XML 22 R11.htm IDEA: XBRL DOCUMENT v3.24.2.u1
Loans and Allowance for Credit Losses
9 Months Ended
Jun. 30, 2024
Loans and Allowance for Credit Losses  
Loans and Allowance for Credit Losses

3.

Loans and Allowance for Credit Losses

Loans at June 30, 2024 and September 30, 2023 consisted of the following:

    

June 30,

    

September 30, 

2024

2023

(In thousands)

Real estate mortgage:

 

  

 

  

Residential

$

536,127

$

528,410

Commercial

 

185,654

 

187,232

Single tenant net lease

749,527

757,388

SBA commercial (1)

51,895

47,078

Multifamily

 

41,561

 

34,892

Residential construction

 

51,037

 

24,924

Commercial construction

 

20,271

 

14,588

Land and land development

 

16,406

 

17,234

Commercial business

 

134,469

 

117,594

SBA commercial business (1)

18,853

16,939

Consumer

40,170

39,915

Total loans

 

1,845,970

 

1,786,194

Deferred loan origination fees and costs, net

 

799

 

949

Allowance for credit losses

 

(19,789)

 

(16,900)

Loans, net

$

1,826,980

$

1,770,243

(1)

Includes discounts on SBA loans of $3.3 million for June 30, 2024 and September 30, 2023.

The Company transferred $108.8 million in residential first lien home equity loans from loans held for investment to loans held for sale during the nine-month period ended June 30, 2024. Other than the loans held for investment transfer to loans held for sale, during the nine-month period ended June 30, 2024, there were no significant changes in the Company’s lending activities as disclosed in the Company’s Annual Report on Form 10-K, for the fiscal year ended September 30, 2023. As discussed in Note 11, on October 1, 2023, the Company adopted ASU 2016-13 Financial Instruments – Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments, which replaced the previously required incurred loss methodology with an expected loss methodology that is referred to as the current expected credit loss (CECL) methodology.

At June 30, 2024 and September 30, 2023, the Company owned $444,000 of residential real estate where physical possession has been obtained. At June 30, 2024 and September 30, 2023, the recorded investment in consumer mortgage loans collateralized by residential real estate properties in the process of foreclosure was $509,000 and $539,000, respectively.

The following table provides the components of loans as of September 30, 2023, prior to the adoption of ASU 2016-13 (in thousands):

    

Individually

    

Collectively

    

Evaluated for

Evaluated for

Loans as Evaluated for Impairment:

Impairment

Impairment

Loans

Residential real estate

$

3,312

$

525,098

$

528,410

Commercial real estate

 

868

 

186,364

 

187,232

Single tenant net lease

 

 

757,388

 

757,388

SBA commercial real estate

 

7,415

 

39,663

 

47,078

Multifamily

 

318

 

34,574

 

34,892

Residential construction

 

 

24,924

 

24,924

Commercial construction

 

 

14,588

 

14,588

Land and land development

 

 

17,234

 

17,234

Commercial business

 

1,946

 

115,648

 

117,594

SBA commercial business

 

1,122

 

15,817

 

16,939

Consumer

 

233

 

39,682

 

39,915

$

15,214

$

1,770,980

$

1,786,194

The following table presents the balance in the allowance for credit losses by portfolio segment and based on impairment method as of September 30, 2023:

Individually

Collectively

    

Evaluated for

    

Evaluated for

    

Ending

Impairment

Impairment

Balance

September 30, 2023:

 

  

 

  

 

  

Residential real estate

$

74

$

4,567

$

4,641

Commercial real estate

2

1,775

1,777

Single tenant net lease

 

 

3,810

 

3,810

SBA commercial real estate

1,922

1,922

Multifamily

268

268

Residential construction

434

434

Commercial construction

282

282

Land and land development

307

307

Commercial business

111

1,603

1,714

SBA commercial business

187

1,060

1,247

Consumer

189

309

498

$

563

$

16,337

$

16,900

The following table presents the activity in the allowance for credit losses by portfolio segment for the three months ended June 30, 2024 and 2023:

    

Beginning Balance

    

Provisions (Credits)

    

Charge-Offs

    

Recoveries

    

Ending Balance

June 30, 2024:

 

(In thousands)

Residential real estate

$

6,381

$

150

$

(35)

$

59

$

6,555

Commercial real estate

 

1,645

 

(33)

 

 

 

1,612

Single tenant net lease

 

3,764

 

109

 

 

 

3,873

SBA commercial real estate

 

2,872

 

254

 

(37)

 

 

3,089

Multifamily

 

410

 

(48)

 

 

 

362

Residential construction

 

351

 

19

 

 

 

370

Commercial construction

 

431

 

(61)

 

 

 

370

Land and land development

 

174

 

(1)

 

 

 

173

Commercial business

 

1,484

 

192

 

(8)

 

 

1,668

SBA commercial business

 

1,434

 

(209)

 

(24)

 

11

 

1,212

Consumer

 

446

 

129

 

(95)

 

25

 

505

$

19,392

$

501

$

(199)

$

95

$

19,789

June 30, 2023:

 

  

 

  

 

  

 

  

 

  

Residential real estate

$

3,537

$

603

$

(8)

$

$

4,132

Commercial real estate

 

1,783

 

 

 

 

1,783

Single tenant net lease

 

3,726

 

(3)

 

 

 

3,723

SBA commercial real estate

 

2,607

 

(263)

 

(39)

 

3

 

2,308

Multifamily

 

326

 

(61)

 

 

 

265

Residential construction

 

246

 

81

 

 

 

327

Commercial construction

 

83

 

123

 

 

 

206

Land and land development

 

198

 

3

 

 

 

201

Commercial business

 

1,322

 

162

 

 

9

 

1,493

SBA commercial business

 

2,088

 

(177)

 

 

11

 

1,922

Consumer

 

542

 

(27)

 

(46)

 

9

 

478

$

16,458

$

441

$

(93)

$

32

$

16,838

The following table presents the activity in the allowance for credit losses by portfolio segment for the nine months ended June 30, 2024 and 2023:

    

Beginning Balance

    

Adoption of ASC 326

    

Provisions (Credits)

    

Charge-Offs

    

Recoveries

    

Ending Balance

 

(In thousands)

June 30, 2024:

 

  

 

  

 

  

 

  

 

  

 

  

Residential real estate

$

4,641

$

1,037

$

845

$

(35)

$

67

$

6,555

Commercial real estate

 

1,777

 

255

 

(420)

 

 

 

1,612

Single tenant net lease

 

3,810

 

222

 

(159)

 

 

 

3,873

SBA commercial real estate

 

1,922

 

511

 

633

 

(39)

 

62

 

3,089

Multifamily

 

268

 

(21)

 

115

 

 

 

362

Residential construction

 

434

 

(226)

 

162

 

 

 

370

Commercial construction

 

282

 

43

 

45

 

 

 

370

Land and land development

 

307

 

(74)

 

(60)

 

 

 

173

Commercial business

 

1,714

 

(495)

 

483

 

(34)

 

 

1,668

SBA commercial business

 

1,247

 

160

 

(186)

 

(48)

 

39

 

1,212

Consumer

 

498

 

17

 

226

 

(305)

 

69

 

505

$

16,900

$

1,429

$

1,684

$

(461)

$

237

$

19,789

June 30, 2023:

 

 

 

 

 

 

Residential real estate

$

2,716

$

$

1,409

$

(8)

$

15

$

4,132

Commercial real estate

 

1,590

 

 

193

 

 

 

1,783

Single tenant net lease

 

3,838

 

 

(115)

 

 

 

3,723

SBA commercial real estate

 

2,578

 

 

(157)

 

(116)

 

3

 

2,308

Multifamily

 

251

 

 

14

 

 

 

265

Residential construction

 

305

 

 

22

 

 

 

327

Commercial construction

 

107

 

 

99

 

 

 

206

Land and land development

 

212

 

 

(11)

 

 

 

201

Commercial business

 

1,193

 

 

231

 

 

69

 

1,493

SBA commercial business

 

2,122

 

 

(49)

 

(190)

 

39

 

1,922

Consumer

 

448

 

 

161

 

(167)

 

36

 

478

$

15,360

$

$

1,797

$

(481)

$

162

$

16,838

The following table presents the average balance of impaired loans individually evaluated for impairment as of June 30, 2023, prior to the Company’s adoption of ASU 2016-13 and interest income recognized on impaired loans for the three- and nine-month periods ended June 30, 2023.  The Company did not recognize any interest income on impaired loans using the cash receipts method during the three- and nine-month periods ended June 30, 2023.

Three Months Ended June 30,

Nine Months Ended June 30,

2023

 

2023

    

Average

    

Interest

 

Average

Interest

Recorded

Income

 

Recorded

Income

Balance

    

Recognized

    

Balance

    

Recognized

Loans with no related allowance recorded:

Residential real estate

$

3,306

$

16

$

3,070

$

46

Commercial real estate

 

969

 

8

970

21

Single tenant net lease

SBA commercial real estate

8,427

8,189

Multifamily

 

375

 

4

384

14

Residential construction

Commercial construction

Land and land development

 

 

Commercial business

 

815

 

11

947

35

SBA commercial business

 

1,070

 

986

Consumer

 

54

 

65

$

15,016

$

39

$

14,611

$

116

Loans with an allowance recorded:

 

  

 

  

Residential real estate

$

250

$

$

125

$

Commercial real estate

 

 

Single tenant net lease

SBA commercial real estate

1,201

1,433

Multifamily

 

 

Residential construction

Commercial construction

Land and land development

 

 

Commercial business

 

135

 

101

SBA commercial business

 

1,138

 

1,202

Consumer

 

196

 

190

$

2,920

$

$

3,051

$

Total:

 

 

Residential real estate

$

3,556

$

16

$

3,195

$

46

Commercial real estate

 

969

 

8

970

21

Single tenant net lease

SBA commercial real estate

9,628

9,622

Multifamily

 

375

 

4

384

14

Residential construction

Commercial construction

Land and land development

 

 

Commercial business

 

950

 

11

1,048

35

SBA commercial business

 

2,208

 

2,188

Consumer

 

250

 

255

$

17,936

$

39

$

17,662

$

116

The following table presents impaired loans individually evaluated for impairment as of September 30, 2023, prior to the adoption of ASU 2016-13.

    

    

Unpaid

    

Recorded

Principal

Related

Balance

Balance

Allowance

(In thousands)

Loans with no related allowance recorded:

Residential real estate

$

1,989

$

2,139

$

Commercial real estate

 

551

 

627

 

Single tenant net lease

 

 

 

SBA commercial real estate

 

7,415

 

9,397

 

Multifamily

 

318

 

362

 

Residential construction

 

 

 

Commercial construction

Land and land development

Commercial business

870

972

SBA commercial business

 

684

 

1,799

 

Consumer

44

58

$

11,871

$

15,354

$

Loans with an allowance recorded:

 

  

 

  

 

  

Residential real estate

$

1,323

$

1,328

$

74

Commercial real estate

 

317

 

317

 

2

Single tenant net lease

SBA commercial real estate

Multifamily

 

 

 

Residential construction

Commercial construction

 

 

 

Land and land development

 

 

 

Commercial business

 

1,076

 

1,165

 

111

SBA commercial business

438

637

187

Consumer

 

189

 

189

 

189

$

3,343

$

3,636

$

563

Total:

 

  

 

  

 

  

Residential real estate

$

3,312

$

3,467

$

74

Commercial real estate

 

868

 

944

 

2

Single tenant net lease

SBA commercial real estate

 

7,415

 

9,397

 

Multifamily

318

362

Residential construction

 

 

 

Commercial construction

 

 

 

Land and land development

 

 

 

Commercial business

1,946

2,137

111

SBA commercial business

 

1,122

 

2,436

 

187

Consumer

233

247

189

$

15,214

$

18,990

$

563

The table below presents the amortized cost basis of loans on nonaccrual and loans past due 90 or more days and still accruing interest. Also presented is the balance of loans on nonaccrual status at June 30, 2024 for which there was no related allowance for credit losses.

The Company recognized no interest income related to nonaccrual loans for the three - and nine - month periods ended June 30, 2024.

    

At June 30, 2024

At September 30, 2023

Nonaccrual

Loans 90+

Loans 90+

Total

Loans with No

Days

Total

Days

Nonaccrual

Allowance For

Past Due

Nonaccrual

Past Due

Loans

    

Credit Loses

    

Still Accruing

    

Loans

    

Still Accruing

(In thousands)

(In thousands)

Residential real estate

$

4,047

$

2,568

$

$

2,426

$

Commercial real estate

 

622

 

496

511

Single tenant net lease

SBA commercial real estate

 

8,564

 

6,763

7,415

Multifamily

276

276

318

Residential construction

 

 

Commercial construction

 

 

Land and land development

 

 

Commercial business

1,464

1,300

1,946

SBA commercial business

 

1,751

 

1,290

1,099

Consumer

30

30

233

Total

$

16,754

$

12,723

$

$

13,948

$

The following table presents the amortized cost basis of collateral dependent loans by collateral type, which are individually evaluated to determine expected credit losses. Other collateral represents business assets, except for the case of consumer loans, which are collateralized by consumer non-real estate assets:

June 30, 2024

Real Estate

Other

Total

(In thousands)

Residential real estate

    

$

4,047

    

$

    

$

4,047

Commercial real estate

 

622

 

 

622

SBA commercial real estate

 

8,564

 

 

8,564

Multifamily

 

276

 

 

276

Commercial business

 

 

1,464

 

1,464

SBA commercial business

 

 

1,751

 

1,751

Consumer

 

 

30

 

30

$

13,509

$

3,245

$

16,754

The following table presents the aging of past due loans at June 30, 2024:

30-59 Days

60-89 Days

90+ Days

Total

    

Total

    

Past Due

    

Past Due

    

Past Due

    

Past Due

    

Current

    

Loans

(In thousands)

Residential real estate

$

566

$

449

$

2,422

$

3,437

$

532,690

$

536,127

Commercial real estate

 

1,006

 

496

1,502

184,152

 

185,654

Single tenant net lease

749,527

749,527

SBA commercial real estate

 

79

 

4,721

4,800

47,095

 

51,895

Multifamily

 

 

41,561

 

41,561

Residential construction

51,037

51,037

Commercial construction

 

 

20,271

 

20,271

Land and land development

 

3

 

3

16,403

 

16,406

Commercial business

37

37

134,432

134,469

SBA commercial business

 

19

 

473

492

18,361

 

18,853

Consumer

426

28

454

39,716

40,170

Total

$

2,099

$

449

$

8,177

$

10,725

$

1,835,245

$

1,845,970

The following table presents the aging of past due loans at September 30, 2023:

30-59 Days

60-89 Days

90+ Days

Total

Total

    

Past Due

    

Past Due

    

Past Due

    

Past Due

    

Current

    

Loans

(In thousands)

Residential real estate

$

2,715

$

132

$

1,818

$

4,665

$

523,745

$

528,410

Commercial real estate

 

23

 

62

 

 

85

 

187,147

 

187,232

Single tenant net lease

 

 

 

 

 

757,388

 

757,388

SBA commercial real estate

764

3,877

4,641

42,437

47,078

Multifamily

34,892

34,892

Residential construction

24,924

24,924

Commercial construction

14,588

14,588

Land and land development

 

40

 

 

 

40

 

17,194

 

17,234

Commercial business

 

112

 

 

86

 

198

 

117,396

 

117,594

SBA commercial business

 

130

 

 

682

 

812

 

16,127

 

16,939

Consumer

 

137

 

5

 

36

 

178

 

39,737

 

39,915

Total

$

3,921

$

199

$

6,499

$

10,619

$

1,775,575

$

1,786,194

The Company categorizes loans into risk categories based on relevant information about the ability of borrowers to service their debt such as: current financial information, public information, historical payment experience, credit documentation, and current economic conditions and trends, among other factors. The Company classifies loans based on credit risk at least quarterly. The Company uses the following regulatory definitions for risk ratings:

Pass: Loans in this risk category involve borrowers of acceptable-to-strong credit quality and risk who have the apparent ability to satisfy their loan obligations. Loans in this risk grade would possess sufficient mitigating factors, such as adequate collateral or strong guarantors possessing the capacity to repay the debt if required, for any weakness that may exist.

Special Mention: Loans classified as special mention have a potential weakness that deserves management’s close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the loan or of the Company’s credit position at some future date.

Substandard: Loans classified as substandard are inadequately protected by the current net worth and paying capacity of the obligor or of the collateral pledged, if any. Loans so classified have a well-defined weakness or weaknesses that jeopardize the liquidation of the debt. They are characterized by the distinct possibility that the Company will sustain some loss if the deficiencies are not corrected.

Doubtful: Loans classified as doubtful have all the weaknesses inherent in those classified as substandard, with the added characteristic that the weaknesses make collection or liquidation in full, on the basis of currently existing facts, conditions, and values, highly questionable and improbable.

Loss: Loans classified as loss are considered uncollectible and of such little value that their continuance on the Company’s books as an asset is not warranted.

The following tables outline, as of June 30, 2024, the amount of each loan and lease classification and the amount categorized into each risk rating based on fiscal year of origination as well as current period gross charge-offs:

Loans Amortized Cost Basis by Origination Fiscal Year End September 30,

Revolving

Loans

Revolving

Converted

(In thousands)

    

2024

    

2023

    

2022

    

2021

    

2020

    

Prior

    

Loans

    

To Term

    

Total

Residential real estate

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Pass

$

58,322

$

37,531

$

46,218

$

19,153

$

11,474

$

55,790

$

304,556

$

$

533,044

Special mention

 

 

 

 

 

 

 

 

 

Substandard

 

443

 

767

 

278

 

273

 

 

507

 

797

 

 

3,065

Doubtful

 

 

 

 

 

 

18

 

 

 

18

Loss

 

 

 

 

 

 

 

 

 

Total residential real estate

 

58,765

 

38,298

 

46,496

 

19,426

 

11,474

 

56,315

 

305,353

 

 

536,127

YTD gross charge-offs

 

 

 

 

1

 

 

6

 

28

 

 

35

Commercial real estate

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Pass

 

13,155

 

28,061

 

62,595

 

22,099

 

7,888

 

51,041

 

 

$

184,839

Special mention

 

 

 

 

 

 

 

 

 

Substandard

 

 

622

 

 

 

22

 

171

 

 

 

815

Doubtful

 

 

 

 

 

 

 

 

 

Loss

 

 

 

 

 

 

 

 

 

Total commercial real estate

 

13,155

 

28,683

 

62,595

 

22,099

 

7,910

 

51,212

 

 

 

185,654

YTD gross charge-offs

 

 

 

 

 

 

 

 

 

Single tenant net lease commercial real estate

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Pass

 

24,129

 

149,782

 

275,648

 

71,766

 

100,282

 

127,920

 

 

 

749,527

Special mention

 

 

 

 

 

 

 

 

 

Substandard

 

 

 

 

 

 

 

 

 

Doubtful

 

 

 

 

 

 

 

 

 

Loss

 

 

 

 

 

 

 

 

 

Total single tenant net lease

 

24,129

 

149,782

 

275,648

 

71,766

 

100,282

 

127,920

 

 

 

749,527

YTD gross charge-offs

 

 

 

 

 

 

 

 

 

SBA commercial real estate

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Pass

 

3,785

 

8,769

 

8,913

 

6,821

 

7,168

 

6,405

 

43

 

 

41,904

Special mention

 

 

 

 

 

 

 

 

 

Substandard

 

 

 

162

 

143

 

1,766

 

6,296

 

 

 

8,367

Doubtful

 

 

 

 

 

 

1,624

 

 

 

1,624

Loss

 

 

 

 

 

 

 

 

 

Total SBA commercial real estate

 

3,785

 

8,769

 

9,075

 

6,964

 

8,934

 

14,325

 

43

 

 

51,895

YTD gross charge-offs

 

 

 

 

 

11

 

28

 

 

 

39

Loans Amortized Cost Basis by Origination Fiscal Year End September 30,

Revolving

Loans

Revolving

Converted

(In thousands)

    

2024

    

2023

    

2022

    

2021

    

2020

    

Prior

    

Loans

    

To Term

    

Total

Multifamily real estate

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Pass

 

5,177

 

2,585

 

11,490

 

5,464

 

11,247

 

5,322

 

 

 

41,285

Special mention

 

 

 

 

 

 

 

 

 

Substandard

 

 

 

 

 

 

276

 

 

 

276

Doubtful

 

 

 

 

 

 

 

 

 

Loss

 

 

 

 

 

 

 

 

 

Total multifamily real estate

 

5,177

 

2,585

 

11,490

 

5,464

 

11,247

 

5,598

 

 

 

41,561

YTD gross charge-offs

 

 

 

 

 

 

 

 

 

Residential construction

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Pass

 

8,495

 

28,250

 

14,292

 

 

 

 

 

 

51,037

Special mention

 

 

 

 

 

 

 

 

 

Substandard

 

 

 

 

 

 

 

 

 

Doubtful

 

 

 

 

 

 

 

 

 

Loss

 

 

 

 

 

 

 

 

 

Total residential construction

 

8,495

 

28,250

 

14,292

 

 

 

 

 

 

51,037

YTD gross charge-offs

 

 

 

 

 

 

 

 

 

Commercial construction

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Pass

 

68

 

15,960

 

4,243

 

 

 

 

 

 

20,271

Special mention

 

 

 

 

 

 

 

 

 

Substandard

 

 

 

 

 

 

 

 

 

Doubtful

 

 

 

 

 

 

 

 

 

Loss

 

 

 

 

 

 

 

 

 

Total commercial construction

 

68

 

15,960

 

4,243

 

 

 

 

 

 

20,271

YTD gross charge-offs

 

 

 

 

 

 

 

 

 

Land and land development

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Pass

 

696

 

8,080

 

5,206

 

982

 

383

 

1,059

 

 

 

16,406

Special mention

 

 

 

 

 

 

 

 

 

Substandard

 

 

 

 

 

 

 

 

 

Doubtful

 

 

 

 

 

 

 

 

 

Loss

 

 

 

 

 

 

 

 

 

Total land and land development

 

696

 

8,080

 

5,206

 

982

 

383

 

1,059

 

 

 

16,406

YTD gross charge-offs

 

 

 

 

 

 

 

 

 

Loans Amortized Cost Basis by Origination Fiscal Year End September 30,

Revolving

Loans

Revolving

Converted

(In thousands)

    

2024

    

2023

    

2022

    

2021

    

2020

    

Prior

    

Loans

    

To Term

    

Total

Commercial business

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Pass

 

38,268

 

51,632

 

25,228

 

11,249

 

788

 

5,797

 

 

 

132,962

Special mention

 

 

 

 

 

 

 

 

 

Substandard

 

 

948

 

164

 

44

 

4

 

347

 

 

 

1,507

Doubtful

 

 

 

 

 

 

 

 

 

Loss

 

 

 

 

 

 

 

 

 

Total commercial business

 

38,268

 

52,580

 

25,392

 

11,293

 

792

 

6,144

 

 

 

134,469

YTD gross charge-offs

 

 

 

 

32

 

 

2

 

 

 

34

SBA commercial business

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Pass

 

5,016

 

2,568

 

716

 

1,203

 

3,998

 

3,113

 

384

 

 

16,998

Special mention

 

 

 

 

 

 

 

 

 

Substandard

 

 

 

 

54

 

86

 

1,698

 

 

 

1,838

Doubtful

 

 

 

 

 

 

 

 

 

Loss

 

 

 

 

 

 

17

 

 

 

17

Total SBA commercial business

 

5,016

 

2,568

 

716

 

1,257

 

4,084

 

4,828

 

384

 

 

18,853

YTD gross charge-offs

 

 

 

 

5

 

5

 

38

 

 

 

48

Consumer

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Pass

 

3,892

 

4,057

 

3,310

 

450

 

207

 

86

 

28,138

 

 

40,140

Special mention

 

 

 

 

 

 

 

 

 

Substandard

 

 

4

 

 

 

 

 

26

 

 

30

Doubtful

 

 

 

 

 

 

 

 

 

Loss

 

 

 

 

 

 

 

 

 

Total consumer

 

3,892

 

4,061

 

3,310

 

450

 

207

 

86

 

28,164

 

 

40,170

YTD gross charge-offs

 

 

4

 

 

1

 

 

 

300

 

 

305

Total loans

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Pass

 

161,003

 

337,275

 

457,859

 

139,187

 

143,435

 

256,533

 

333,121

 

 

1,828,413

Special mention

 

 

 

 

 

 

 

 

 

Substandard

 

443

 

2,341

 

604

 

514

 

1,878

 

9,295

 

823

 

 

15,898

Doubtful

 

 

 

 

 

 

1,642

 

 

 

1,642

Loss

 

 

 

 

 

 

17

 

 

 

17

Total loans

 

161,446

 

339,616

 

458,463

 

139,701

 

145,313

 

267,487

 

333,944

 

 

1,845,970

YTD gross charge-offs

 

 

4

 

 

39

 

16

 

74

 

328

 

 

461

The following table presents loans by risk category as of September 30, 2023:

    

    

Special

    

    

    

    

September 30, 2023:

Pass

Mention

Substandard

Doubtful

Loss

Total

(In thousands)

Residential real estate

$

525,735

$

$

2,653

$

22

$

$

528,410

Commercial real estate

 

186,520

 

 

712

 

 

 

187,232

Single tenant net lease

757,388

757,388

SBA commercial real estate

39,092

278

6,083

1,625

47,078

Multifamily

34,574

318

34,892

Residential construction

24,924

24,924

Commercial construction

14,588

14,588

Land and land development

17,234

17,234

Commercial business

 

115,647

 

40

 

1,907

 

 

 

117,594

SBA commercial business

 

14,572

 

 

2,327

 

40

 

 

16,939

Consumer

 

39,871

 

 

44

 

 

 

39,915

Total

$

1,770,145

$

318

$

14,044

$

1,687

$

$

1,786,194

Financial Difficulty Modifications

Effective October 1, 2023, the Company prospectively adopted ASU 2022-02, which eliminated the accounting for TDRs while establishing a new standard for the treatment of modifications made to borrowers experiencing financial difficulties (Financial Difficulty Modifications, or “FDMs”). As such, effective with the adoption of the standard, the Company prospectively will not include FDMs in the calculation of nonperforming loans, nonperforming assets or classified assets. Prior period data, which included TDRs, has not been adjusted.

An FDM may result when a borrower is in financial distress and may be in the form of principal forgiveness, an interest rate reduction, a term extension or a significant payment delay. In some cases, the Company may provide multiple types of modifications for a single loan. One type of modification, such as payment delay, may be granted initially. However, if the borrower continues to experience financial difficulty, another modification, such as term extension and/or interest rate reduction may be granted. Additionally, modifications with a term extension or interest rate reduction are intended to reduce the borrower’s monthly payment, while modifications with a payment delay, which typically allow borrowers to make monthly payments or interest only payments for a period of time, are structured to cure the payment defaults by making delinquent payments due at maturity.

There were no new FDMs made or modifications of existing FDMs during the three-and nine-months ended June 30, 2024.

The following table summarizes the Company’s recorded investment in TDRs at June 30, 2023, prior to adoption of ASU 2022-02. There was $101,000 of specific reserve included in the allowance for loan losses related to TDRs at June 30, 2023.

Accruing

Nonaccrual

Total

(In thousands)

June 30, 2023:

    

  

    

  

    

  

Residential real estate

$

1,015

$

$

1,015

Commercial real estate

 

365

 

524

 

889

SBA commercial real estate

 

 

1,625

 

1,625

Multifamily

 

327

 

 

327

Commercial business

 

666

 

 

666

SBA commercial business

 

 

230

 

230

Total

$

2,373

$

2,379

$

4,752

The following table summarizes information regarding TDRs that were restructured during the three- and nine-month periods ended June 30, 2023:

    

Number of

    

Pre-Modification

    

Post-Modification

Loans

Principal Balance

Principal Balance

(Dollars in thousands)

Three Months Ended June 30, 2023:

 

  

 

  

 

  

Residential Real Estate

 

1

$

31

$

31

Total

 

1

$

31

$

31

Nine Months Ended June 30, 2023:

 

  

 

  

 

  

Residential Real Estate

 

1

$

31

$

31

Total

 

1

$

31

$

31

At June 30, 2023, the Company had committed to lend $1,000 to customers with outstanding loans classified as TDRs.

There were no principal charge-offs as a result of loans previously designated as TDRs during the three-month period ended June 30, 2023. There were principal charge-offs totaling $6,000 as a result of loans previously designated as TDRs during the nine-month period ended June 30, 2023.  In the event that a TDR subsequently defaults, the Company evaluates the restructuring for possible impairment.  As a result, the related allowance for loan losses may be increased or charge-offs may be taken to reduce the carrying amount of the loan.

During the three- and nine-month periods ended June 30, 2023, the Company did not have any TDRs that were modified within the previous twelve months and for which there was a payment default.

SBA Loan Servicing Rights

The Company originates loans to commercial customers under the SBA 7(a) program and other programs, and typically sells the guaranteed portion of the SBA loans with servicing rights retained. Loan servicing rights on originated SBA loans that have been sold are initially recorded at fair value. Capitalized SBA servicing rights are then amortized in proportion to and over the period of estimated net servicing income. Impairment of SBA servicing rights is assessed using the present value of estimated future cash flows.

The aggregate fair value of SBA loan servicing rights approximates its carrying value. A valuation model employed by an independent third party calculates the present value of future cash flows and is used to estimate fair value at the date of sale and on a quarterly basis for impairment analysis purposes. Management periodically compares the valuation model inputs and results to published industry data in order to validate the model results and assumptions. Key assumptions used to estimate the fair value of the SBA loan servicing rights include the discount rate and prepayment speed assumptions. For purposes of impairment, risk characteristics such as interest rate, loan type, term and investor type are used to stratify the SBA loan servicing rights. Impairment is recognized through a valuation allowance to the extent that fair value is less than the carrying amount. Changes in the valuation allowance are reported in other noninterest income in the consolidated statements of income.  

The unpaid principal balance of SBA loans serviced for others was $209.7 million, $209.6 million and $223.2 million at June 30, 2024, September 30, 2023 and June 30, 2023, respectively.  Contractually specified late fees and ancillary fees expensed on SBA loans were  $2,000 for the three-months ended June 30, 2024 and a credit of $6,000 for the nine-months  ended June 30, 2024.  Contractually specified late fees and ancillary fees expensed on SBA loans were $35,000 and $70,000 for the three- and nine-month periods ended June 30, 2023, respectively.  Net servicing income (contractually specified servicing fees offset by direct servicing expenses) related to SBA loans was $457,000 and $1.4 million for the three- and nine-month periods ended June 30, 2024, respectively.  Net servicing income (contractually specified servicing fees offset by direct servicing expenses) related to SBA loans was $578,000 and $1.7 million for the three- and nine-month periods ended June 30, 2023, respectively.  Net servicing income and costs related to SBA loans are included in other noninterest income in the consolidated statements of income.

An analysis of SBA loan servicing rights for the three-and nine-month periods ended June 30, 2024 and 2023 is as follows:

    

Three Months Ended

Nine Months Ended

June 30,

June 30,

    

2024

    

2023

2024

2023

(In thousands)

Balance, beginning of period

$

2,950

$

3,727

$

2,950

$

3,790

Servicing rights capitalized

 

156

 

147

691

606

Amortization

 

(140)

 

(237)

(420)

(623)

Direct write-offs

(178)

(263)

(493)

(578)

Change in valuation allowance

 

 

60

179

Balance, end of period

$

2,788

$

3,374

$

2,788

$

3,374

There was no valuation allowance related to SBA loan servicing rights at June 30, 2024. There was a valuation allowance of $60,000 related to SBA loan servicing rights at September 30, 2023.

Mortgage Servicing Rights (“MSRs”)

The Company originates residential mortgage loans for sale in the secondary market and retains servicing for certain of these loans when they are sold. MSRs retained for originated loans that have been sold are accounted for at fair value. The fair value of MSRs are determined using the present value of estimated expected net servicing income using assumptions about expected mortgage loan prepayment rates, discount rate, servicing costs, and other economic factors, which are determined based on current market conditions. Changes in these underlying assumptions could cause the fair value of MSRs to change significantly in the future. Changes in fair value of MSRs are recorded in mortgage banking income in the accompanying consolidated statements of income. MSRs are subject to changes in value from, among other things, changes in interest rates, prepayments of the underlying loans and changes in the credit quality of the underlying loans.

At September 30, 2023, the Company had entered into a letter of intent to sell substantially all of the Company’s residential MSRs, which closed on November 30, 2023.  Additionally, the Company sold the remaining residential MSRs during the quarter ended March 31, 2024.  Due to the pending residential MSR sales, a valuation model was not used to calculate the fair value of residential MSRs September 30, 2023. The fair value was estimated using known information, including the anticipated sale prices, estimated expenses, and contingencies related to the pending residential MSR sales, which represent Level 3 fair value inputs.  Prior to September 30, 2023, a valuation model employed by an independent third party calculated the present value of future cash flows and was used to value the MSRs on a monthly basis.  Management periodically compared the valuation model inputs and results to published industry data in order to validate the model results and assumptions.

    

Range of Inputs

 (Weighted Average)

Assumption

    

September 30, 2023

Discount rate

 

9.44% - 14.50% (9.51%)

Prepayment rate

 

5.00% - 85.82% (6.82%)

The unpaid principal balance of residential mortgage loans serviced for others was $4.77 billion at September 30, 2023.  There was no unpaid principal balance of residential mortgage loans serviced for others at June 30, 2024 due to the sale of all of the Company’s residential MSRs during the six-month period ended March 31, 2024, which also resulted in the elimination of custodial escrow balances.  Custodial escrow balances maintained in connection with the foregoing loan servicing and other liabilities was $47.9 million at September 30, 2023.  There were no custodial escrow balances maintained in connection with loan servicing and other liabilities at June 30, 2024.  Contractually specified servicing fees (net of direct servicing expenses), late fees and other ancillary fees related to residential mortgage loans serviced for others were a net debit of $12,000 and a net credit of $1.5 million for the three- and nine-month periods ended June 30, 2024, respectively.  Contractually specified servicing fees (net of direct servicing expenses), late fees and other ancillary fees related to residential mortgage loans serviced for others were $2.4 million and $7.2 million for the three- and nine-month periods ended June 30, 2023, respectively.  Contractually specified servicing fees are included in mortgage banking income in the consolidated statements of income.

Changes in the carrying value of MSRs accounted for at fair value for the three-and nine-month periods ended June 30, 2024 and 2023 were as follows:

    

Three Months Ended

Nine Months Ended

June 30,

June 30,

    

2024

    

2023

2024

2023

(In thousands)

Fair value, beginning of period

$

$

61,194

$

59,768

$

63,263

Servicing rights capitalized

764

509

1,202

Changes in fair value related to:

Loan repayments

(1,073)

(672)

(3,137)

Sales

(59,464)

Gain (Loss) on sale of MSRs

(4)

Change in valuation model inputs or assumptions

(236)

(137)

(679)

Balance, end of period

$

$

60,649

$

$

60,649

Nonresidential MSRs

The Company also periodically sells single tenant net lease loans with servicing rights retained. Loan servicing rights on these nonresidential mortgage loans are initially recorded at fair value and are then amortized in proportion to and over the period of estimated net servicing income. Impairment of nonresidential MSRs is assessed using the present value of estimated future cash flows. The aggregate fair value of nonresidential MSRs approximates its carrying value. A valuation model employed by management calculates the present value of future cash flows and is used to estimate fair value at the date of sale and on a quarterly basis for impairment analysis purposes. Management periodically compares the valuation model inputs and results to published industry data in order to validate the model results and assumptions. Key assumptions used to estimate the fair value of the nonresidential MSRs include the discount rate and prepayment speed assumptions. Impairment is recognized through a valuation allowance to the extent that fair value is less than the carrying amount. Changes in the valuation allowance are reported in other noninterest income in the consolidated statements of income.

The unpaid principal balance of nonresidential mortgage loans serviced for others was $35.2 million, $40.4 million and $43.5 million at June 30, 2024, September 30, 2023 and June 30, 2023, respectively.  Contractually specified servicing fees, late fees and other ancillary fees related to nonresidential mortgage loans serviced for others were $1,000 and $5,000 for the three- and nine-month periods ended June 30, 2024, respectively.  Contractually specified servicing fees, late fees and other ancillary fees related to nonresidential mortgage loans serviced for others were $8,000 and $22,000 for the three- and nine-month periods

ended June 30, 2023, respectively.  Contractually specified servicing fees on nonresidential mortgage loans serviced for others are included in other noninterest income in the consolidated statements of income.

An analysis of nonresidential MSRs for the three-and nine-month periods ended June 30, 2024 and 2023 is as follows:

Three Months Ended

Nine Months Ended

June 30,

June 30,

    

2024

    

2023

    

2024

    

2023

(In thousands)

Balance, beginning of period

$

77

$

124

$

101

$

141

Servicing rights capitalized

 

 

Amortization

 

(5)

 

(8)

(18)

(25)

Direct write-offs

 

 

(11)

Change in valuation allowance

 

Balance, end of period

$

72

$

116

$

72

$

116

There was no valuation allowance related to nonresidential MSRs at June 30, 2024 and September 30, 2023.