|
Sub-servicer expenses (1) |
|
(315 |
) |
|
|
— |
|
Mortgage servicing fees, net |
$ |
348 |
|
|
$ |
779 |
|
Total gain on loan origination and sales activities and mortgage servicing fees, net |
$ |
1,612 |
|
|
$ |
11,772 |
|
|
(1) |
Sub-servicer expenses were first incurred during the third quarter of 2021, due to the conversion of the Company’s mortgage loan servicing portfolio. Previously, all expenses related to servicing mortgage loans serviced for others were included in non-interest expenses. |
20. |
PROPOSED TRANSACTION WITH HOMETOWN FINANCIAL GROUP, INC. |
On March 28, 2022, the Company entered into an Agreement and Plan of Merger (the “merger agreement”) with Hometown Financial Group, MHC (the “MHC”), Hometown Financial Group, Inc. (“Hometown”), and Hometown Financial Acquisition Corp. (“Merger Sub”). Pursuant to the merger agreement, Merger Sub will be merged with and into the Company, with the Company as the surviving corporation (the “merger”). Immediately after the Merger, the Company will be merged with and into Hometown as the surviving corporation (the “second step merger”). Immediately following the second step merger, the Bank will merge with and into Abington Bank, the wholly-owned subsidiary of Hometown, with Abington Bank as the surviving entity. The consummation of the merger is subject to customary closing conditions, including receipt of regulatory approvals and approval by shareholders. The merger is expected to be completed in the fourth quarter of 2022.
26