Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations
This discussion and analysis reviews our consolidated financial statements and other relevant statistical data for the years ending December 31, 2023 and 2022, and is intended to enhance your understanding of our financial condition and results of operations. The information in this section has been derived from the Consolidated Financial Statements and footnotes thereto that appear in Item 8 of this Form 10-K. The information contained in this section should be read in conjunction with these Consolidated Financial Statements and footnotes and the business and financial information provided in this Form 10-K. Unless otherwise indicated, the financial information presented in this section reflects the consolidated financial condition and results of operations of First Financial Northwest and its subsidiaries.
Overview
First Financial Northwest Bank is a wholly-owned subsidiary of First Financial Northwest and, as such, comprises substantially all of the activity for First Financial Northwest. The Bank was a community-based savings bank until February 4, 2016, when the Bank converted to a Washington state chartered commercial bank reflecting the commercial banking services it now provides to its customers. The Bank primarily serves King, Snohomish, Pierce and Kitsap counties, Washington through its full-service banking office and headquarters in Renton, Washington, as well as seven retail branches in King County, Washington, five retail branches in Snohomish County, Washington, and two retail branches in Pierce County, Washington at December 31, 2023. The Bank purchased four of these branches in 2017 and acquired $74.7 million in deposits (the “Branch Acquisition”). The Branch Acquisition expanded our retail footprint and provided an opportunity to extend our unique brand of community banking into those communities.
The Bank’s business consists predominantly of attracting deposits from the general public, combined with borrowing from the FHLB and raising funds in the wholesale market, then utilizing these funds to originate one-to-four family residential, multifamily, commercial real estate, construction/land, business, and consumer loans. The Bank’s strategic initiatives seek to diversify our loan portfolio and broaden growth opportunities with our current risk tolerance levels and asset/liability objectives. Our business strategy emphasizes commercial real estate, construction, one-to-four family residential, and multifamily lending. During 2023, loan originations, refinances and purchases outpaced repayments of loans, resulting in an increase of $8.8 million in net loans receivable with a balance of $1.18 billion at December 31, 2023.
We continued to geographically expand our loan portfolio through purchases of consumer classic and collectible car loans, that are outside of our primary market area. While the total volume of loan purchases and participations in 2023 decreased compared to 2022, our loan portfolio experienced a positive net change with an aggregate addition of $22.0 million from these programs during 2023.
In our commitment to diversify beyond the State of Washington, our portfolio included $152.8 million in loans to borrowers or secured by properties located in 46 other states, along with Washington, D.C. As of December 31, 2023, the largest concentrations were in California, Florida, Texas, Oregon, and Alabama, totaling $35.1 million, $11.4 million, $10.2 million, $10.0 million and $7.8 million of loans, respectively.
The Bank has affiliated with a SBA partner to process our SBA loans while the Bank retains the credit decisions. This enables us to be active in lending to small businesses until our volumes are high enough to support the investment in necessary infrastructure. When volumes support our becoming a SBA preferred lender, we will apply for that status which would provide the Bank with delegated loan approval as well as closing and most servicing and liquidation authority, enabling the Bank to make loan decisions more rapidly. In addition, the Bank plans to increase originations of the business loan portfolio, which may include business lines of credit, business term loans or equipment financing. In conjunction with the growth of business loans, the Bank seeks to service these customers with their business deposits as well.
Net income for the year ended December 31, 2023 was $6.3 million, or $0.69 per diluted share, compared to $13.2 million, or $1.45 per diluted share, for the year ended December 31, 2022. The primary contributor to this decrease was a $7.8 million decrease in net interest income as our increase in interest expense significantly outpaced our increase in interest income. In addition, we recorded a recapture of the provision for credit losses of $208,000 in 2023, compared to a $434,000 recapture in 2022, primarily due to credit upgrades and payoffs of loans carrying higher credit risk ratings, updates to economic forecasts used for loans and unfunded commitments, changes in the loan portfolio balances, mix and characteristics and other factors. The decrease in net income was further impacted by a $474,000 reduction in noninterest income and a $41,000 increase in noninterest expense.
Our primary source of revenue is interest income, which is the income that we earn on our loans and investments. Interest expense is the interest that we pay on our deposits and borrowings. Net interest income is the difference between interest income and interest expense. Changes in levels of interest rates affect interest income and interest expense differently and, thus, impacts our net interest income. The Bank is currently liability sensitive, meaning our interest-bearing liabilities reprice at a faster rate than our interest-earning assets. Our net interest margin decreased compared to the prior year. The average yield on interest-earning assets increased, primarily due to an increase in market interest rates. For the same reason, average cost of funds also increased, but at a faster pace than the average yield on interest earning assets.
As our loan portfolio increases, or due to an increase for expected losses in our loan portfolio, our ACL may increase, resulting in a decrease to net interest income after the provision for credit losses. Improvements in loan risk ratings, increases in property values, or receipt of recoveries of amounts previously charged off may partially or fully offset any required increase to ACL due to loan growth or an increase in expected loan losses. For the year ended December 31, 2023, the Company recorded a recapture of provision in the amount of $208,000.
Noninterest income is generated from various loan or deposit fees, increases in the cash surrender value of bank owned life insurance (“BOLI”), and revenue earned on our wealth management services and is also affected by any net gain or loss on sales of investment securities. Our noninterest income decreased $474,000 during the year ended December 31, 2023, compared to 2022, primarily attributable to a $495,000 decrease in loan prepayment penalties.
Our noninterest expenses consist primarily of salaries and employee benefits, professional fees, regulatory assessments, occupancy and equipment, and other general and administrative expenses. Salaries and employee benefits consist primarily of the salaries and wages paid to our employees, payroll taxes, expenses for retirement, and other employee benefits. Professional fees include legal services, auditing and accounting services, computer support services, and other professional services in support of strategic plans. Occupancy and equipment expenses, which are the fixed and variable costs of buildings and equipment, consist primarily of lease expenses, real estate taxes, depreciation expenses, maintenance, and costs of utilities. We have continued our effort to proactively control our expenses. As a result, our noninterest expense for the year ended December 31, 2023 had little change from the year ended December 31, 2022. The slight increase of $41,000 in noninterest expense was primarily due to a $360,000 increase in regulatory assessments resulting from FDIC’s increasing deposit insurance assessment rate effective this year, a $304,000 increase in other general and administrative expense, due to a number of factors, including increased state/local taxes, business development efforts and deposit related expenses reflecting implementation of new deposit programs in the year, and a $179,000 increase in data processing. These increases were partially offset by a $767,000 decrease in salaries and employee benefits due to several factors, including lower expenses from the replacement of the ESOP by the new profit-sharing plan, lower commission and loan direct cost offset expense resulting due to lower loan origination and a $51,000 decrease in consulting service expense which was part of professional services. Other changes in professional service fees were a $268,000 increase in other professional service expense, primarily resulted from a $419,000 expense related to the unsuccessful negotiation of a potential business combination with another financial institution during the second quarter of the year. This increase was offset by a $163,000 decrease in legal fees and a $106,000 decrease in audit/accounting services/examination fees.
Business Strategy
Our long-term business strategy is to operate and grow the Bank as a well-capitalized and profitable community bank, offering one-to-four family residential, commercial and multifamily, construction/land, consumer and business loans along with a diversified array of deposit and other products and services to individuals and businesses in our market areas. We intend to accomplish this strategy by leveraging our established name and franchise, capital strength, and loan production capability by:
•Capitalizing on our intimate knowledge of our local communities to serve the convenience and needs of customers, and delivering a consistent, high-quality level of professional service;
•Offering competitive deposit rates and developing customer relationships to diversify our deposit mix, growing lower cost deposits, attracting new customers, and expanding our footprint in the geographical area we serve;
•Utilizing wholesale funding sources, including but not limited to FHLB advances and acquiring deposits in the national brokered certificate of deposit market, to assist with funding needs and interest rate risk management efforts, as needed;
•Managing our loan portfolio to minimize concentration risk and diversify the types of loans within the portfolio;
•Managing credit risk to minimize the risk of loss and interest rate risk to optimize our net interest margin; and
•Improving profitability through disciplined pricing, expense control and balance sheet management, while continuing to provide excellent customer service.
Critical Accounting Estimates
We prepare our consolidated financial statements in accordance with GAAP. In doing so, we have to make estimates and assumptions. Our critical accounting estimates are those estimates that involve a significant level of uncertainty at the time the estimate was made, and changes in the estimate that are reasonably likely to occur from period to period, or use of different estimates that we reasonably could have used in the current period, would have a material impact on our financial condition or results of operations. Accordingly, actual results could differ materially from our estimates. We base our estimates on past experience and other assumptions that we believe are reasonable under the circumstances, and we evaluate these estimates on an ongoing basis. We have reviewed our critical accounting estimates with the audit committee of our Board of Directors.
See Note 1 of the Notes to Consolidated Financial Statements included in Item 8 of this Annual Report on Form 10-K for a summary of significant accounting policies and the effect on our financial statements.
Allowance for Credit Losses. Management recognizes that credit losses may occur over the life of a loan and that the ACL must be maintained at a level necessary to cover estimated credit losses over the life of an exposure. The ACL is an estimate of the expected credit losses on financial assets measured at amortized cost using the relevant information about the past events, including historical credit loss experience on loans with similar risk characteristics, current conditions, and reasonable and supportable forecasts that affect the collectability of the remaining cash flows over the contractual term of the financial assets. Our methodology for analyzing the ACL comprises two components: the general allowance and the specific allowance. The general allowance establishes a reserve rate using historical life-of-loan default rates, current loan portfolio information, economic forecasts, and business cycle data. Statistical analysis determines life-of-loan default and loss rates for the quantitative component, while qualitative factors ("Q-Factors") adjust expected loss rates for current and forecasted conditions. The Q-Factor methodology involves a blend of quantitative analysis and management judgment, reviewed quarterly. Specific allowances arise when individual loans exhibit unique risk characteristics, leading to an impairment analysis. If management believes that scheduled principal and interest payments will not be fully paid, and the recorded investment is less than the market value of the collateral, a specific reserve is established in the ACL for the loan. The specific reserve amount is calculated using current appraisals, listed sales prices, and other available information. This analysis is subject to inherent subjectivity, relying on estimates that may be revised as more information becomes available.
Our Board of Directors’ Internal Asset Review Committee reviews and recommends for approval the allowance for credit losses on a quarterly basis, and any related provision or recapture of provision for credit losses, and the Board of Directors approves the provision or recapture after considering the Committee’s recommendations. The allowance is increased by the provision for credit losses which is charged against current period earnings. When analysis of the loan/AFS investment portfolio warrants, the allowance is decreased and a recapture of provision of credit losses is included in current period earnings.
We believe that the ACL is a critical accounting estimate because it is highly susceptible to change from period‑to‑period requiring management to make assumptions about expected credit losses of the loan portfolio. The impact of a large unexpected loss could deplete the allowance and potentially require increased provisions to replenish the allowance, thereby reducing earnings. For additional information see Item 1A. “Risk Factors – Risks Related to Our Lending - Our allowance for credit losses may prove to be insufficient to absorb losses in our loan portfolio,” in this Form 10-K.
Comparison of Financial Condition at December 31, 2023 and December 31, 2022
Assets. The following table details the changes in the composition of our assets at December 31, 2023 from December 31, 2022.
| | | | | | | | | | | | | | | | | | | | | | | |
| Balance at December 31, 2023 | | Balance at December 31, 2022 | | $ Change | | % Change |
| (Dollars in thousands) |
Cash on hand and in banks | $ | 8,391 | | | $ | 7,722 | | | $ | 669 | | | 8.7 | % |
Interest-earning deposits with banks | 22,138 | | | 16,598 | | | 5,540 | | | 33.4 | |
Investments available-for-sale, at fair value | 207,915 | | | 217,778 | | | (9,863) | | | (4.5) | |
Investments held-to-maturity, at amortized cost | 2,456 | | | 2,444 | | | 12 | | | 0.5 | |
Loans receivable, net | 1,175,925 | | | 1,167,083 | | | 8,842 | | | 0.8 | |
FHLB stock, at cost | 6,527 | | | 7,512 | | | (985) | | | (13.1) | |
Accrued interest receivable | 7,359 | | | 6,513 | | | 846 | | | 13.0 | |
Deferred tax assets, net | 2,648 | | | 2,597 | | | 51 | | | 2.0 | |
Premises and equipment, net | 19,667 | | | 21,192 | | | (1,525) | | | (7.2) | |
BOLI | 37,653 | | | 36,286 | | | 1,367 | | | 3.8 | |
Prepaid expenses and other assets | 10,478 | | | 12,479 | | | (2,001) | | | (16.0) | |
Right of use asset (“ROU”), net | 2,617 | | | 3,275 | | | (658) | | | (20.1) | |
Goodwill | 889 | | | 889 | | | — | | | — | |
Core deposit intangible, net | 419 | | | 548 | | | (129) | | | (23.5) | |
Total assets | $ | 1,505,082 | | | $ | 1,502,916 | | | $ | 2,166 | | | 0.1 | % |
The $2.2 million increase in total assets during 2023 was primarily a result of growth in our loan portfolio of $8.8 million, funded by growth in deposits, primarily retail certificates of deposit and principal repayments on our investment securities. Additional factors in our asset growth are described below.
Interest-earning deposits with banks. Interest-earning deposits with banks, consisting primarily of funds held at the FRB, increased by $5.5 million from December 31, 2022 to December 31, 2023, primarily due to management’s electing to maintain additional on-balance sheet liquidity in light of the volatility in the banking industry. Excess funds were deposited to our interest-earning accounts with banks and are readily available for our funding needs.
Investments available-for-sale. During 2023, investments available-for-sale decreased $9.9 million, primarily due to regularly scheduled principal payments on mortgage-backed securities. No investments securities were purchased during 2023.
The effective duration of our securities portfolio decreased slightly to 3.43% at December 31, 2023, as compared to 3.65% at December 31, 2022. Effective duration measures the anticipated percentage change in the value of an investment (or portfolio) in the event of a 100 basis point change in market yields. Since the Bank’s portfolio includes securities with embedded options (including call options on bonds and prepayment options on mortgage-backed securities), management believes that effective duration is an appropriate metric to use as a tool when analyzing the Bank’s investment securities portfolio, as effective duration incorporates assumptions relating to such embedded options, including changes in cash flow assumptions as interest rates change.
Loans receivable. Net loans receivable increased by $8.8 million during 2023 to $1.18 billion. During the year ended December 31, 2023, one-to-four family loans increased $39.0 million, multifamily loans increased $11.3 million and consumer loans, consistent with management’s strategy to increase the Bank’s portfolio of classic and collectible car loans, increased $7.6 million. Partially offsetting these increases were decreases in commercial real estate loans of $30.0 million, construction/land loans of $16.7 million, and business loans of $2.3 million.
During 2023, we supplemented our loan originations and participations by purchasing $21.9 million in loans, including $19.8 million of performing classic and collectible car loans, and $2.1 million of CRA qualified one-to-four family loans. These
out-of-state purchases reflect our efforts to geographically diversify our loan portfolio with loans meeting our investment and credit quality objectives.
At December 31, 2023, the Bank had $220,000 of nonaccrual loans. Nonaccrual loans as a percentage of our total loans was 0.02% at both December 31, 2023 and 2022. Adversely classified loans, defined as substandard or below, decreased to $46.1 million at December 31, 2023, from $47.2 million at December 31, 2022 due primarily to principal paydowns, partially offset by a downgrade of a $293,000 one-to-four family loan from special mention to substandard. All substandard loans at December 31, 2023, were considered collateral dependent and individually evaluated for a specific allowance. The Bank is monitoring these loans closely, all of which remain current on their payment obligations, and does not expect to incur any material losses.
The following table presents a breakdown of our nonaccrual loans at the dates indicated.
| | | | | | | | | | | | | | | | | | | | | | |
| | December 31, | | $ Change | | |
| | 2023 | | 2022 |
| | (Dollars in thousands) |
Nonaccrual loans: | | | | | | | | |
Consumer | | $ | 220 | | | $ | 193 | | | $ | 27 | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
Total nonaccrual loans | | $ | 220 | | | $ | 193 | | | $ | 27 | | | |
The Bank did not foreclose on any properties during either 2023 or 2022. There was no LIP related to nonperforming loans at December 31, 2023 or 2022. The level of our nonperforming assets reflects the modest risk profile of our loan portfolio and our commitment to promptly identify any problem loans and take prompt actions to turn nonperforming assets into performing assets.
Allowance for credit losses. We believe that we use the best information available to establish the ACL, and that the ACL as of December 31, 2023 was adequate to cover the expected credit losses in the loan portfolio at that date. While we believe the estimates and assumptions used in our determination of the adequacy of the ACL are reasonable, there can be no assurance that such estimates and assumptions will not be proven incorrect in the future, or that the actual amount of future provisions will not exceed the amount of past provisions, or that any increased provisions that may be required will not adversely impact our financial condition and results of operations. Future additions to the ACL may become necessary based upon changing economic conditions, the level of problem loans, business conditions, credit concentrations, increased loan balances, or changes in the underlying collateral of the loan portfolio. In addition, the determination of the amount of our ACL is subject to review by bank regulators as part of the routine examination process that may result in the establishment of additional loss reserves or the charge-off of specific loans against established loss reserves based upon their judgment of information available to them at the time of their examination.
The ACL was $15.3 million, or 1.28% of total loans receivable at December 31, 2023 as compared to $15.2 million, or 1.29% of total loans receivable at December 31, 2022. The following table details activity and information related to the ACL for the years ended December 31, 2023 and 2022.
| | | | | | | | | | | |
| At or For the Years Ended December 31, |
| 2023 | | 2022 |
| (Dollars in thousands) |
ACL balance at beginning of year | $ | 15,227 | | | $ | 15,657 | |
Adjustment for adoption of Topic 326 | 500 | | | — | |
Recapture of provision for credit losses - loans | (400) | | | (400) | |
Charge-offs | (22) | | | (37) | |
Recoveries | 1 | | | 7 | |
ACL balance at end of year | $ | 15,306 | | | $ | 15,227 | |
| | | |
ACL as a percent of total loans | 1.28 | % | | 1.29 | % |
ACL as a percent of nonaccrual loans | 6,957.27 | % | | 7,889.78 | % |
Total nonaccrual loans | $ | 220 | | | $ | 193 | |
Nonaccrual loans as a percent of total loans | 0.02 | % | | 0.02 | % |
Total loans receivable | $ | 1,191,231 | | | $ | 1,182,310 | |
Total loans originated | 181,156 | | | 271,403 | |
Intangible assets. As a result of the Branch Acquisition in 2017, we recognized goodwill of $889,000 and a CDI of $1.3 million. The Company performed an impairment analysis at December 31, 2023, and determined that no impairment of goodwill and CDI existed. However, if adverse economic conditions or a decrease in the Company’s stock price and market capitalization were to be deemed sustained rather than temporary, it may significantly affect the fair value of our goodwill.
The CDI was provided by a third-party valuation service and represents the fair value of the customer relationships that provide a low-cost source of funding. The analysis was performed on the acquired noninterest-bearing checking, interest-bearing checking, savings, and money market accounts. The initial ratio of CDI to the acquired balances of core deposits was 2.23%. This amount is amortized into noninterest expense on an accelerated basis over ten years and had a balance of $419,000 at December 31, 2023.
Deposits. During the year ended December 31, 2023, deposits increased $24.1 million from December 31, 2022. Details of deposit balances and their concentrations are as follows:
| | | | | | | | | | | | | | | | | | | | | | | |
| December 31, |
| 2023 | | 2022 |
| (Dollars in thousands) |
Noninterest-bearing demand deposits | $ | 100,899 | | | 8.4 | % | | $ | 119,944 | | | 10.3 | % |
Interest-bearing demand deposits | 56,968 | | | 4.8 | | | 96,632 | | | 8.3 | |
Savings | 18,886 | | | 1.6 | | | 23,636 | | | 2.0 | |
Money market | 529,411 | | | 44.3 | | | 542,388 | | | 46.4 | |
Certificates of deposit, retail | 357,153 | | | 29.9 | | | 262,554 | | | 22.3 | |
Brokered deposits (1) | 130,790 | | | 11.0 | | | 124,886 | | | 10.7 | |
Total deposits | $ | 1,194,107 | | | 100.0 | % | | $ | 1,170,040 | | | 100.0 | % |
____________
(1) Brokered deposits at December 31, 2023 and 2022, were comprised of $95.2 million and $89.8 million of certificates of deposit, $25.1 million and $25.1 million of interest-bearing demand deposits, and $10.4 million and $10.0 million of money market deposits, respectively.
The growth in deposits during 2023 was primarily attributed to a $94.6 million increase in retail certificates of deposit due in large part to promotions of these products during the year. The Bank’s strategic initiatives seek to diversify our loan portfolio and broaden growth opportunities within our current risk tolerance levels and asset/liability objectives. When retail deposit balances do not meet our funding needs, we utilize brokered deposits, the national deposit marketplace and other
wholesale funding sources. These funds are used to fund loan origination and support other operation needs. During 2023, the Company increased its usage of brokered deposits, in particular brokered certificates of deposit, due in large part to the stability of such deposits. While the rates paid on brokered deposit are generally higher than retail deposits obtained through our branch network, brokered deposit customers do not have the ability to withdraw these deposits, making such deposits very valuable in times of volatility in the banking industry. With the turmoil in markets created by the failure of financial institutions in the first quarter of 2023, the industry’s focus on liquidity and stability of deposits increased materially. This was the primary factor that influenced the increase use of brokered deposits in 2023, with the average balance of brokered deposits increasing to $162.2 million for the year ended December 31, 2023, from an average balance of $41.6 million during 2022. The increases in retail and brokered certificates of deposit were partially offset by a $19.0 million decrease in noninterest-bearing deposits, a $39.7 million decrease in interest-bearing demand deposits, a $4.8 million decrease in savings and a $13.0 million in money market accounts.
At December 31, 2023 and December 31, 2022, we held $85.8 million and $61.0 million in public funds, of which $39.4 million and $20.1 million were retail certificates of deposits, respectively. These funds were secured with the Washington State Public Deposit Protection Commission by $26.5 million in pledged investment securities.
Advances. We use advances from the FHLB as an alternative funding source to manage interest rate risk, to leverage our balance sheet and to supplement our deposits. FHLB advances at December 31, 2023 were $125.0 million compared to $145.0 million at December 31, 2022. At December 31, 2023, our FHLB advances consisted of $25.0 million of fixed-rate three-month advances that renew quarterly, $90.0 million of fixed-rate one-month advances that renew monthly, all of which are utilized in cash flow hedge agreements, as described below, and $10.0 million of overnight FHLB advances. The availability of overnight FHLB advances provides us flexibility to adjust the level of our borrowings as our funding needs change, consistent with our asset/liability objectives. Average borrowings during 2023 were $127.3 million. At December 31, 2023, all of our FHLB advances were due to mature in less than two months.
Cash Flow Hedge. To assist in managing interest rate risk, the Bank enters into interest rate swap agreements with qualified institutions designated as cash flow hedge instruments. On July 17, 2023, the Bank entered into two new interest rate swap agreements with qualified institutions. One agreement had a $15.0 million notional amount, a two-year maturity and a fixed rate of 4.57%. The second agreement had a $15.0 million notional amount, a three-year maturity and a fixed rate of 4.15%. On November 20, 2023, a $10.0 million notional swap with a four-year maturity and a fixed rate of 1.59% matured and was not replaced. As of December 31, 2023, the Bank had eight interest rate swap agreements. These agreements had an aggregate notional amount of $115.0 million, with individual notional amounts ranging from $10.0 million to $15.0 million, a weighted-average remaining term of 3.0 years and a weighted-average fixed rate of 1.87%. The remaining maturity of these agreements is from eight months to 5.8 years.
Under the terms of the interest rate swap agreements, the Bank pays a fixed interest rate and in return receives an interest payment based on the corresponding SOFR index, which resets quarterly or monthly, depending on the hedge term. Concurrently, the Bank borrowed a fixed rate FHLB advance that will be renewed quarterly or monthly, as designated by the hedge agreement, at the fixed interest rate at that time. Effectiveness of the interest rate swap is evaluated quarterly with any ineffectiveness recognized as a gain or a loss on the income statement in noninterest income. A change in the fair value of the cash flow hedge created by the interest rate swap agreements is recognized as an other asset or other liability on the balance sheet with the tax-effected portion of the change included in other comprehensive income. At December 31, 2023, we recognized a $7.6 million fair value asset as a result of the increase in market value of the interest rate swap agreements.
Stockholders’ Equity. Total stockholders’ equity increased to $161.7 million at December 31, 2023, from $160.4 million at December 31, 2022. Increases to stockholders’ equity for the year ended December 31, 2023, included $6.3 million of net income and $605,000 in stock-based compensation recognized as additional paid-in-capital over the vesting periods of the stock awards. In addition, the exercise of stock options resulted in the issuance of 95,019 shares of common stock and a $1.0 million increase to additional paid-in capital.
These increases were partially offset by a $459,000 other comprehensive loss from the decrease in fair value of our derivative portfolio, partially offset by increases in value of our available-for-sale investments. These increases were further offset by a $395,000 net of tax adjustment to retained earnings resulting from the adoption of ASU 2016-13 and a $1.0 million decrease to additional paid-in-capital from the cancellation of 83,722 shares of stock awards. In addition, shareholder cash dividends of $0.52 per share were paid during 2023, reducing retained earnings by $4.8 million.
Comparison of Operating Results for the Years Ended December 31, 2023 and December 31, 2022
Net Interest Income. Net interest income in 2023 was $40.5 million, a $7.8 million or 16.2% decrease from $48.4 million in 2022, due primarily to a $26.7 million increase in interest expense outpacing the $18.9 million increase in interest income. The increase in interest income was primarily due to the increase in average yield on interest-earning assets to 5.44% for the year ended December 31, 2023 from 4.33% for the year ended December 31, 2022, a result of increases in market interest rates during the year and our deployment of excess liquidity into higher yielding assets. Average interest-earning assets increased $69.0 million, fully funded by a $83.5 million increase in interest-bearing liabilities. The average cost of interest-bearing liabilities increased to 3.05% for the year ended December 31, 2023 from 0.95% for the year ended December 31, 2022, as a result of the persistently elevated short-term interest rates and the change in the Company’s deposit mix. In 2023, our average balance of interest-bearing demand, savings, money market and noninterest-bearing deposits decreased $21.1 million, $3.2 million, $95.6 million and $15.4 million, respectively, contributing to the need to increase usage of brokered deposits and other funding alternatives. As a result, average balance of brokered deposits increased to $162.2 million at December 31, 2023 from an average balance of $41.6 million at December 31, 2022. The average balance of the retail certificates of deposit increased $69.4 million during 2023 compared to 2022 due in large part to promotions of these products this year. As a result of our utilizing higher costing brokered deposits to meet our funding needs in 2023, our net interest margin decreased to 2.82% for the year ended December 31, 2023, from 3.53% for the year ended December 31, 2022. For more information, see “Asset and Liability Management and Market Risk.”
The following table compares average interest-earning asset balances, associated yields, and resulting changes in interest and dividend income for the years ended December 31, 2023 and 2022:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Year Ended December 31, |
| 2023 | | 2022 | | Change in Interest and Dividend Income |
| Average Balance | | Yield | | Average Balance | | Yield | |
| (Dollars in thousands) |
Loans receivable, net | $ | 1,172,569 | | | 5.71 | % | | $ | 1,128,835 | | | 4.69 | % | | $ | 14,003 | |
Investments | 213,261 | | | 3.97 | | | 203,148 | | | 2.76 | | | 2,871 | |
Interest-earning deposits | 44,684 | | | 5.06 | | | 30,176 | | | 1.28 | | | 1,875 | |
FHLB stock | 6,857 | | | 7.07 | | | 6,256 | | | 5.08 | | | 167 | |
Total interest-earning assets | $ | 1,437,371 | | | 5.44 | % | | $ | 1,368,415 | | | 4.33 | % | | $ | 18,916 | |
During the year ended December 31, 2023, interest income on net loans receivable increased $14.0 million due to increases in the average yield and, to a lesser extent, the average balance of loans. The average loan yield increased to 5.71% from 4.69% and the average balance of loans receivable increased $43.7 million for the year ended December 31, 2023, compared to the year ended December 31, 2022, primarily due to loans originated or refinanced at higher rates or adjusted upward in this rising rate environment.
Interest income on investments available-for-sale increased $2.9 million during 2023, due to an increase in the average yield to 3.97% from 2.76% for the prior year and, to a lesser extent, a $10.1 million increase in the average balance of investments. Approximately 44% of our investment portfolio was comprised of variable rate securities which repriced during the rising rate environment during 2023.
Interest income on interest-earning deposits increased $1.9 million during the year ended December 31, 2023 compared to the prior year, due to a 378 basis point increase in the average yield to 5.06% for the year ended December 31, 2023, from 1.28% for the year ended December 31, 2022 and, to a lesser extent, a $14.5 million increase in their average balance.
The following table details average balances, cost of funds and the resulting changes in interest expense for the years ended December 31, 2023 and 2022:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Year Ended December 31, |
| 2023 | | 2022 | | Change in Interest Expense |
| Average Balance | | Cost | | Average Balance | | Cost | |
| (Dollars in thousands) |
Interest-bearing demand accounts | $ | 80,646 | | | 1.26 | % | | $ | 101,744 | | | 0.47 | % | | $ | 535 | |
Savings accounts | 20,612 | | | 0.03 | | | 23,823 | | | 0.03 | | | (1) | |
Money market accounts | 498,419 | | | 2.91 | | | 593,984 | | | 0.63 | | | 10,759 | |
Certificates of deposit, retail | 342,638 | | | 3.13 | | | 273,197 | | | 1.33 | | | 7,106 | |
Brokered deposits | 162,195 | | | 5.02 | | | 41,603 | | | 2.62 | | | 7,053 | |
FHLB advances and other borrowings | 127,263 | | | 2.52 | | | 113,890 | | | 1.70 | | | 1,274 | |
Total interest-bearing liabilities | $ | 1,231,773 | | | 3.05 | % | | $ | 1,148,241 | | | 0.95 | % | | $ | 26,726 | |
Interest expense increased $26.7 million to $37.6 million for the year ended December 31, 2023 from $10.9 million for the year ended December 31, 2022. The increase was primarily a result of the increase in average cost of interest-bearing deposits to 3.12% for the year ended December 31, 2023, compared to 0.87% for the year ended December 31, 2022, primarily attributed to the rising rate environment in 2023.
Interest expense increased on all deposit categories other than savings during the year ended December 31, 2023 compared to the year ended December 31, 2022. Increases were $535,000, $10.8 million, $7.1 million and $7.1 million for interest-bearing demand, money market, retail certificates of deposit and brokered deposits, respectively. Interest expense on interest-bearing demand accounts increased, primarily due to average cost increasing to 1.26% in 2023 as compared to 0.47% in 2022, partially offset by a $21.1 million reduction in average balance. Interest expense on money market accounts increased, primarily due a 228 basis point increase in average cost, partially offset by a $95.6 million decrease in average balance. To compensate for the volume loss in interest-bearing demand and money market accounts, the Bank promoted their retail certificate of deposits and increased the utilization of brokered deposits as an alternative funding source in 2023. As a result, interest expense on both retail certificates of deposit and brokered deposits increased during 2023. Retail certificates of deposit had an average balance of $342.6 million and an average cost of 3.13% in 2023, compared to average balance of $273.2 million and average cost of 1.33% in 2022. The average balance of brokered deposits increased $120.6 million to $162.2 million for the year ended December 31, 2023, compared to $41.6 million for the year ended December 31, 2022. The average cost of brokered deposits increased 240 basis points to 5.02% in 2023 from 2.62% in 2022.
Interest expense on FHLB advances and other borrowings increased $1.3 million in 2023 compared to 2022 due to combination of an 82 basis point increase in the average rate paid on advances and, to a lesser extent, a $13.4 million increase in average balance. As a result of the interest rate hikes in 2023, the average cost of these advances increased to 2.52% for the year ended December 31, 2023, compared to 1.70% for the year ended December 31, 2022.
Provision for Credit Losses. We recorded a recapture of the provision for credit losses for loans of $400,000 for the year ended December 31, 2023. This recapture, combined with a $192,000 provision for credit losses on unfunded loan commitments resulted in a net recapture of provision of $208,000 in 2023. We adopted ASU 2016-13, Financial Instruments - Credit Losses (Topic 326), effective January 1, 2023, which resulted in a net of tax charge of $395,000 to retained earnings and a $500,000 increase in the ACL. This one-time adoption adjustment, combined with the $208,000 recapture of provision, resulted in a $79,000 increase in the ACL. The percentage of the ACL to total loans was 1.28% at December 31, 2023, compared to 1.29% at December 31, 2022. The recapture of provision for credit losses for loans in 2023 was due primarily to credit upgrades and payoffs of loans carrying higher credit risk ratings, updates to economic forecasts used for loans and unfunded commitments, changes in the loan portfolio balances, mix and characteristics and other factors.
In 2022, we recorded a recapture of the provision for loan and lease losses of $400,000. Combining with a $34,000 recapture of provision for loan and lease losses on unfunded commitments, a $434,000 net recapture of provision for loan and lease losses was reflected in our financial statements. The recapture of provision in 2022 was primarily a result of $14.4 million of loans downgraded to substandard, resulting in these loans being removed from the calculation of the general allowance for
loan and lease losses and instead being individually analyzed for required specific reserve, which indicated no additional specific reserve was needed. Changes in the composition of our loan portfolio, with $90.7 million growth in lower risk one-to-four family residential loans and a decline in higher risk construction/land loans with over $20.0 million of these loans converting to permanent multifamily loans also contributed to the recapture of provision in 2022.
Noninterest Income. Noninterest income decreased $474,000 to $2.8 million for the year ended December 31, 2023 from $3.2 million for the year ended December 31, 2022. The following table provides a detailed analysis of the changes in the components of noninterest income:
| | | | | | | | | | | | | | | | | | | | | | | |
| Year Ended December 31, 2023 | | Year Ended December 31, 2022 | | $ Change | | % Change |
| (Dollars in thousands) |
Gain on sale of investments, net | $ | — | | | $ | 27 | | | $ | (27) | | | (100.0) | % |
BOLI change in cash surrender value | 1,081 | | | 1,004 | | | 77 | | | 7.7 | |
Wealth management revenue | 253 | | | 312 | | | (59) | | | (18.9) | |
Deposit related fees | 956 | | | 936 | | | 20 | | | 2.1 | |
Loan related fees | 275 | | | 919 | | | (644) | | | (70.1) | |
Other | 208 | | | 49 | | | 159 | | | 324.5 | |
Total noninterest income | $ | 2,773 | | | $ | 3,247 | | | $ | (474) | | | (14.6) | % |
The largest change to our noninterest income was a $644,000 decrease in loan related fees for the year ended December 31, 2023, primarily due to a $495,000 decrease in fees collected on loan prepayments during the year and a $94,000 decrease in annual fees earned on business lines of credit (“LOC”) due to the timing difference in the receipt of such fees in the comparable periods.
Wealth management revenue decreased $59,000 in 2023. This decline was primarily attributed to challenges in identifying and hiring a replacement for a wealth advisor in our primary location, a goal that was successfully achieved in late 2023 with onboarding of a tenured senior wealth advisor. Additionally, our existing investor base skews toward an older demographic with a conservative, low-risk investing profile. The inclination of these clients toward cash and cash equivalents, which provides attractive returns with nominal commission expenses, has resulted in a slightly reduced revenue impact.
BOLI income increased $77,000 for the year ended December 31, 2023, primarily due to net increases in cash surrender value of certain policies during the year of 2023.
Other noninterest income increased $159,000 during 2023 compared to the prior year, primarily due to a $139,000 combined result of mark-to-market value adjustment and capital distributions from our fintech focused investment. In addition, merchant service fees increased $17,000 for the year ended December 31, 2023 compared to the year ended December 31, 2022, primarily due to an increase in business account referrals to our third-party card payment processing vendor.
Noninterest Expense. Noninterest expense increased $41,000, or 0.1% to $35.7 million for the year ended December 31, 2023 from $35.6 million for the year ended December 31, 2022. The following table provides a detailed analysis of the changes in the components of noninterest expense:
| | | | | | | | | | | | | | | | | | | | | | | |
| Year Ended December 31, 2023 | | Year Ended December 31, 2022 | | $ Change | | % Change |
| (Dollars in thousands) |
Salaries and employee benefits | $ | 20,366 | | | $ | 21,133 | | | $ | (767) | | | (3.6) | % |
Occupancy and equipment | 4,748 | | | 4,776 | | | (28) | | | (0.6) | |
Professional fees | 2,288 | | | 2,339 | | | (51) | | | (2.2) | |
Data processing | 2,857 | | | 2,678 | | | 179 | | | 6.7 | |
Regulatory assessments | 763 | | | 403 | | | 360 | | | 89.3 | |
Insurance and bond premiums | 468 | | | 464 | | | 4 | | | 0.9 | |
Marketing | 343 | | | 303 | | | 40 | | | 13.2 | |
Other general and administrative | 3,833 | | | 3,529 | | | 304 | | | 8.6 | |
Total noninterest expense | $ | 35,666 | | | $ | 35,625 | | | $ | 41 | | | 0.1 | % |
For the year ended December 31, 2023, regulatory assessments increased $360,000 as a result of the FDIC increasing deposit insurance assessment rates by two basis points effective this year. Other general and administrative expense increased $304,000 due to a number of factors, including increased state/local taxes, business development efforts and deposit related expenses reflecting implementation of new deposit programs this year. Data processing expense increased $179,000 primarily due to the reclassification of some expenses to data processing from “Other general and administrative”.
These increases were partially offset by a $767,000 decrease in salaries and employee benefits. The decrease in salaries and employee benefits primarily was due to a $1.4 million decrease in ESOP expense resulting from the remaining unallocated shares under the ESOP being fully allocated during 2022, $815,000 decrease in incentive pay, as well as a $59,000 decrease in health insurance costs and a $52,000 decrease in expense related to the Pentegra pension plan, partially offset by an $804,000 increase in salaries and wages and $737,000 increase in expenses related to the profit-sharing program which replaced the ESOP in 2023. Additional changes within salary and benefits include a $325,000 decrease in commissions which was mostly offset by the $306,000 decrease in loan origination direct cost offset due to lower loan originations, and a $178,000 increase in 401(k) matching contributions which was offset by a $178,000 increase in compensation expense related to the grant of equity awards.
The $51,000 decrease in professional fees for the year ended December 31, 2023 compared to the prior year, was partially offset by the $40,000 increase in marketing expense, primarily attributed to our 100-year anniversary.
Federal Income Tax Expense. We recorded a $1.6 million federal income tax provision for 2023, compared to $3.2 million for 2022. The decrease in federal income tax provision for 2023 was primarily the result of a $8.6 million decrease in pretax net income.
Average Balances, Interest and Average Yields/Cost
The following table presents information regarding average balances of assets and liabilities as well as interest income from average interest-earning assets and interest expense on average interest-bearing liabilities, resultant yields, interest rate spreads, net interest margins and the ratio of average interest-earning assets to average interest-bearing liabilities. Average balances have been calculated using the average daily balances during the period. Interest and dividends are not reported on a tax equivalent basis.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Year Ended December 31, |
| 2023 | | 2022 | | 2021 |
| Average Balance (1) | | Interest and Dividends | | Yield/Cost | | Average Balance (1) | | Interest and Dividends | | Yield/Cost | | Average Balance (1) | | Interest and Dividends | | Yield/Cost |
| (Dollars in thousands) |
Interest-earnings assets: | | | | | | | | | | | | | | | | | |
Loans receivable, net | $ | 1,172,569 | | | $ | 66,938 | | | 5.71 | % | | $ | 1,128,835 | | | $ | 52,935 | | | 4.69 | % | | $ | 1,098,772 | | | $ | 50,170 | | | 4.57 | % |
Investments, taxable(2) | 190,968 | | | 7,965 | | | 4.17 | | | 180,085 | | | 5,105 | | | 2.83 | | | 151,768 | | | 2,765 | | | 1.82 | |
Investments, non-taxable(2) | 22,293 | | | 509 | | | 2.28 | | | 23,063 | | | 498 | | | 2.16 | | | 24,342 | | | 459 | | | 1.89 | |
Interest-earning deposits | 44,684 | | | 2,261 | | | 5.06 | | | 30,176 | | | 386 | | | 1.28 | | | 60,482 | | | 72 | | | 0.12 | |
FHLB stock | 6,857 | | | 485 | | | 7.07 | | | 6,256 | | | 318 | | | 5.08 | | | 6,271 | | | 332 | | | 5.29 | |
Total interest-earning assets | 1,437,371 | | | 78,158 | | | 5.44 | | | 1,368,415 | | | 59,242 | | | 4.33 | | | 1,341,635 | | | 53,798 | | | 4.01 | |
Noninterest earning assets | 92,140 | | | | | | | 87,324 | | | | | | | 79,841 | | | | | |
Total average assets | $ | 1,529,511 | | | | | | | $ | 1,455,739 | | | | | | | $ | 1,421,476 | | | | | |
Interest-bearing liabilities: | | | | | | | | | | | | | | | | | |
Interest-bearing demand accounts | $ | 80,646 | | | $ | 1,013 | | | 1.26 | % | | $ | 101,744 | | | $ | 478 | | | 0.47 | % | | $ | 106,684 | | | $ | 90 | | | 0.08 | % |
Savings accounts | 20,612 | | | 6 | | | 0.03 | | | 23,823 | | | 7 | | | 0.03 | | | 21,715 | | | 6 | | | 0.03 | |
Money market accounts | 498,419 | | | 14,503 | | | 2.91 | | | 593,984 | | | 3,744 | | | 0.63 | | | 545,306 | | | 1,601 | | | 0.29 | |
Certificates of deposit, retail | 342,638 | | | 10,741 | | | 3.13 | | | 273,197 | | | 3,635 | | | 1.33 | | | 342,147 | | | 5,519 | | | 1.61 | |
Brokered deposits | 162,195 | | | 8,144 | | | 5.02 | | | 41,603 | | | 1,091 | | | 2.62 | | | — | | | — | | | — | |
Total deposits | 1,104,510 | | | 34,407 | | | 3.12 | | | 1,034,351 | | | 8,955 | | | 0.87 | | | 1,015,852 | | | 7,216 | | | 0.71 | |
Advances from the FHLB and other borrowings | 127,263 | | | 3,208 | | | 2.52 | | | 113,890 | | | 1,934 | | | 1.70 | | | 115,466 | | | 1,603 | | | 1.39 | |
Total interest-bearing liabilities | 1,231,773 | | | 37,615 | | | 3.05 | | | 1,148,241 | | | 10,889 | | | 0.95 | | | 1,131,318 | | | 8,819 | | | 0.78 | |
Noninterest bearing liabilities | 137,310 | | | | | | | 148,813 | | | | | | | 130,117 | | | | | |
Average equity | 160,428 | | | | | | | 158,685 | | | | | | | 160,041 | | | | | |
Total average liabilities and equity | $ | 1,529,511 | | | | | | | $ | 1,455,739 | | | | | | | $ | 1,421,476 | | | | | |
Net interest income | | | $ | 40,543 | | | | | | | $ | 48,353 | | | | | | | $ | 44,979 | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
Net interest margin | | | | | 2.82 | % | | | | | | 3.53 | % | | | | | | 3.35 | % |
Ratio of average interest- | | | | | | | | | | | | | | | | | |
earning assets to average | | | | | | | | | | | | | | | | | |
interest-bearing liabilities | | | 116.69 | % | | | | | | 119.17 | % | | | | | | 118.59 | % | | |
________________
(1) The average loans receivable, net balances include nonaccrual loans and deferred fees (costs).
(2) Average balances of investments are based on fair value.
Yields Earned and Rates Paid
The following table presents the weighted-average yields earned on our assets and the weighted-average interest rates paid on our liabilities, as well as our interest rate spread and net interest margin, at and for the periods indicated.
| | | | | | | | | | | | | | | | | | | | | | | |
| Weighted Average Yield/Rate at December 31, 2023 | | Net Yield/Rate at and for the Year Ended December 31, |
| 2023 | | 2022 | | 2021 |
Yield on interest-earning assets: | | | | | | | |
Loans receivable, net | 5.79 | % | | 5.71 | % | | 4.69 | % | | 4.57 | % |
Investments, taxable | 3.97 | | | 4.17 | | | 2.83 | | | 1.82 | |
Investments, non-taxable | 1.98 | | | 2.28 | | | 2.16 | | | 1.89 | |
Interest-earning deposits | 5.36 | | | 5.06 | | | 1.28 | | | 0.12 | |
FHLB stock | 6.86 | | | 7.07 | | | 5.08 | | | 5.29 | |
Total interest-earning assets | 5.49 | | | 5.44 | | | 4.33 | | | 4.01 | |
Rate paid on interest-bearing liabilities: | | | | | | | |
Interest-bearing demand accounts | 0.32 | | | 1.26 | | | 0.47 | | | 0.08 | |
Savings accounts | 0.03 | | | 0.03 | | | 0.03 | | | 0.03 | |
Money market accounts | 3.43 | | | 2.91 | | | 0.63 | | | 0.29 | |
Certificates of deposit, retail | 3.94 | | | 3.13 | | | 1.33 | | | 1.61 | |
Brokered deposits | 5.12 | | | 5.02 | | | 2.62 | | | — | |
Total interest-bearing deposits | 3.58 | | | 3.12 | | | 0.87 | | | 0.71 | |
Advances from the FHLB and other borrowings | 2.22 | | | 2.52 | | | 1.70 | | | 1.39 | |
Total interest-bearing liabilities | 3.44 | | | 3.05 | | | 0.95 | | | 0.78 | |
Interest rate spread | 2.05 | | | 2.39 | | | 3.38 | | | 3.23 | |
Net interest margin | n/a | | 2.82 | | | 3.53 | | | 3.35 | |
Rate/Volume Analysis
The following table presents the effects of changing rates and volumes on our net interest income. Information is provided with respect to: (1) effects on interest income attributable to changes in volume (changes in volume multiplied by prior rate); and (2) effects on interest income attributable to changes in rate (changes in rate multiplied by prior volume). Changes in rate/volume are allocated proportionately to the changes in rate and volume.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Year Ended December 31, 2023 Compared to December 31, 2022 Change in Interest | | Year Ended December 31, 2022 Compared to December 31, 2021 Change in Interest |
| 2023 | | 2022 |
| Rate | | Volume | | Total | | Rate | | Volume | | Total |
| (In thousands) |
Interest-earning assets: | | | | | | | | | | | |
Loans receivable, net | $ | 11,952 | | | $ | 2,051 | | | $ | 14,003 | | | $ | 1,392 | | | $ | 1,373 | | | $ | 2,765 | |
Investments, taxable | 2,551 | | | 309 | | | 2,860 | | | 1,824 | | | 516 | | | 2,340 | |
Investments, non-taxable | 28 | | | (17) | | | 11 | | | 63 | | | (24) | | | 39 | |
Interest-earning deposits | 1,689 | | | 186 | | | 1,875 | | | 350 | | | (36) | | | 314 | |
FHLB stock | 136 | | | 31 | | | 167 | | | (13) | | | (1) | | | (14) | |
Net change in interest income | 16,356 | | | 2,560 | | | 18,916 | | | 3,616 | | | 1,828 | | | 5,444 | |
| | | | | | | | | | | |
Interest-bearing liabilities: | | | | | | | | | | | |
Interest-bearing demand accounts | 634 | | | (99) | | | 535 | | | 392 | | | (4) | | | 388 | |
Savings accounts | — | | | (1) | | | (1) | | | — | | | 1 | | | 1 | |
Money market accounts | 11,361 | | | (602) | | | 10,759 | | | 2,000 | | | 143 | | | 2,143 | |
Certificates of deposit, retail | 6,182 | | | 924 | | | 7,106 | | | (772) | | | (1,112) | | | (1,884) | |
Brokered deposits | 3,891 | | | 3,162 | | | 7,053 | | | 1,091 | | | — | | | 1,091 | |
Advances from FHLB and other borrowings | 1,047 | | | 227 | | | 1,274 | | | 353 | | | (22) | | | 331 | |
Net change in interest expense | 23,115 | | | 3,611 | | | 26,726 | | | 3,064 | | | (994) | | | 2,070 | |
Net change in net interest income | $ | (6,759) | | | $ | (1,051) | | | $ | (7,810) | | | $ | 552 | | | $ | 2,822 | | | $ | 3,374 | |
Asset and Liability Management and Market Risk
General. Our Board of Directors has approved an asset/liability management policy to guide management in maximizing interest rate spread by managing the differences in terms between interest-earning assets and interest-bearing liabilities while maintaining acceptable levels of liquidity, capital adequacy, interest rate risk, credit risk, and profitability. It is the responsibility of the ALCO to communicate, coordinate and manage our asset/liability position consistent with our business plan and Board-approved policies. The ALCO meets quarterly to review various areas including:
•economic conditions;
•interest rate outlook;
•asset/liability mix;
•interest rate risk sensitivity;
•current market opportunities to promote specific products;
•historical financial results;
•projected financial results; and
•capital position.
The ALCO also reviews current and projected liquidity needs. As part of its procedures, the ALCO regularly reviews interest rate risk by forecasting the impact that changes in interest rates may have on net interest income and the market value of portfolio equity, which is defined as the net present value of an institution’s existing assets, liabilities and off-balance sheet instruments and evaluating such impacts against the maximum potential change in the market value of portfolio equity that is authorized by the Board of Directors.
Our Risk When Interest Rates Change. The rates of interest we earn on assets and pay on liabilities generally are established contractually for a period of time. Market interest rates change over time. Our loans generally have longer maturities than our deposits. Accordingly, our results of operations, like those of other financial institutions, are impacted by changes in interest rates and the interest rate sensitivity of our assets and liabilities. The risk associated with changes in interest rates and our ability to adapt to these changes is known as interest rate risk and is our most significant market risk.
To effectively manage interest rate risk, we have implemented the following strategies:
•we prioritize originating loans with shorter terms and higher yields whenever feasible. This approach helps to mitigate exposure to interest rate fluctuations.;
•we aim to increase the balances of non-maturity deposits with less rate sensitivity. This strategy provides stability and flexibility in managing interest rate risk.
•our investment portfolio includes securities with relatively short average lives, typically less than eight years. This ensures that the portfolio is responsive to changing interest rate conditions.
•we added $20.3 million of adjustable-rate loans into our loan portfolio. This diversification helps in adapting to changes in interest rates and managing overall risk.
•as a funding source, we may employ brokered certificates of deposit with a call option. This strategy provides flexibility in managing funding costs while incorporating an option to adjust based on market conditions; and
•we have employed interest rate swaps to effectively fix the rate on $115.0 million of FHLB advances. This use of swaps helps us secure favorable interest rates on specific funding sources, contributing to interest rate risk management.
How We Measure the Risk of Interest Rate Changes. We monitor our interest rate sensitivity on a quarterly basis by measuring the impact of changes to net interest income in multiple rate environments. Management retains the services of a third-party consultant with over 30 years of experience in asset-liability management to assist in its interest rate risk and asset-liability management. Management uses various assumptions to evaluate the sensitivity of our operations to changes in interest rates. Although management believes these assumptions are reasonable, the interest rate sensitivity of our assets and liabilities on net interest income and the market value of portfolio equity could vary substantially if different assumptions were used or actual results differ from these assumptions. Although certain assets and liabilities may have similar maturities or periods of repricing, they may react differently to changes in market interest rates. The interest rates on certain types of assets and liabilities may fluctuate in advance of changes in market interest rates, while interest rates on other types of assets and liabilities lag behind changes in market interest rates. Non-uniform changes and fluctuations in market interest rates across various maturities will also affect the results presented. In addition, certain assets, such as adjustable-rate mortgage loans, have features which restrict changes in interest rates on a short-term basis and over the life of the asset. Further, a portion of our adjustable-rate loans have interest rate floors below which the loan’s contractual interest rate may not adjust. Approximately 63.5% of our loans were adjustable-rate loans at December 31, 2023. At that date, $410.8 million, or 54.3%, of these loans with a weighted-average interest rate of 4.75% were at their floor interest rate. A portion of these loans are set to reprice at defined time intervals. Adjustable rate loans that are based on prime rate plus a specified margin recalculate each time the prime rate changes. When the floor rate is above a prime rate based loan’s fully indexed rate, the Bank will not receive the benefit of an increase in market rates until the prime rate increases enough where the fully indexed rate exceeds the loans floor rate. At December 31, 2023, the Bank’s net loans receivable included $128.9 million of prime based loans, all of which were priced above their floors at that date.
The inability of our loans to adjust downward can contribute to increased income in periods of declining interest rates. However, when loans are at their floors, there is a further risk that our interest income may not increase as rapidly as our cost of funds during periods of increasing interest rates. Further, in the event of a significant change in interest rates, prepayment and early withdrawal levels would likely deviate from those assumed. Finally, the ability of many borrowers to service their debt may decrease in the event of an interest rate increase. We consider all these factors in monitoring our interest rate exposure.
The assumptions we use are based upon a combination of proprietary and market data that reflect historical results and current market conditions. These assumptions relate to interest rates, prepayments, deposit decay rates and the market value of certain assets under the various interest rate scenarios. We use market data to determine prepayments and maturities of loans,
investments and borrowings and use our own assumptions on deposit decay rates except for time deposits. Time deposits are modeled to reprice to market rates upon their stated maturities. We also assume that non-maturity deposits can be maintained with rate adjustments not directly proportionate to the change in market interest rates, based upon our historical deposit decay rates, which are substantially lower than market decay rates. We have observed in the past that our deposit accounts during changing rate environments have relatively lower volatility and less than market rate changes. When interest rates rise, we do not have to raise interest rates proportionately on less rate sensitive accounts to retain these deposits. These assumptions are based upon our analysis of our customer base, competitive factors, and historical experience.
Our income simulation model examines changes in net interest income in scenarios where interest rates were assumed to remain at their base level, and instantaneously increase and decrease by 100, 200, 300 and 400 basis points.
The following table illustrates the estimated change in our net interest income over the next 12 months from December 31, 2023, that would occur in the event of an immediate change in interest rates equally across all maturities, with no effect given to any steps that we might take to counter the effect of that interest rate movement. Net interest income would decline in year one under all four rising rate scenarios, with the larger the increase in the interest rate, the larger decline in net interest income.
| | | | | | | | | | | | | | |
Interest Rate Simulation Impact on Net Interest Income for the year ended December 31, 2023 |
Basis Point Change in Rates | | Net Interest Income | | % Change |
(Dollars in thousands) |
+400 | | $ | 35,094 | | | (11.26) | % |
+300 | | 36,203 | | | (8.46) | |
+200 | | 37,275 | | | (5.75) | |
+100 | | 38,477 | | | (2.71) | |
Base | | 39,547 | | | — | |
(100) | | 40,391 | | | 2.13 | |
(200) | | 42,593 | | | 7.70 | |
(300) | | 41,606 | | | 5.21 | |
(400) | | 41,874 | | | 5.88 | |
The net interest income table presented above is predicated upon a stable balance sheet with no growth or change in asset or liability mix. The effects of changes in interest rates are based upon a cash flow simulation of our existing assets and liabilities and assuming that delinquency rates would not change as a result of changes in interest rates, although there can be no assurance that this will be the case. Delinquency rates may change when interest rates change as a result of changes in the loan portfolio mix, underwriting conditions, loan terms or changes in economic conditions that have a delayed effect on the portfolio. Even if interest rates change in the designated amounts, there can be no assurance that our assets and liabilities would perform as assumed. Also, a change in U.S. Treasury rates in the designated amounts accompanied by a change in the shape of the Treasury yield curve would cause changes to the net interest income other than those indicated above.
Liquidity and Capital Resources
We are required to have enough cash flow in order to maintain sufficient liquidity to ensure a safe and sound operation. We maintain cash flows above the minimum level believed to be adequate to meet the requirements of normal operations, including potential deposit outflows. On a daily basis, we review and update cash flow projections to ensure that adequate liquidity is maintained.
Our primary sources of funds are customer deposits, scheduled loan and investment repayments, including interest payments, maturing loans and investment securities, and advances from the FHLB. These funds, together with equity, are used to fund loans, acquire investments and other assets, and fund continuing operations. While maturities and the scheduled amortization of loans are a predictable source of funds, deposit flows and mortgage prepayments are greatly influenced by the level of interest rates, economic conditions and competition. We believe that our current liquidity position, and our forecasted operating results are sufficient to fund all of our existing commitments.
Liquidity management is both a daily and long-term function of business management. Excess liquidity is generally invested in short-term investments such as overnight deposits or agency or mortgage-backed securities. On a longer term basis, we maintain a strategy of investing in various lending products as described in greater detail under Item 1. “Business – Lending Activities.” At December 31, 2023, the undisbursed portion of construction LIP totaled $44.6 million and unused lines of credit were $39.1 million. We use our sources of funds primarily to meet ongoing commitments, to pay maturing certificates of deposit and withdrawals on other deposit accounts, to fund loan commitments, and to maintain our portfolio of investments. Retail certificates of deposit and brokered certificates of deposit scheduled to mature in one year or less at December 31, 2023, totaled $257.0 million and $73.2 million, respectively. Management’s policy is to maintain deposit rates at levels that are competitive with other local financial institutions. Based on historical experience, we believe that a significant portion of maturing certificates of deposit will remain with the Bank. In addition, we had the ability at December 31, 2023 to borrow an additional $326.3 million from the FHLB, based on our collateral capacity, $55.8 million from the FRB, and $75.0 million from unused lines of credit with other financial institutions to meet commitments and for liquidity purposes. See the Consolidated Statements of Cash Flows in Item 8 of this report for further details on our cash flow activities.
We measure our liquidity based on our ability to fund our assets and to meet liability obligations when they come due. Liquidity (and funding) risk occurs when funds cannot be raised at reasonable prices, or in a reasonable time frame, to meet our normal or unanticipated obligations. We regularly monitor the mix between our assets and our liabilities to manage our liquidity and funding requirements.
Our primary source of funds is our retail deposits. When retail deposits are not sufficient to provide the funds for our assets, or if other sources are available with more favorable rates or structure, we use alternative funding sources. These sources include, but are not limited to, advances from the FHLB, wholesale funding, brokered deposits, federal funds purchased, and dealer repurchase agreements, as well as other short-term alternatives. We may also liquidate assets, including but not limited to, selling investments at a loss, which could adversely impact our earnings and capital levels. During 2023, to supplement the decline in retail deposits resulting from the rising rate environment, we increased the utilization of brokered deposits as a funding source. We may continue to utilize this type of funding to manage our liquidity position if desirable growth in retail deposits is not expected.
On a monthly basis, we estimate our liquidity sources and needs for the next twelve months. Also, we determine funding concentrations and our need for sources of funds other than deposits. This information is used by our ALCO in forecasting funding needs and investing opportunities.
We incur capital expenditures on an ongoing basis to expand and improve our product offerings, enhance and modernize our technology infrastructure, and to introduce new technology-based products to compete effectively in our markets. We evaluate capital expenditure projects based on a variety of factors, including expected strategic impacts (such as forecasted impact on revenue growth, productivity, expenses, service levels and customer retention) and our expected return on investment. The amount of capital investment is influenced by, among other things, current and projected demand for our services and products, cash flow generated by operating activities, cash required for other purposes and regulatory considerations.
Based on our current capital allocation objectives, during fiscal 2024 we expect cash expenditures of $759,000 for capital investment in property, plant and equipment. In addition, we currently expect to continue our current practice of paying quarterly cash dividends on our common stock subject to our Board of Directors' discretion to modify or terminate this practice at any time and for any reason without prior notice. Our current quarterly common stock dividend rate is $0.13 per share, which we believe is a dividend rate per share which enables us to balance our multiple objectives of managing and investing in the Bank, and returning a substantial portion of our cash to our shareholders. Assuming continued payment during 2024 at this rate of $0.13 per share, our average total dividend paid each quarter would be approximately $1.2 million, based on the number of our current outstanding shares at December 31, 2023.
For the fiscal year ending December 31, 2024, we project that our fixed commitments will include (i) $845,000 of operating lease payments and (ii) other future obligations and accrued expenses of $21.5 million. At December 31, 2023, our $125.0 million in FHLB borrowings are all short-term and $115.0 million of our advances are tied to interest rate swap agreements and are expected to be renewed as they mature during 2024. We believe that our liquid assets combined with the available lines of credit provide adequate liquidity to meet our current financial obligations for at least the next 12 months.
Our total stockholders’ equity was $161.7 million at December 31, 2023. Consistent with our goal to operate a sound and profitable financial organization we will actively seek to maintain the Bank as a “well capitalized” institution in accordance with regulatory standards. As of December 31, 2023, the Bank exceeded all regulatory capital requirements. Regulatory capital
ratios for the Bank were as follows as of December 31, 2023: Total capital to risk-weighted assets was 16.15%; Tier 1 capital and Common equity tier 1 capital to risk-weighted assets was 14.90%; and Tier 1 capital to total assets was 10.18%. At December 31, 2023, the Bank met the financial ratios to be considered well-capitalized under the regulatory guidelines. See Item 1. “Business – How We Are Regulated – Regulation and Supervision of First Financial Northwest Bank – Capital Requirements.”
The Accumulated Other Comprehensive Income (“AOCI”) component of capital includes a variety of items, including the value of our available-for-sale investment portfolio and the value of our derivative instruments, net of tax. We model various interest rate scenarios that could impact these elements of AOCI and believe that we have sufficient capital to withstand the estimated potential fluctuations in a variety of interest rate environments.
First Financial Northwest is a separate legal entity from the Bank and must provide for its own liquidity. In addition to its own operating expenses, First Financial Northwest is responsible for paying for any stock repurchases, dividends declared to its stockholders and other general corporate expenses. Since First Financial Northwest is a holding company and does not conduct operations, its primary sources of liquidity are interest earned on interest-earning assets, principally interest-earning deposits, dividends up streamed from the Bank and borrowings from outside sources. Banking regulations may limit the amount of dividends that may be paid to First Financial Northwest by the Bank. See, Item 8. "Note 14: Regulatory Capital Requirements" in the accompanying notes to consolidated financial statements and Item 1. “Business – How We Are Regulated – Regulation and Supervision of First Financial Northwest Bank – Dividends” in this Form 10-K. At December 31, 2023, First Financial Northwest, on an unconsolidated basis, had $8.8 million in cash, noninterest-bearing deposits and liquid investments generally available for its cash needs.
Recent Accounting Pronouncements
See Note 1 of the Notes to Consolidated Financial Statements included in Item 8 of this Form 10-K.
Item 7A. Quantitative and Qualitative Disclosures About Market Risk
The information contained under Item 7. “Management’s Discussion and Analysis of Financial Condition and Results of Operations – Asset and Liability Management and Market Risk” of this Form 10-K is incorporated herein by reference.
Item 8. Financial Statements and Supplementary Data
Index to Consolidated Financial Statements
| | | | | |
| Page |
| |
Report of Independent Registered Public Accounting Firm (Moss Adams LLP, Everett, Washington, PCAOB ID: 659) | 66 |
Consolidated Balance Sheets as of December 31, 2023, and 2022 | 69 |
Consolidated Income Statements for the Years Ended December 31, 2023, and 2022 | 70 |
Consolidated Statements of Comprehensive Income for the Years Ended December 31, 2023, and 2022 | 71 |
Consolidated Statements of Stockholders’ Equity for the Years Ended December 31, 2023, and 2023 | 72 |
Consolidated Statements of Cash Flows for the Years Ended December 31, 2023, and 2022 | 73 |
Notes to Consolidated Financial Statements | 75 |
[Letterhead of Moss Adams LLP]
Report of Independent Registered Public Accounting Firm
The Shareholders and Board of Directors of
First Financial Northwest, Inc., and Subsidiaries
Opinion on the Financial Statements
We have audited the accompanying consolidated balance sheets of First Financial Northwest, Inc., and Subsidiaries (the Company) as of December 31, 2023 and 2022, the related consolidated statements of income, comprehensive income, stockholders’ equity, and cash flows for the years then ended, and the related notes (collectively referred to as the “consolidated financial statements”). In our opinion, the consolidated financial statements present fairly, in all material respects, the consolidated financial position of the Company as of December 31, 2023 and 2022, and the consolidated results of its operations and its cash flows for the years then ended, in conformity with accounting principles generally accepted in the United States of America.
Change in Accounting Principle
As discussed in Note 1 to the consolidated financial statements, the Company changed its method of accounting for credit losses effective January 1, 2023, due to the adoption of Accounting Standards Codification Topic 326, Financial Instruments – Credit Losses (Topic 326). The Company adopted the new credit loss standard using the modified retrospective approach such that prior period amounts are not adjusted and continue to be reported in accordance with previously applicable generally accepted accounting principles. The new credit loss standard is also communicated as a critical audit matter below.
Basis for Opinion
These consolidated financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on the Company’s consolidated financial statements based on our audits. We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) (PCAOB) and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the consolidated financial statements are free of material misstatement, whether due to error or fraud. The Company is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting in accordance with the standards of the PCAOB. As part of our audit we are required to obtain an understanding of internal control over financial reporting but not for the purpose of expressing an opinion on the effectiveness of the Company’s internal control over financial reporting in accordance with the standards of the PCAOB. Accordingly, we express no such opinion.
Our audit included performing procedures to assess the risks of material misstatement of the consolidated financial statements, whether due to error or fraud, and performing procedures to respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the consolidated financial statements. Our audit also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the consolidated financial statements. We believe that our audit provides a reasonable basis for our opinion.
Critical Audit Matters
The critical audit matters communicated below are matters arising from the current period audit of the consolidated financial statements that were communicated or required to be communicated to the audit committee and that (1) relates to accounts or disclosures that are material to the consolidated financial statements and (2) involved our especially challenging, subjective, or complex judgments. The communication of critical audit matters does not alter in any way our opinion on the consolidated financial statements, taken as a whole, and we are not, by communicating the critical audit matters below, providing a separate opinion on the critical audit matters or on the accounts or disclosures to which they relate.
Allowance for Credit Losses
As described in Notes 1 and 3 to the consolidated financial statements, the Company’s allowance for credit losses for loans was $15.3 million at December 31, 2023. The allowance for credit losses is an estimate of the expected credit losses on financial assets measured at amortized cost using the relevant information about the past events, including historical credit loss experience on loans with similar risk characteristics, current conditions, and reasonable and supportable forecasts that affect the collectability of the remaining cash flows over the contractual term of the financial assets. It is based upon the Company’s analysis of the factors underlying the quality of the loan portfolio. These factors include, among others, current economic forecasts, projected payment estimates, changes in the nature and volume of the loan portfolio, overall portfolio quality, and certain other factors that may affect the borrowers’ ability to pay.
We identified management’s estimation and application of qualitative factors and current economic forecasts, both of which are used in the calculation of the allowance for credit losses on loans, as a critical audit matter. To estimate the allowance for credit losses, the Company determines the life of loan loss rates and analyzes qualitative factors that assess the current loan portfolio conditions and the economic environment. The qualitative factors adjust the expected loss rates for current and forecasted conditions that may not be fully provided for in the historical loss information. The Company has established a methodology for adjusting the previously determined expected loss rates based on current economic forecasts. The qualitative factor methodology is based on a blend of quantitative analysis and management judgement. Auditing management’s judgments regarding the qualitative factors and current economic forecasts applied to the allowance for credit losses involved a high degree of subjectivity.
The primary procedures we performed to address this critical audit matter included:
◦Testing the appropriateness of the methodology used in the calculation of the allowance for credit losses, as well as testing the completeness and accuracy of the data used in the calculation, application of the qualitative factors and current economic forecasts determined by management and used in the calculation, and verifying calculations in the allowance for credit losses.
◦Obtaining management’s analysis and supporting documentation related to the qualitative factors and testing whether the qualitative factors used in the calculation of the allowance for credit losses are supported by the documentation provided by management.
◦Obtaining management’s analysis and supporting documentation related to the current economic forecasts, and testing whether the forecasts used in the calculation of the allowance for credit losses are reasonable and supportable based on the analysis provided by management.
/s/ Moss Adams LLP
Everett, Washington
March 13, 2024
We have served as the Company’s auditor since 2009.
FIRST FINANCIAL NORTHWEST, INC. AND SUBSIDIARIES
Consolidated Balance Sheets
(Dollars in thousands, except share data)
| | | | | | | | | | | |
| December 31, |
| 2023 | | 2022 |
Assets | | | |
Cash on hand and in banks | $ | 8,391 | | | $ | 7,722 | |
Interest-earning deposits with banks | 22,138 | | | 16,598 | |
Investments available-for-sale, at fair value | 207,915 | | | 217,778 | |
Investments held-to-maturity, at amortized cost | 2,456 | | | 2,444 | |
Loans receivable, net of allowance of $15,306 and $15,227 | 1,175,925 | | | 1,167,083 | |
Federal Home Loan Bank (“FHLB”) stock, at cost | 6,527 | | | 7,512 | |
Accrued interest receivable | 7,359 | | | 6,513 | |
Deferred tax assets, net | 2,648 | | | 2,597 | |
| | | |
Premises and equipment, net | 19,667 | | | 21,192 | |
Bank owned life insurance (“BOLI”) | 37,653 | | | 36,286 | |
Prepaid expenses and other assets | 10,478 | | | 12,479 | |
Right of use asset (“ROU”), net | 2,617 | | | 3,275 | |
Goodwill | 889 | | | 889 | |
Core deposit intangible, net | 419 | | | 548 | |
Total assets | $ | 1,505,082 | | | $ | 1,502,916 | |
| | | |
Liabilities and Stockholders’ Equity | | | |
Deposits | | | |
Noninterest-bearing deposits | $ | 100,899 | | | $ | 119,944 | |
Interest-bearing deposits | 1,093,208 | | | 1,050,096 | |
Total deposits | 1,194,107 | | | 1,170,040 | |
FHLB advances | 125,000 | | | 145,000 | |
Advance payments from borrowers for taxes and insurance | 2,952 | | | 3,051 | |
Lease liability, net | 2,806 | | | 3,454 | |
Accrued interest payable | 2,739 | | | 328 | |
Other liabilities | 15,818 | | | 20,683 | |
Total liabilities | 1,343,422 | | | 1,342,556 | |
| | | |
Commitments and contingencies (Note 15) | | | |
Stockholders’ Equity | | | |
Preferred stock, $0.01 par value; authorized 10,000,000 shares, no shares issued or outstanding | — | | | — | |
Common stock, $0.01 par value; authorized 90,000,000 shares; issued and outstanding 9,179,510 shares at December 31, 2023, and 9,127,595 shares at December 31, 2022 | 92 | | | 91 | |
Additional paid-in capital | 73,035 | | | 72,424 | |
Retained earnings, substantially restricted | 96,206 | | | 95,059 | |
Accumulated other comprehensive loss, net of tax | (7,673) | | | (7,214) | |
| | | |
Total stockholders’ equity | $ | 161,660 | | | $ | 160,360 | |
Total liabilities and stockholders’ equity | $ | 1,505,082 | | | $ | 1,502,916 | |
See accompanying Notes to Consolidated Financial Statements.
FIRST FINANCIAL NORTHWEST, INC. AND SUBSIDIARIES
Consolidated Income Statements
(Dollars in thousands, except share data)
| | | | | | | | | | | |
| Year Ended December 31, |
| 2023 | | 2022 |
Interest income | | | |
Loans, including fees | $ | 66,938 | | | $ | 52,935 | |
Investments | 8,474 | | | 5,603 | |
Interest-earning deposits | 2,261 | | | 386 | |
Dividends on FHLB stock | 485 | | | 318 | |
Total interest income | 78,158 | | | 59,242 | |
Interest expense | | | |
Deposits | 34,407 | | | 8,955 | |
FHLB advances and other borrowings | 3,208 | | | 1,934 | |
Total interest expense | 37,615 | | | $ | 10889 | |
Net interest income | 40,543 | | | 48,353 | |
Recapture of provision for credit losses | (208) | | | (434) | |
Net interest income after recapture of provision for credit losses | 40,751 | | | 48,787 | |
Noninterest income | | | |
Net gain on sale of investments | — | | | 27 | |
BOLI income | 1,081 | | | 1,004 | |
Wealth management revenue, net | 253 | | | 312 | |
Deposit related fees | 956 | | | 936 | |
Loan related fees | 275 | | | 919 | |
Other | 208 | | | 49 | |
Total noninterest income | 2,773 | | | 3,247 | |
Noninterest expense | | | |
Salaries and employee benefits | 20,366 | | | 21,133 | |
Occupancy and equipment | 4,748 | | | 4,776 | |
Professional fees | 2,288 | | | 2,339 | |
Data processing | 2,857 | | | 2,678 | |
Regulatory assessments | 763 | | | 403 | |
Insurance and bond premiums | 468 | | | 464 | |
| | | |
Marketing | 343 | | | 303 | |
| | | |
Other general and administrative | 3,833 | | | 3,529 | |
Total noninterest expense | 35,666 | | | 35,625 | |
Income before provision for federal income taxes | 7,858 | | | 16,409 | |
Federal income tax provision | 1,553 | | | 3,169 | |
Net income | $ | 6,305 | | | $ | 13,240 | |
| | | |
Basic earnings per common share | $ | 0.69 | | | $ | 1.47 | |
Diluted earnings per common share | $ | 0.69 | | | $ | 1.45 | |
Basic weighted average number of common shares outstanding | 9,126,209 | | 9,006,369 |
Diluted weighted average number of common shares outstanding | 9,152,617 | | 9,102,283 |
See accompanying Notes to Consolidated Financial Statements.
FIRST FINANCIAL NORTHWEST, INC. AND SUBSIDIARIES
Consolidated Statements of Comprehensive Income
(In thousands)
| | | | | | | | | | | | | | |
| | | | |
| | Year Ended December 31, |
| | 2023 | | 2022 |
| | |
Net income | | $ | 6,305 | | | $ | 13,240 | |
Other comprehensive loss, net of tax: | | | | |
Unrealized holding gains (losses) on available-for-sale securities | | 2,340 | | | (18,319) | |
Tax effect | | (492) | | | 3,847 | |
Reclassification adjustment for net gains realized in income | | — | | | (27) | |
Tax effect | | — | | | 6 | |
(Losses) gains on cash flow hedges | | (2,920) | | | 8,994 | |
Tax effect | | 613 | | | (1,889) | |
Other comprehensive loss, net of tax | | (459) | | | (7,388) | |
Total comprehensive income | | $ | 5,846 | | | $ | 5,852 | |
See accompanying Notes to Consolidated Financial Statements.
FIRST FINANCIAL NORTHWEST, INC. AND SUBSIDIARIES
Consolidated Statements of Stockholders’ Equity
(In thousands, except share data)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Shares | | Common Stock | | Additional Paid-in Capital | | Retained Earnings | | Accumulated Other Comprehensive Income (loss), net of tax | | Unearned Employee Stock Ownership Plan (“ESOP”) | | Total Stockholders’ Equity |
Balances at December 31, 2021 | 9,125,759 | | | $ | 91 | | | $ | 72,298 | | | $ | 86,162 | | | $ | 174 | | | $ | (846) | | | $ | 157,879 | |
Net income | — | | | — | | | — | | | 13,240 | | | — | | | — | | | 13,240 | |
Other comprehensive loss, net of tax | — | | | — | | | — | | | — | | | (7,388) | | | — | | | (7,388) | |
Exercise of stock options | 54,481 | | | (1) | | | 455 | | | — | | | — | | | — | | | 454 | |
Issuance of common stock - restricted stock awards, net | 45,544 | | | — | | | — | | | — | | | — | | | — | | | — | |
Compensation related to stock options and restricted stock awards | — | | | — | | | 770 | | | — | | | — | | | — | | | 770 | |
Allocation of 84,640 ESOP shares | — | | | — | | | 526 | | | — | | | — | | | 846 | | | 1,372 | |
Repurchase and retirement of common stock | (84,981) | | | 1 | | | (1,399) | | | — | | | — | | | — | | | (1,398) | |
Canceled common stock - restricted stock awards | (13,208) | | | — | | | (226) | | | — | | | — | | | — | | | (226) | |
Cash dividends declared and paid ($0.48 per share) | — | | | — | | | — | | | (4,343) | | | — | | | — | | | (4,343) | |
| | | | | | | | | | | | | |
Balances at December 31, 2022 | 9,127,595 | | | 91 | | | 72,424 | | | 95,059 | | | (7,214) | | | — | | | 160,360 | |
Net income | — | | | — | | | — | | | 6,305 | | | — | | | — | | | 6,305 | |
Other comprehensive loss, net of tax | — | | | — | | | — | | | — | | | (459) | | | — | | | (459) | |
Exercise of stock options | 95,019 | | | — | | | 1,023 | | | — | | | — | | | — | | | 1,023 | |
Issuance of common stock - restricted stock awards, net | 40,618 | | | 1 | | | — | | | — | | | — | | | — | | | 1 | |
Compensation related to stock options and restricted stock awards | — | | | — | | | 605 | | | — | | | — | | | — | | | 605 | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
Canceled common stock - stock awards | (83,722) | | | — | | | (1,017) | | | — | | | — | | | — | | | (1,017) | |
Cash dividends declared and paid ($0.52 per share) | — | | | — | | | — | | | (4,763) | | | — | | | — | | | (4,763) | |
Adjustment to beginning retained earnings, net of tax - adoption of ASU 2016-13 | — | | | — | | | — | | | (395) | | | — | | | — | | | (395) | |
Balances at December 31, 2023 | 9,179,510 | | | $ | 92 | | | $ | 73,035 | | | $ | 96,206 | | | $ | (7,673) | | | $ | — | | | $ | 161,660 | |
See accompanying Notes to Consolidated Financial Statements.
FIRST FINANCIAL NORTHWEST, INC. AND SUBSIDIARIES
Consolidated Statements of Cash Flows
(In thousands)
| | | | | | | | | | | |
| | | |
| Year Ended December 31, |
| 2023 | | 2022 |
Cash flows from operating activities: | | | |
Net income | $ | 6,305 | | | $ | 13,240 | |
Adjustments to reconcile net income to net cash provided by operating activities | | | |
Recapture of provision for credit losses | (208) | | | (434) | |
| | | |
| | | |
Net amortization of premiums and discounts on investments | 534 | | | 720 | |
Gain on sale of investments available-for-sale | — | | | (27) | |
Depreciation of premises and equipment | 2,028 | | | 2,153 | |
Loss on disposal of premises and equipment | 4 | | | 1 | |
Deferred federal income taxes | 175 | | | 217 | |
Allocation of ESOP shares | — | | | 1,372 | |
Stock compensation expense | 605 | | | 770 | |
BOLI income | (1,081) | | | (1,004) | |
Annuity income | (12) | | | (10) | |
Changes in operating assets and liabilities: | | | |
(Increase) decrease in prepaid expenses and other assets | (790) | | | 279 | |
Decrease in lease ROU asset | 766 | | | 739 | |
(Decrease) increase in advance payments from borrowers for taxes and insurance | (99) | | | 142 | |
Increase in accrued interest receivable | (846) | | | (1,228) | |
Decrease in lease liability | (756) | | | (719) | |
Increase in accrued interest payable | 2,411 | | | 216 | |
(Decrease) increase in other liabilities | (4,865) | | | 11,565 | |
Net cash provided by operating activities | 4,171 | | | 27,992 | |
Cash flows from investing activities: | | | |
Proceeds from sales and call of investments | — | | | 11,089 | |
Principal repayments on investments | 11,669 | | | 16,729 | |
Purchases of investments available-for-sale | — | | | (95,687) | |
| | | |
| | | |
Net increase in loans receivable | (9,134) | | | (63,222) | |
| | | |
| | | |
| | | |
Purchases of premises and equipment | (507) | | | (906) | |
Sale (purchase) of FHLB stock | 985 | | | (2,047) | |
| | | |
Purchase of BOLI | (286) | | | (72) | |
| | | |
Net cash provided (used) by investing activities | 2,727 | | | (134,116) | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
FIRST FINANCIAL NORTHWEST, INC. AND SUBSIDIARIES
Consolidated Statements of Cash Flows
(In thousands)
| | | | | | | | | | | |
(Continued) |
| Year Ended December 31, |
| 2023 | | 2022 |
Cash flows from financing activities: | | | |
Net increase in deposits | 24,067 | | | 12,566 | |
Advances from the FHLB | 189,000 | | | 196,000 | |
Repayments of advances from the FHLB | (209,000) | | | (146,000) | |
Proceeds from stock options exercises | 1,023 | | | 454 | |
Net share settlement of stock awards | (1,016) | | | (226) | |
Repurchase and retirement of common stock | — | | | (1,398) | |
Dividends paid | (4,763) | | | (4,343) | |
Net cash (used) provided by financing activities | $ | (689) | | | $ | 57,053 | |
| | | | | | | | | | | |
Net increase (decrease) in cash and cash equivalents | $ | 6,209 | | | $ | (49,071) | |
Cash and cash equivalents at beginning of year | 24,320 | | | 73,391 | |
Cash and cash equivalents at end of year | $ | 30,529 | | | $ | 24,320 | |
| | | |
Supplemental disclosures of cash flow information: | | | |
Cash paid during the period for: | | | |
Interest | $ | 35,204 | | | $ | 10,673 | |
Federal income taxes | 1,900 | | | 2,485 | |
| | | |
| | | |
| | | |
Noncash transactions: | | | |
| | | |
Unrealized gain (loss) arising during the year on investments available-for-sale | 2,340 | | | (18,346) | |
Unrealized (loss) gain arising during the year on cash flow hedge | (2,920) | | | 8,994 | |
Initial recognition of ROU asset for new leases | 108 | | | 368 | |
Initial recognition of lease liability for new leases | 108 | | | 368 | |
Initial recognition of ACL | 395 | | | — | |
See accompanying Notes to Consolidated Financial Statements.
FIRST FINANCIAL NORTHWEST, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Note 1 - Summary of Significant Accounting Policies
Nature of Operations and Principles of Consolidation
First Financial Northwest, Inc. (“First Financial Northwest”), a Washington corporation, was formed on June 1, 2007 for the purpose of becoming the holding company for First Financial Northwest Bank (the “Bank”) in connection with the conversion from a mutual holding company structure to a stock holding company structure completed on October 9, 2007. First Financial Northwest’s business activities generally are limited to passive investment activities and oversight of its investment in the Bank. Accordingly, the information presented in the consolidated financial statements and related data, relates primarily to the Bank. First Financial Northwest converted from a savings and loan holding company to a bank holding company in 2015 and is subject to regulation by the Board of Governors of the Federal Reserve of the Federal Reserve System ((the “Federal Reserve Board” or “Federal Reserve”) through the Federal Reserve Bank of San Francisco (the “FRB”). The Bank is regulated by the Federal Deposit Insurance Corporation (the “FDIC”) and the Washington State Department of Financial Institutions (the “DFI”).
The Bank was organized in 1923 as a Washington state-chartered savings and loan association, converted to a federal mutual savings and loan association in 1935, and converted to a Washington state-chartered mutual savings bank in 1992. In 2002, the Bank reorganized into a two-tier mutual holding company structure, became a stock savings bank and became the wholly-owned subsidiary of First Financial of Renton, Inc. In connection with the mutual to stock conversion in 2007, the Bank changed its name to First Savings Bank Northwest. In August 2015, the Bank changed its name to First Financial Northwest Bank to support the expansion of focus to being more than a traditional “savings” bank. In February 2016, the Bank changed its charter from a Washington chartered stock savings bank to a Washington chartered commercial bank.
The Bank is a community-based commercial bank primarily serving King and Snohomish Counties, and to a lesser extent, Pierce and Kitsap Counties, Washington. In King County, the headquarters and full-service banking office, as well as one branch office, are located in Renton. Additional King County branch offices are located in Bellevue, Woodinville, Bothell, Kent, Kirkland and Issaquah. In Snohomish County, five branch offices serve Mill Creek, Edmonds, Clearview, Smokey Point, and Lake Stevens. In Pierce County, two branch offices serve Gig Harbor and University Place. The Bank’s business consists of attracting deposits from the public and utilizing these deposits to originate one-to-four family residential, multifamily, commercial real estate, construction/land, business and consumer loans.
The accompanying consolidated financial statements include the accounts of First Financial Northwest and its wholly‑owned subsidiaries First Financial Northwest Bank and First Financial Diversified Corporation (collectively, “the Company”). All significant intercompany balances and transactions between First Financial Northwest and its subsidiaries have been eliminated in consolidation.
Basis of Presentation and Use of Estimates
The accounting and reporting policies of the Company conform to U.S. generally accepted accounting principles (“GAAP”). In preparing the consolidated financial statements, management makes estimates and assumptions based on available information. These estimates and assumptions affect the amounts reported in the financial statements and the disclosures provided. Actual results could differ from these estimates. Material estimates particularly subject to change include the allowance for credit losses (“ACL”).
Subsequent Events
On January 10, 2024, the Bank entered into a definitive agreement in which Global Credit Union will acquire the Bank. The transaction is structured as a purchase and assumption agreement with Global purchasing substantially all assets and assuming substantially all liabilities of the Bank for the all-cash consideration of $231.2 million, subject to certain adjustments, and subject to receiving all regulatory approvals, approval by the shareholders of the Company, and other customary closing conditions.
On February 12, 2024, the Company declared a quarterly dividend to common shareholders of $0.13 per share, to be paid on March 28, 2024, to shareholders of record as of March 15, 2024.
FIRST FINANCIAL NORTHWEST, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Cash and Cash Equivalents
For purposes of reporting cash flows, cash and cash equivalents include cash on hand and in banks, interest-bearing deposits and federal funds sold all with maturities of three months or less.
The Company is required to maintain an average reserve balance with the FRB or maintain such reserve balance in the form of cash. Effective March 26, 2020 the Federal Reserve lowered the reserve ratios on transaction accounts maintained at a depository institution to zero percent. There was no required reserve balance at December 31, 2023 and 2022.
Investments
Investments in debt securities are classified into one of three categories: (1) held-to-maturity, (2) available-for-sale, or (3) trading. At December 31, 2023 and 2022, we had held-to-maturity and available-for-sale, but no trading securities.
Investments are categorized as held-to-maturity when we have the positive intent and ability to hold them to maturity. Held-to-maturity investments are reported at amortized cost.
Investments are classified as available-for-sale if the Company intends to hold the securities for an indefinite period of time, but not necessarily to maturity. Investments available-for-sale are reported at fair value. Unrealized holding gains and losses on investments available-for-sale are excluded from earnings and are reported in other comprehensive income (loss), net of applicable taxes. Gains and losses on sales are recorded on the trade date and determined using the specific identification method. Amortization or accretion of purchase premiums and discounts are included in investment income using the level-yield method over the remaining period to contractual maturity. Dividend or interest income is recognized when it is earned.
The estimated fair value of investments is based on quoted market prices for investments traded in active markets or dealer quotes. Mortgage-backed investments represent participation interest in pools of first mortgage loans originated and serviced by the issuers of the investments.
Management makes an assessment to determine whether there have been any events or economic circumstances to indicate that a security has incurred a credit-related loss. Management considers many factors including recent events specific to the issuer or industry, and for debt securities, external credit ratings and recent downgrades. For debt securities, if management intends to sell the security or it is likely that management will be required to sell the security before recovering its cost basis, the entire impairment loss would be recognized in earnings. If management does not intend to sell the security and it is not likely that management will be required to sell the security but management does not expect to recover the entire amortized cost basis of the security, only the portion of the impairment loss representing credit losses would be recognized in earnings. The credit loss on a security is measured as the difference between the amortized cost basis and the present value of the cash flows expected to be collected, limited to the amount that the security’s fair value is less than its amortized cost basis. The remaining impairment related to all other factors, the difference between the present value of the cash flows expected to be collected and fair value, is recognized as a charge to other comprehensive income (“OCI”). Impairment losses related to all other factors are presented as separate categories within OCI.
Loans Receivable
Loans are recorded at their outstanding principal balance adjusted for charge-offs, the ACL, net deferred fees or costs, premium and discounts. Interest on loans is accrued on the unpaid principal balance. Loan origination fees, net of certain direct origination costs, are deferred and recognized in interest income using the level-yield method without anticipating prepayments.
The accrual of interest on loans is discontinued at the time the loan is 90 days delinquent unless the loan is well secured and in the process of collection. Consumer and other loans are typically managed in the same manner. In all cases, loans are placed on nonaccrual or charged-off at an earlier date if collection of principal or interest is doubtful.
All interest accrued but not collected on loans that are placed on nonaccrual is reversed against interest income. Loans are returned to accrual status when all principal and interest amounts contractually due are brought current and future payments are reasonably assured. In order to return a nonaccrual loan to accrual status, each loan is evaluated on a case-by-case basis. We evaluate the borrower’s financial condition to ensure that future loan payments are reasonably assured. We also take into
FIRST FINANCIAL NORTHWEST, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
consideration the borrower’s willingness and ability to make the loan payments and historical repayment performance. We require the borrower to make the loan payments consistently for a period of at least six months as agreed to under the terms of any modified loan agreement before we will consider reclassifying the loan to accrual status.
Individually Evaluated Loans
The Company evaluates loans collectively for purposes of determining the ACL in accordance with ASC 326. Collective evaluation is based on aggregating loans deemed to possess similar risk characteristics. In certain instances, the Company may identify loans that it believes no longer possess risk characteristics similar to other loans in the portfolio. These loans are typically identified from a substandard or worse internal risk grade, since the specific attributes and risks associated with such loans tend to become unique as the credit deteriorates. Such loans are typically nonperforming, modified loans made to borrowers experiencing financial difficulty, and/or are deemed collateral dependent, where the ultimate repayment of the loan is expected to come from the operation of or eventual sale of the collateral.
Loans that are deemed by management to possess unique risk characteristics are evaluated individually for purposes of determining an appropriate lifetime ACL. The Company uses a discounted cash flow approach, using the loan’s effective interest rate, for determining the ACL on individually evaluated loans, unless the loan is deemed collateral dependent. Collateral dependent loans are evaluated based on the estimated fair value of the underlying collateral, less estimated costs to sell. The Company may increase or decrease the ACL for collateral dependent individually evaluated loans based on changes in the estimated expected fair value of the collateral. In cases where the loan is well-secured and the estimated value of the collateral exceeds the amortized cost of the loan, no ACL is recorded. Changes in the ACL for all other individually evaluated loans is substantially on the Company’s evaluation of cash flows expected to be received from such loans.
Loan Modifications to Borrowers Experiencing Financial Difficulty
Loan modifications are made in the ordinary course of business and are completed on a case-by-case basis through negotiation with the borrower in connection with the ongoing loan collection processes. Loan modifications are made to provide borrowers payment relief and typically include adjustments such as changes to interest rate, advancement of maturity date, and interest only payments for a period of time. Effective January 1, 2023, the Company adopted ASU 2022-02, which eliminated accounting guidance for troubled-debt restructurings while requiring disclosure of borrowers experiencing financial difficulty for modifications related to principal reductions, interest rate reductions, term extensions, and more than insignificant payment delay.
From time to time, we may modify certain loans to borrowers who are experiencing financial difficulty. In some cases, these modifications may result in new loans. Loan modifications to borrowers experiencing financial difficulty may be in the form of a principal forgiveness, an interest rate reduction, an other-than-insignificant payment delay, or a term extension or a combination thereof, among other things.
As of December 31, 2023, the Company had no loans that were both experiencing financial difficulty and modified during the year.
FIRST FINANCIAL NORTHWEST, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Allowance for Credit Losses (AFS Investments)
For AFS securities in an unrealized loss position, the Company first assesses whether it intends to sell, or it is more likely than not that it will be required to sell, the security before recovery of its amortized cost basis. If either criteria is met, the security’s amortized cost basis is written down to fair value through income. For AFS securities where neither of the criteria are met, the Company evaluates whether the decline in fair value has resulted from credit losses or other factors. In making this assessment, management considers the extent to which fair value is less than amortized cost, any changes to the credit rating of the security by a rating agency, and adverse conditions specifically related to the security, among other factors. If this assessment indicates that a credit loss exists, the present value of cash flows expected to be collected from the security are compared to the amortized cost basis of the security. If the present value of cash flows expected to be collected is less than the amortized cost basis, a credit loss exists and an allowance for credit losses is recorded for the credit loss, limited to the amount that the fair value is less than the amortized cost basis. Any remaining discount that has not been recorded through an allowance for credit losses is recognized in other comprehensive income. Changes in the allowance for credit losses are recorded as a provision (or recaputure) for credit losses. Losses are charged against the allowance when management believes the uncollectibility of an AFS security is confirmed or when either of the criteria regarding intent or requirement to sell is met. As of December 31, 2023, the Company determined that the unrealized loss positions in AFS securities were not the result of credit losses, and therefore, an allowance for credit losses was not recorded.
Allowance for Credit Losses (HTM Investments)
The three annuities we own and classify as held to maturity were purchased to support payments to two executive as part of their Supplemental Employment Retirement Program (“SERP”). These annuities, along with an associated policy and rider, provide for payments in retirement for the life of the executive. The rider that provides the long term guarantee for the SERP has no cash value and is not transferable to another annuitant. The cash value of the annuity is representative of the liquidation value of the contract. For this reason, no allowance for credit losses was recorded.
Allowance for Credit Losses (Loans and Unfunded Commitments)
The Company maintains an ACL for the expected credit losses of the loan portfolio as well as unfunded loan commitments. The amount of ACL is based on ongoing, quarterly assessments by management. The CECL methodology requires an estimate of the credit losses expected over the life of an exposure (or pool of exposures).
The ACL for the loan portfolio is a valuation account that is deducted from the loans amortized cost basis to present the net amount expected to be collected on the loans. Loan balances are charged off against the ACL when management believes the non-collectability of a loan balance is confirmed. Recoveries are recorded as an increase to the ACL for loans to the extent they do not exceed the related charge-off amounts. The ACL for loans, as reported in our consolidated balance sheets, is adjusted by a provision for credit losses and reduced by the charge-offs of loan amounts, net of recoveries.
The ACL consists of the allowance for loan losses and the reserve for unfunded commitments. The estimate of expected credit losses under the CECL methodology is based on relevant information about past events, current conditions, and reasonable and supportable forecasts that affect the collectability of the reported amounts. Historical loss experience is generally the starting point for estimating expected credit losses. We then consider whether the historical loss experience should be adjusted for asset-specific risk characteristics or current conditions at the reporting date that did not exist over the period that historical experience was based for each loan type. Finally, we consider forecasts about future economic conditions or changes in collateral values that are reasonable and supportable.
Management estimates the ACL balance using relevant available information from internal and external sources relating to past events, current conditions and reasonable and supportable forecasts. Historical credit loss experience provides the basis for the estimation of expected credit losses. Adjustments to historical loss information are made for differences in current loan-specific risk characteristics such as differences in underwriting standards, portfolio mix or delinquency levels or other relevant factors.
The credit loss estimation process involves procedures to appropriately consider the unique characteristics of its loan portfolio, disaggregating loans into pools, the level at which credit risk is monitored. Determining the appropriateness of the ACL is complex and requires judgment by management about the effect of matters that are inherently uncertain. In future
FIRST FINANCIAL NORTHWEST, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
periods, evaluations of the overall loan portfolio, based on the factors and forecasts then prevailing, may result in material changes in the ACL and provision for credit losses.
The methodology for estimating the amount of expected credit losses has two basic components: first, a pooled component for estimated expected credit losses for pools of loans that share similar risk characteristics and second an asset-specific component involving individual loans that do not share risk characteristics with other loans and the measurement of expected credit losses for such individual loans. The Company's ACL model methodology is to build a reserve rate using historical life of loan default rates combined with assessments of current loan portfolio information and current and forecasted economic environment and business cycle information. The model uses statistical analysis to determine the life of loan default rates for the quantitative component and analyzes qualitative factors (Q-Factors) that assess the current loan portfolio conditions and forecasted economic environment and collateral values.
Management maintains an ACL for unfunded commitments to absorb estimated expected credit losses associated with our off-balance commitments to lend funds such as unused lines of credit and the undisbursed portion of construction loans. The estimate considers the likelihood that funding will occur and estimated expected credit losses on commitments expected to be funded over the estimated life. Loss rates are estimated by utilizing the same loss rates calculated for the allowance for credit losses related to the respective loan portfolio pool. The ACL for unfunded commitments is based on estimates and ultimate losses may vary from the current estimates. The ACL on unfunded commitments is evaluated on a regular basis an necessary adjustments are recorded as a provision (recapture of provision) for credit losses. The ACL for unfunded commitments is included in the other liabilities section of the consolidated balance sheets.
Premises and Equipment
Premises and equipment are stated at cost less accumulated depreciation and amortization. Depreciation and amortization are computed using the straight-line method over the estimated useful lives of the assets. The estimated useful lives used to compute depreciation and amortization is 15 to 40 years for buildings and building improvements, and is three to seven years for furniture, fixtures, and equipment. Leasehold improvements are amortized over the life of the lease. Management reviews buildings, improvements and equipment for impairment on an annual basis or whenever events or changes in the circumstances indicate that the undiscounted cash flows for the property are less than its carrying value. If identified, an impairment loss is recognized through a charge to earnings based on the fair value of the property.
Federal Home Loan Bank Stock
As a member of the Federal Home Loan Bank System, the Company is required to maintain a minimum level of investment in the Federal Home Loan Bank of Des Moines (“FHLB”) stock, based on specified percentages of total assets and the Bank’s outstanding FHLB advances. Ownership of FHLB stock is restricted to the FHLB and member institutions. The Company’s investment in FHLB stock is carried at par value ($100 per share), which reasonably approximates its fair value.
Transfer of Financial Assets
Transfers of an entire financial asset, a group of entire financial assets, or participating interest in an entire financial asset are accounted for as sales when control over the assets has been surrendered. Control over transferred assets is deemed to be surrendered when (1) the assets have been isolated from the Company, (2) the transferee obtains the right (free of conditions that constrain it from taking advantage of that right) to pledge or exchange the transferred assets, and (3) the Company does not maintain effective control over the transferred assets through an agreement to repurchase them before their maturity.
Other Real Estate Owned
OREO consists principally of properties acquired through foreclosure and is originally stated at estimated market value less selling costs. Losses arising from the acquisition of property, in full or partial satisfaction of loans, are charged to the ACL.
Subsequent to the transfer of foreclosed assets held for sale, the assets are recorded at the lower of cost or fair value (less estimated costs to sell), based on periodic evaluations. Subsequent write-downs in value are charged to noninterest expense. Generally, legal and professional fees associated with foreclosures are expensed as incurred. Costs incurred to improve property prior to sale are capitalized; however, in no event are recorded costs allowed to exceed estimated fair value.
FIRST FINANCIAL NORTHWEST, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Subsequent gains, losses, or expenses recognized on the sale of these properties are included in noninterest expense. The amounts that will ultimately be recovered from foreclosed assets may differ substantially from the carrying value of the assets because of future market factors beyond management’s control.
Bank-Owned Life Insurance
The Company has purchased life insurance on certain key executives and officers. Bank-owned life insurance (“BOLI”) is recorded at the amount that can be realized under the insurance contract at the balance sheet date, which is the cash surrender value adjusted for other charges or other amounts due that are probable at settlement. Increases to the cash surrender value are recorded as noninterest income and partially offset expenses for employee benefits. Certain BOLI contracts contain endorsement split-dollar life agreements. In these circumstances, the Bank accrues a reserve liability and related compensation expense for the expected future benefit payout.
Loan Commitments and Related Financial Instruments
Financial instruments include off-balance sheet credit instruments, such as unused lines of credit and commercial letters of credit issued to meet customer financing needs. The face amount of these items represents the exposure to loss before considering customer collateral or ability to repay. Such financial instruments are recorded when they are funded.
Stock-Based Compensation
Compensation cost is recognized for stock options and restricted stock awards, based on the fair value of these awards at the grant date. A Black-Scholes model is utilized to estimate the fair value of stock options, while the market price of the Company’s common stock at the grant date is used for restricted stock awards. Compensation cost is recognized over the required service period, generally defined as the vesting period. For awards with graded vesting, compensation cost is recognized on a straight-line basis over the requisite service period for the entire award.
Federal Income Taxes
The Company files a consolidated Federal income tax return and records its provision for income taxes under the asset and liability method. Deferred taxes result from temporary differences in the recognition of certain income and expense amounts between the Company’s financial statements and its tax return. The principal items giving rise to these differences include net operating losses, valuation adjustments on foreclosed properties, and allowance for credit losses. Deferred tax assets and liabilities are reflected at currently enacted income tax rates applicable to the period in which the deferred tax assets or liabilities are expected to be realized or settled. As changes in tax laws or rates are enacted, deferred tax assets and liabilities are adjusted through the provision for income taxes. Valuation allowances are established to reduce the net carrying amount of deferred tax assets if it is determined to be more likely than not that all or some portion of the potential deferred tax asset will not be realized. The Company’s policy is to recognize interest and penalties associated with income tax matters in income tax expense.
Employee Stock Ownership Plan
The cost of shares issued to the Employee Stock Ownership Plan (“ESOP”), but not yet allocated to participants, is shown as a reduction of stockholders’ equity. Compensation expense is based on the market price of shares as they are committed to be released to participant accounts. Dividends on allocated ESOP shares reduce retained earnings; dividends on unearned ESOP shares reduce debt and accrued interest. As of December 31, 2022, all shares under the ESOP were allocated.
Earnings Per Share
Nonvested share-based payment awards that contain nonforfeitable rights to dividends or dividend equivalents are participating securities and are included in the computation of earnings per share (“EPS”) pursuant to the two-class method. The two-class method is an earnings allocation formula that determines EPS for each class of common stock and participating security according to dividends declared or accumulated and participation rights in undistributed earnings. Certain shares of the Company’s nonvested restricted stock awards qualify as participating securities.
FIRST FINANCIAL NORTHWEST, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Net income is allocated between the common stock and participating securities pursuant to the two-class method, based on their rights to receive dividends, participate in earnings or absorb losses. Basic earnings per common share is computed by dividing net earnings available to common shareholders by the weighted average number of common shares outstanding during the period, excluding participating nonvested restricted shares. As ESOP shares are committed to be released, they are included in the outstanding shares used in the basic EPS calculation.
Diluted earnings per share is computed in a similar manner, except that first the denominator is increased to include the number of additional shares that would have been outstanding if potentially dilutive shares, excluding the participating securities, were issued using the treasury stock method. For all periods presented, stock options and certain restricted stock awards are potentially dilutive non-participating instruments issued by the Company.
Undistributed losses are not allocated to the nonvested share-based payment awards (the participating securities) under the two-class method as the holders are not contractually obligated to share in the losses of the Company.
Comprehensive Income
Comprehensive income consists of net income and unrealized gains and losses on investments available-for-sale and derivatives, which are also recognized as separate components of equity, net of tax.
Advertising Expenses
Advertising costs are generally expensed as incurred and are not material.
Fair Value of Financial Instruments
Fair values of financial instruments are estimated using relevant market information and other assumptions, as more fully disclosed in a separate note. Fair value estimates involve uncertainties and matters of significant judgment regarding interest rates, credit risk, prepayments and other factors, especially in the absence of broad markets for particular items. Changes in assumptions or in market conditions could significantly affect the estimates.
Segment Information
The Company’s activities are considered to be a single industry segment for financial reporting purposes. The Company is engaged in the business of attracting deposits from the general public and providing lending services. Substantially all income is derived from a diverse base of investments and commercial, construction, mortgage, and consumer lending activities.
Reclassification
Certain amounts in the consolidated financial statements have been reclassified to conform to the current consolidated financial statement presentation. The results of the reclassifications are not considered material and have no effect on previously reported net income or stockholders’ equity.
Derivatives
The Company designates certain interest rate swap agreements as a cash flow hedge, and as such, reports the net fair value as an asset or liability. The hedge is utilized to mitigate the risk of variability in future interest payments. The fair value of the cash flow hedge is based on dealer quotes, pricing models, discounted cash flow methodologies or similar techniques for which the determination of fair value may require significant management judgment or estimation. The derivative is marked to its fair value, with the change in fair value recorded as other comprehensive income or loss. Each derivative is tested for effectiveness quarterly and all of our derivatives continue to be deemed effective. The gain or loss on the derivative is reclassified into earnings in the same income statement line item that is used to present the earnings effect of the hedged item.
FIRST FINANCIAL NORTHWEST, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Goodwill
Goodwill is recorded from a business combination as the difference in purchase price and fair value of the assets acquired and liabilities assumed. Goodwill has an indefinite useful life, and as such, is not amortized. The Company performs a goodwill impairment analysis on an annual basis as of December 31. Additionally, the Company performs an impairment analysis as needed when circumstances indicate impairment potentially exists. Any impairment will be recorded as a noninterest expense and corresponding reduction in intangible asset on the consolidated financial statements.
Core Deposit Intangible
A core deposit intangible (“CDI”) asset was recognized from the assumption of core deposit liabilities in connection with the acquisition of four banking branches from a third party in 2017 (the “Branch Acquisition”). The asset was valued by a third party and is amortized into noninterest expense over ten years. The CDI is evaluated for impairment annually with any additional decline recorded as a noninterest expense on the Consolidated Income Statement.
Recently Issued Accounting Pronouncements
Accounting Standards Update (“ASU”) No. 2016-13, Financial Instruments - Credit Losses (Topic 326) as amended by ASU 2018-19, ASU 2019-04 and ASU 2019-05, was originally issued by the Financial Accounting Standards Board (“FASB”) in June 2016. This ASU replaces the incurred loss methodology which delays recognition until it is probable a loss has been incurred with an expected loss methodology referred to as the current expected credit loss (“CECL”) methodology. The amendments in this ASU require a financial asset that is measured at amortized cost to be presented at the net amount expected to be collected. The income statement would then reflect the measurement of credit losses for newly recognized financial assets as well as changes to the expected credit losses that have taken place during the reporting period. The measurement of expected credit losses under CECL will be based on historical information, current conditions, and reasonable and supportable forecasts that impact the collectability of the reported amount. Available-for-sale securities will bifurcate the fair value mark and establish an allowance for credit losses through the income statement for the credit portion of that mark. The interest portion will continue to be recognized through accumulated other comprehensive income or loss. The change in ACL recognized as a result of the adoption of CECL will occur through a cumulative-effect adjustment to retained earnings as of the beginning of the first reporting period in which the ASU is adopted. This ASU was effective for smaller reporting companies, such as the Company, on January 1, 2023. ASU 2019-05 issued in April 2019 further provides that entities that have certain financial instruments measured at amortized cost that have credit losses, to irrevocably elect the fair value option in Subtopic 825-10, upon adoption of Topic 326. The fair value option applies to available-for-sale debt securities. This ASU was effective upon adoption of ASU 2016-13, and should be applied on a modified-retrospective basis as a cumulative-effect adjustment to the opening balance of retained earnings in the statement of financial condition as of the adoption date. On January 1, 2023, the Company adopted this ASU, which resulted in a net of tax charge of $395,000 to retained earnings, and a $500,000 increase to ACL for the cumulative effect of adopting this guidance. The impact that the transition to CECL had on the expected credit losses on unfunded commitments was deemed to be immaterial.
In January 2021, the FASB issued ASU No. 2021-01, Reference Rate Reform (Topic 848). This ASU applies to contracts, hedging relationships and other transactions that reference London Interbank Offering Rate (“LIBOR”) or other rate references expected to be discontinued because of reference rate reform. The amendments in this ASU are elective and apply to all entities that have derivative instruments that use an interest rate that will be modified by reference rate reform. This ASU provides implementation guidance to clarify that certain optional expedients and exceptions in Topic 848 may be applied to derivative instruments. This ASU may be elected on a full retrospective basis for any interim period subsequent to March 12, 2020, or on a prospective basis to new modifications from any date subsequent to the date of issuance. Effective January 25, 2021, the Company adhered to the Interbank Offered Rate Fallbacks Protocol (“Protocol”) as published by the International Swaps and Derivatives Association, Inc. and recommended by the Alternative Reference Rates Committee. Additionally, effective January 1, 2022, the Company was no longer initiating or renewing loans using LIBOR as an index. As of December 31, 2023, all of the Company’s contracts using LIBOR have been converted to be based on Secured Overnight Financing Rate (“SOFR”).
In March 2022, the FASB issued ASU 2022-02, Financial Instruments - Credit Losses (Topic 326): Troubled Debt Restructurings and Vintage Disclosures. This ASU eliminates the accounting guidance for troubled debt restructured loans
FIRST FINANCIAL NORTHWEST, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(“TDRs”) by creditors while enhancing disclosure requirements for certain loan refinancings and restructurings by creditors when a borrower is experiencing financial difficulty. Additionally, the ASU requires public business entities to disclose current-period gross charge-offs by year of origination for financing receivables and net investments in leases. This ASU is effective upon adoption of ASU 2016-13. On January 1, 2023, the Company adopted this ASU at the same time ASU 2016-13 was adopted. The Company had no loans modified for borrowers experiencing financial difficulty during the year ended December 31, 2023. The Company had $22,000 gross charge-offs in consumer loans since the adoption of this ASU.
Note 2 - Investments
The following tables summarize the amortized cost and fair value of investments available-for-sale at December 31, 2023 and 2022, and the corresponding amounts of gross unrealized gains and losses.
| | | | | | | | | | | | | | | | | | | | | | | |
| December 31, 2023 |
| Amortized Cost | | Gross Unrealized Gains | | Gross Unrealized Losses | | Fair Value |
| (In thousands) |
Mortgage-backed investments: | | | | | | | |
Fannie Mae | $ | 11,562 | | | $ | — | | | $ | (1,684) | | | $ | 9,878 | |
Freddie Mac | 12,934 | | | — | | | (1,755) | | | 11,179 | |
Ginnie Mae | 28,096 | | | — | | | (1,516) | | | 26,580 | |
Other | 30,559 | | | — | | | (1,366) | | | 29,193 | |
Municipal bonds | 36,571 | | | 42 | | | (4,764) | | | 31,849 | |
U.S. Government agencies | 71,003 | | | 5 | | | (1,051) | | | 69,957 | |
Corporate bonds | 33,000 | | | — | | | (3,721) | | | 29,279 | |
| | | | | | | |
| $ | 223,725 | | | $ | 47 | | | $ | (15,857) | | | $ | 207,915 | |
| | | | | | | | | | | | | | | | | | | | | | | |
| December 31, 2022 |
| Amortized Cost | | Gross Unrealized Gains | | Gross Unrealized Losses | | Fair Value |
| (In thousands) |
Mortgage-backed investments: | | | | | | | |
Fannie Mae | $ | 11,800 | | | $ | — | | | $ | (1,860) | | | $ | 9,940 | |
Freddie Mac | 13,720 | | | — | | | (1,831) | | | 11,889 | |
Ginnie Mae | 29,426 | | | 18 | | | (1,601) | | | 27,843 | |
Other | 34,295 | | | — | | | (1,906) | | | 32,389 | |
Municipal bonds | 36,968 | | | 17 | | | (6,102) | | | 30,883 | |
U.S. Government agencies | 76,718 | | | 6 | | | (2,370) | | | 74,354 | |
Corporate bonds | 33,000 | | | — | | | (2,520) | | | 30,480 | |
| $ | 235,927 | | | $ | 41 | | | $ | (18,190) | | | $ | 217,778 | |
There were $2.5 million and $2.4 million of investments classified as held-to-maturity at December 31, 2023, and 2022, respectively. In January 2020, the Company purchased three annuity contracts to be held long-term to satisfy the benefit obligation associated with certain supplemental executive retirement plan (“SERP”) agreements. These annuities, along with an associated insurance policy and rider, provide for payments in retirement for the life of the executive. The rider that provides the long term guarantee for the SERP has no cash value and is not transferrable to another annuitant. The cash value of the annuity is representative of the liquidation value of the contract. Hence, the amortized cost of each of these HTM investments is considered to be its fair value.
FIRST FINANCIAL NORTHWEST, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
The amortized cost and estimated fair value of investments available-for-sale at December 31, 2023, by expected maturity, are shown below. Expected maturities will differ from contractual maturities because borrowers may have the right to call or prepay obligations with or without call or prepayment penalties. Investments not due at a single maturity date, primarily mortgage‑backed investments, are shown separately.
| | | | | | | | | | | |
| December 31, 2023 |
| Amortized Cost | | Fair Value |
| (In thousands) |
Due within one year | $ | 39,883 | | | $ | 39,603 | |
Due after one year through five years | 11,054 | | | 10,770 | |
Due after five years through ten years | 33,762 | | | 29,683 | |
Due after ten years | 55,875 | | | 51,029 | |
| 140,574 | | | 131,085 | |
Mortgage-backed investments | 83,151 | | | 76,830 | |
| | | |
| $ | 223,725 | | | $ | 207,915 | |
Maturities of the investments held-to-maturity (annuities) were established at the time the initial contract was signed. They were set up as end of life of the executives or until the annuities are depleted.
Under Washington State law, in order to participate in the public funds program the Company is required to pledge eligible securities as collateral in an amount equal to 50% of the public deposits held. Investments with a carrying value of $26.5 million and $21.0 million were pledged as collateral for public deposits at December 31, 2023 and 2022, respectively, both of which exceeded the minimum collateral requirements established by the Washington Public Deposit Protection Commission. At both December 31, 2023 and 2022, there were no investments pledged as collateral for FHLB advances.
FIRST FINANCIAL NORTHWEST, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Sales and other redemptions of available-for-sale investments were as follows:
| | | | | | | | | | | |
| Year Ended December 31, |
| 2023 | | 2022 |
| (In thousands) |
Proceeds | $ | — | | | $ | 11,088 | |
Gross gains | — | | | 27 | |
Gross losses | — | | | — | |
The following tables summarize the aggregate fair value and gross unrealized loss by length of time those investments have been continuously in an unrealized loss position at December 31, 2023 and 2022.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| December 31, 2023 |
| Less Than 12 Months | | 12 Months or Longer | | Total |
| Fair Value | | Unrealized Loss | | Fair Value | | Unrealized Loss | | Fair Value | | Unrealized Loss |
| (In thousands) |
Mortgage-backed investments: | | | | | | | | | | | |
Fannie Mae | $ | — | | | $ | — | | | $ | 9,878 | | | $ | (1,684) | | | $ | 9,878 | | | $ | (1,684) | |
Freddie Mac | 671 | | | (57) | | | 10,508 | | | (1,698) | | | 11,179 | | | (1,755) | |
Ginnie Mae | 11,601 | | | (70) | | | 14,979 | | | (1,446) | | | 26,580 | | | (1,516) | |
Other | — | | | — | | | 28,330 | | | (1,366) | | | 28,330 | | | (1,366) | |
Municipal bonds | 2,477 | | | (16) | | | 26,916 | | | (4,748) | | | 29,393 | | | (4,764) | |
U.S. Government agencies | — | | | — | | | 67,440 | | | (1,051) | | | 67,440 | | | (1,051) | |
Corporate bonds | 5,966 | | | (34) | | | 23,313 | | | (3,687) | | | 29,279 | | | (3,721) | |
| $ | 20,715 | | | $ | (177) | | | $ | 181,364 | | | $ | (15,680) | | | $ | 202,079 | | | $ | (15,857) | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| December 31, 2022 |
| Less Than 12 Months | | 12 Months or Longer | | Total |
| Fair Value | | Unrealized Loss | | Fair Value | | Unrealized Loss | | Fair Value | | Unrealized Loss |
| (In thousands) |
Mortgage-backed investments: | | | | | | | | | | | |
Fannie Mae | $ | 6,710 | | | $ | (1,073) | | | $ | 3,226 | | | $ | (787) | | | $ | 9,936 | | | $ | (1,860) | |
Freddie Mac | 4,677 | | | (272) | | | 6,476 | | | (1,559) | | | 11,153 | | | (1,831) | |
Ginnie Mae | 7,645 | | | (310) | | | 13,714 | | | (1,291) | | | 21,359 | | | (1,601) | |
Other | 27,430 | | | (1,614) | | | 4,959 | | | (292) | | | 32,389 | | | (1,906) | |
Municipal bonds | 7,892 | | | (680) | | | 20,901 | | | (5,422) | | | 28,793 | | | (6,102) | |
U.S. Government agencies | 43,664 | | | (1,184) | | | 30,224 | | | (1,186) | | | 73,888 | | | (2,370) | |
Corporate bonds | 17,241 | | | (1,259) | | | 13,239 | | | (1,261) | | | 30,480 | | | (2,520) | |
| $ | 115,259 | | | $ | (6,392) | | | $ | 92,739 | | | $ | (11,798) | | | $ | 207,998 | | | $ | (18,190) | |
At both December 31, 2023 and 2022, the Company had 123 securities with a gross unrealized loss position. Management reviewed the financial condition of the entities underlying the securities at both December 31, 2023 and 2022, and determined that no ACL was required. Management does not believe that the unrealized losses at December 31, 2023 and 2022, were related to credit quality. The declines in fair market values of these securities were mainly attributed to changes in market interest rates, credit spreads, market volatility and liquidity conditions. Currently, the Company does not intend to sell, and it is not more likely than not that the Company will be required to sell the positions before their recovery of the amortized cost basis, which may be at maturity. As such, no allowance for credit losses was recorded with respect to AFS securities for the years ended December 31, 2023 and 2022.
FIRST FINANCIAL NORTHWEST, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Note 3 - Loans Receivable
Loans receivable net of loans in process (“LIP”), at December 31, 2023, and 2022 are summarized as follows:
| | | | | | | | | | | |
| December 31, |
| 2023 | | 2022 |
| (In thousands) |
One-to-four family residential: | | | |
Permanent owner occupied | $ | 284,471 | | | $ | 232,869 | |
Permanent non-owner occupied | 228,752 | | | 241,311 | |
| 513,223 | | | 474,180 | |
| | | |
Multifamily | 138,149 | | | 126,866 | |
| | | |
Commercial real estate | 377,859 | | | 407,904 | |
| | | |
Construction/land: (1) | | | |
One-to-four family residential | 47,149 | | | 52,492 | |
Multifamily | 4,004 | | | 15,393 | |
| | | |
Land | 9,771 | | | 9,759 | |
| 60,924 | | | 77,644 | |
| | | |
Business | 29,081 | | | 31,363 | |
Consumer | 71,995 | | | 64,353 | |
Total loans | 1,191,231 | | | 1,182,310 | |
Less: | | | |
ACL for loans | 15,306 | | | 15,227 | |
Loans receivable, net | $ | 1,175,925 | | | $ | 1,167,083 | |
____________
(1)Included in the construction/land category are “rollover” loans, which are loans that will convert upon completion of the construction period to permanent loans and be reclassified according to the underlying collateral. In addition, raw land or buildable lots where the Company does not intend to finance the construction are included in the construction/land category. At December 31, 2023 and 2022, all of the multifamily and land loans included in the construction/land loan portfolio will be converted to permanent loans upon completion of the construction period.
Concentrations of credit. Most of the Company’s lending activity occurs within the state of Washington. The primary market areas include King, and to a lesser extent, Pierce, Snohomish and Kitsap counties. At December 31, 2023, the Company’s loan portfolio was comprised of one-to-four family residential loans representing 43.1% of the total loan portfolio, commercial real estate and multifamily loans representing 31.6% and 11.6%, respectively, and construction/land loans representing 5.1% of the total loan portfolio. Consumer and business loans accounted for the remaining 8.6% of the total loan portfolio. During the years ended December 31, 2021 and 2020, the Company participated in the U.S. Small Business Administration (“SBA”) Paycheck Protection Program (“PPP”), a guaranteed unsecured loan program enacted under the Coronavirus Aid Relief and Economic Security Act of 2020 to provide near-term relief to help small businesses impacted by COVID-19 sustain operations. Forgiveness payments received from the SBA reduced the balance of PPP loans included in business loans to $473,000 at December 31, 2023, all of which is fully guaranteed by the SBA. The Company’s five largest borrowing relationships had an aggregate total of $99.1 million at December 31, 2023, representing 8.3% of total loans receivable.
FIRST FINANCIAL NORTHWEST, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
The Company originates both adjustable and fixed interest rate loans. The composition of loans receivable at December 31, 2023 and 2022, was as follows:
| | | | | | | | | | | | | | | | | | | | |
December 31, 2023 |
Fixed Rate | | Adjustable Rate |
Term to Maturity | | Principal Balance | | Term to Rate Adjustment | | Principal Balance |
(In thousands) |
Due within one year | | $ | 27,714 | | | Due within one year (1) | | $ | 310,260 | |
After one year through three years | | 55,326 | | | After one year through three years | | 169,981 | |
After three years through five years | | 74,404 | | | After three years through five years | | 173,914 | |
After five years through ten years | | 71,210 | | | After five years through ten years | | 101,724 | |
Thereafter | | 206,698 | | | Thereafter | | — | |
| | $ | 435,352 | | | | | $ | 755,879 | |
____________
(1) Includes $128.9 million of prime based loans and $108.2 million in loans that adjust based on SOFR.
| | | | | | | | | | | | | | | | | | | | |
December 31, 2022 |
Fixed Rate | | Adjustable Rate |
Term to Maturity | | Principal Balance | | Term to Rate Adjustment | | Principal Balance |
(In thousands) |
Due within one year | | $ | 4,654 | | | Due within one year (1) | | $ | 328,934 | |
After one year through three years | | 56,336 | | | After one year through three years | | 72,292 | |
After three years through five years | | 68,739 | | | After three years through five years | | 224,527 | |
After five years through ten years | | 105,847 | | | After five years through ten years | | 108,217 | |
Thereafter | | 212,764 | | | Thereafter | | — | |
| | $ | 448,340 | | | | | $ | 733,970 | |
____________
(1) Includes $158.2 million of prime based loans and $110.7 million in loans that adjust based on LIBOR.
Our adjustable-rate loans are tied to various indices, including SOFR, the prime rate as published in The Wall Street Journal, and the FHLB. Certain adjustable‑rate loans have interest rate adjustment limitations and are generally indexed to the FHLB Long-Term Bullet advance rates published by the FHLB. Future market factors may affect the correlation of the interest rate adjustment with the rates paid on short‑term deposits that have been primarily utilized to fund these loans.
Credit Quality Indicators. The Company assigns a risk rating to all credit exposures based on the risk rating system designed to define the basic characteristics and identified risk elements of each credit extension. The Company utilizes a nine‑point risk rating system. A description of the general characteristics of the risk grades is as follows:
•Grades 1 through 5: These grades are considered to be “pass” credits. These include assets where there is virtually no credit risk, such as cash secured loans with funds on deposit with the Company. Pass credits also include credits that are on the Company’s watch list (grade 5), where the borrower exhibits potential weaknesses, which may, if not checked or corrected, negatively affect the borrower’s financial capacity and threaten their ability to fulfill debt obligations in the future.
•Grade 6: These credits, classified as ”special mention”, possess weaknesses that deserve management’s close attention. Special mention assets do not expose the Company to sufficient risk to warrant adverse classification in the
FIRST FINANCIAL NORTHWEST, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
substandard, doubtful or loss categories. If left uncorrected, these potential weaknesses may result in deterioration in the Company’s credit position at a future date.
•Grade 7: These credits, classified as “substandard”, present a distinct possibility that the Company will sustain some loss if the deficiencies are not corrected. These credits have well defined weaknesses which jeopardize the orderly liquidation of the debt and are inadequately protected by the current net worth and payment capacity of the borrower or of any collateral pledged.
•Grade 8: These credits are classified as “doubtful” have well defined weaknesses which make the full collection or liquidation of the loan highly questionable and improbable. This classification is used where significant risk exposures are perceived but the exact amount of the loss cannot yet be determined due to pending events.
•Grade 9: Assets classified as “loss” are considered uncollectible and cannot be justified as a viable asset for the Company. There is little or no prospect of near term recovery and no realistic strengthening action of significance is pending.
As of both December 31, 2023, and 2022, the Company had no loans rated as doubtful or loss. The following tables present a summary of loans by type, risk category, year of origination and current period gross charge-offs as of December 31, 2023, and by type and risk category as of December 31, 2022:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| December 31, 2023 |
| Term Loans by Year of Origination | | |
| 2023 | | 2022 | | 2021 | | 2020 | | 2019 | | Prior | | Total Loans |
| (In thousands) |
One-to-four family residential | | | | | | | | | | | | | |
Pass | $ | 86,208 | | | $ | 142,563 | | | $ | 94,582 | | | $ | 61,946 | | | $ | 31,806 | | | $ | 95,012 | | | $ | 512,117 | |
Watch | — | | | — | | | — | | | — | | | — | | | 683 | | | 683 | |
Special mention | — | | | — | | | — | | | — | | | — | | | 130 | | | 130 | |
Substandard | — | | | — | | | — | | | — | | | — | | | 293 | | | 293 | |
Total one-to-four family residential | $ | 86,208 | | | $ | 142,563 | | | $ | 94,582 | | | $ | 61,946 | | | $ | 31,806 | | | $ | 96,118 | | | $ | 513,223 | |
Current year-to-date (“YTD”) gross charge-offs | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | |
Multifamily | | | | | | | | | | | | | |
Pass | $ | 3,329 | | | $ | 8,332 | | | $ | 22,787 | | | $ | 43,259 | | | $ | 25,988 | | | $ | 30,561 | | | $ | 134,256 | |
Watch | — | | | — | | | — | | | — | | | — | | | 2,303 | | | 2,303 | |
Special mention | — | | | — | | | — | | | — | | | — | | | — | | | — | |
Substandard | — | | | — | | | — | | | — | | | — | | | 1,590 | | | 1,590 | |
Total multifamily | $ | 3,329 | | | $ | 8,332 | | | $ | 22,787 | | | $ | 43,259 | | | $ | 25,988 | | | $ | 34,454 | | | $ | 138,149 | |
Current YTD gross charge-offs | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | |
Commercial real estate | | | | | | | | | | | | | |
Pass | $ | 20,026 | | | $ | 35,054 | | | $ | 73,727 | | | $ | 78,204 | | | $ | 8,337 | | | $ | 98,316 | | | $ | 313,664 | |
Watch | — | | | — | | | 4,108 | | | — | | | 12,745 | | | 3,322 | | | 20,175 | |
Special mention | — | | | — | | | — | | | — | | | — | | | — | | | — | |
Substandard | — | | | — | | | — | | | 526 | | | 1,295 | | | 42,199 | | | 44,020 | |
Total commercial real estate | $ | 20,026 | | | $ | 35,054 | | | $ | 77,835 | | | $ | 78,730 | | | $ | 22,377 | | | $ | 143,837 | | | $ | 377,859 | |
Current YTD gross charge-offs | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
FIRST FINANCIAL NORTHWEST, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | |
(Continued) |
| December 31, 2023 |
| Term Loans by Year of Origination | | |
| 2023 | | 2022 | | 2021 | | 2020 | | 2019 | | Prior | | Total Loans |
| (In thousands) |
Construction/land | | | | | | | | | | | | | |
Pass | $ | 14,797 | | | $ | 26,286 | | | $ | 19,841 | | | $ | — | | | $ | — | | | $ | — | | | $ | 60,924 | |
Watch | — | | | — | | | — | | | — | | | — | | | — | | | — | |
Special mention | — | | | — | | | — | | | — | | | — | | | — | | | — | |
Substandard | — | | | — | | | — | | | — | | | — | | | — | | | — | |
Total construction/land | $ | 14,797 | | | $ | 26,286 | | | $ | 19,841 | | | $ | — | | | $ | — | | | $ | — | | | $ | 60,924 | |
Current YTD gross charge-offs | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | |
Business | | | | | | | | | | | | | |
Pass | $ | 1,480 | | | $ | 6,358 | | | $ | 388 | | | $ | 1,272 | | | $ | 1,486 | | | $ | 18,097 | | | $ | 29,081 | |
Watch | — | | | — | | | — | | | — | | | — | | | — | | | — | |
Special mention | — | | | — | | | — | | | — | | | — | | | — | | | — | |
Substandard | — | | | — | | | — | | | — | | | — | | | — | | | — | |
Total business | $ | 1,480 | | | $ | 6,358 | | | $ | 388 | | | $ | 1,272 | | | $ | 1,486 | | | $ | 18,097 | | | $ | 29,081 | |
Current YTD gross charge-offs | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | |
Consumer | | | | | | | | | | | | | |
Pass | $ | 23,937 | | | $ | 23,921 | | | $ | 10,190 | | | $ | 5,523 | | | $ | 5,260 | | | $ | 2,917 | | | $ | 71,748 | |
Watch | — | | | 27 | | | — | | | — | | | — | | | — | | | 27 | |
Special mention | — | | | — | | | — | | | — | | | — | | | — | | | — | |
Substandard | — | | | 19 | | | 201 | | | — | | | — | | | — | | | 220 | |
Total consumer | $ | 23,937 | | | $ | 23,967 | | | $ | 10,391 | | | $ | 5,523 | | | $ | 5,260 | | | $ | 2,917 | | | $ | 71,995 | |
Current YTD gross charge-offs | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | 22 | | | $ | — | | | $ | 22 | |
Total loans receivable, gross | | | | | | | | | | | | | |
Pass | $ | 149,777 | | | $ | 242,514 | | | $ | 221,515 | | | $ | 190,204 | | | $ | 72,877 | | | $ | 244,903 | | | $ | 1,121,790 | |
Watch | — | | | 27 | | | 4,108 | | | — | | | 12,745 | | | 6,308 | | | 23,188 | |
Special mention | — | | | — | | | — | | | — | | | — | | | 130 | | | 130 | |
Substandard | — | | | 19 | | | 201 | | | 526 | | | 1,295 | | | 44,082 | | | 46,123 | |
Total loans | $ | 149,777 | | | $ | 242,560 | | | $ | 225,824 | | | $ | 190,730 | | | $ | 86,917 | | | $ | 295,423 | | | $ | 1,191,231 | |
Current YTD gross charge-offs | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | 22 | | | $ | — | | | $ | 22 | |
FIRST FINANCIAL NORTHWEST, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| December 31, 2022 |
| One-to-Four Family Residential | | Multifamily | | Commercial Real Estate | | Construction / Land | | Business | | Consumer | | Total |
| (In thousands) |
Risk Rating: | | | | | | | | | | | | | |
Pass | $ | 472,049 | | | $ | 122,952 | | | $ | 342,995 | | | $ | 77,644 | | | $ | 31,363 | | | $ | 63,914 | | | $ | 1,110,917 | |
Watch | 1,109 | | | 2,284 | | | 14,831 | | | — | | | — | | | 28 | | | 18,252 | |
Special mention | 1,022 | | | — | | | 4,667 | | | — | | | — | | | 210 | | | 5,899 | |
Substandard | — | | | 1,630 | | | 45,411 | | | — | | | — | | | 201 | | | 47,242 | |
Total | $ | 474,180 | | | $ | 126,866 | | | $ | 407,904 | | | $ | 77,644 | | | $ | 31,363 | | | $ | 64,353 | | | $ | 1,182,310 | |
The following tables summarize changes in the ACL for loans or the allowance for loan and lease losses (“ALLL”), by type of loans, for the period indicated. As a result of adopting ASC 326 on January 1, 2023, the methodology to compute the ACL for 2023 was based on the CECL methodology, rather than the previously applied incurred loss methodology which was used during 2022. The analysis of pooled loans excluded PPP loans as these loans are fully guaranteed by the SBA.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| At or For the Year Ended December 31, 2023 |
| One-to-Four Family Residential | | Multifamily | | Commercial Real Estate | | Construction/ Land | | Business | | Consumer | | Total |
ACL: | (In thousands) |
Beginning balance | $ | 4,043 | | | $ | 1,210 | | | $ | 5,397 | | | $ | 1,717 | | | $ | 948 | | | $ | 1,912 | | | $ | 15,227 | |
Adjustment for adoption of Topic 326 | 1,520 | | | 83 | | | (970) | | | 408 | | | (510) | | | (31) | | | 500 | |
Charge-offs | — | | | — | | | — | | | — | | | — | | | (22) | | | (22) | |
Recoveries | 1 | | | — | | | — | | | — | | | — | | | — | | | 1 | |
Provision (recapture of provision) | 183 | | | 216 | | | (532) | | | (269) | | | (51) | | | 53 | | | (400) | |
Ending balance | $ | 5,747 | | | $ | 1,509 | | | $ | 3,895 | | | $ | 1,856 | | | $ | 387 | | | $ | 1,912 | | | $ | 15,306 | |
| | | | | | | | | | | | | |
FIRST FINANCIAL NORTHWEST, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| At or For the Year Ended December 31, 2022 |
| One-to-Four Family Residential | | Multifamily | | Commercial Real Estate | | Construction/ Land | | Business | | Consumer | | Total |
ALLL: | (In thousands) |
Beginning balance | $ | 3,214 | | | $ | 1,279 | | | $ | 6,615 | | | $ | 2,064 | | | $ | 1,112 | | | $ | 1,373 | | | $ | 15,657 | |
Charge-offs | — | | | — | | | — | | | — | | | — | | | (37) | | | (37) | |
Recoveries | 7 | | | — | | | — | | | — | | | — | | | — | | | 7 | |
(Recapture) provision | 822 | | | (69) | | | (1,218) | | | (347) | | | (164) | | | 576 | | | (400) | |
Ending balance | $ | 4,043 | | | $ | 1,210 | | | $ | 5,397 | | | $ | 1,717 | | | $ | 948 | | | $ | 1,912 | | | $ | 15,227 | |
| | | | | | | | | | | | | |
General reserve | $ | 4,030 | | | $ | 1,210 | | | $ | 5,397 | | | $ | 1,717 | | | $ | 948 | | | $ | 1,912 | | | $ | 15,214 | |
Specific reserve | 13 | | | — | | | — | | | — | | | — | | | — | | | 13 | |
| | | | | | | | | | | | | |
Loans: | | | | | | | | | | | | | |
Total loans | $ | 474,180 | | | $ | 126,866 | | | $ | 407,904 | | | $ | 77,644 | | | $ | 31,363 | | | $ | 64,353 | | | $ | 1,182,310 | |
Loans collectively evaluated for impairment (1) (3) | 472,820 | | | 125,236 | | | 362,493 | | | 77,644 | | | 31,363 | | | 64,353 | | | 1,133,909 | |
Loans individually evaluated for impairment (2) | 1,360 | | | 1,630 | | | 45,411 | | | — | | | — | | | — | | | 48,401 | |
_____________
(1) Loans collectively evaluated for general reserves.
(2) Loans individually evaluated for specific reserves.
(3) PPP loans totaling $785,000 were excluded from the collectively evaluated pool when calculating the ALLL as payment on these loans is guaranteed by the SBA.
FIRST FINANCIAL NORTHWEST, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Past Due Loans. At December 31, 2023, total past due loans comprised 0.12% of total loans as compared to 0.02% at December 31, 2022.
The following tables represent a summary at December 31, 2023, and 2022, of the aging of loans by type:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Loans Past Due as of December 31, 2023 | | | | |
| 30-59 Days | | 60-89 Days | | 90 Days and Greater | | Total | | Current | | Total Loans (1) |
| (In thousands) |
Real estate: | | | | | | | | | | | |
One-to-four family residential: | | | | | | | | | | | |
Owner occupied | $ | — | | | $ | 378 | | | $ | 293 | | | $ | 671 | | | $ | 283,800 | | | $ | 284,471 | |
Non-owner occupied | — | | | — | | | 24 | | | 24 | | | 228,728 | | | 228,752 | |
Multifamily | — | | | — | | | — | | | — | | | 138,149 | | | 138,149 | |
Commercial real estate | — | | | — | | | — | | | — | | | 377,859 | | | 377,859 | |
Construction/land | — | | | — | | | — | | | — | | | 60,924 | | | 60,924 | |
Total real estate | — | | | 378 | | | 317 | | | 695 | | | 1,089,460 | | | 1,090,155 | |
Business | — | | | — | | | — | | | — | | | 29,081 | | | 29,081 | |
Consumer | 453 | | | 9 | | | 220 | | | 682 | | | 71,313 | | | 71,995 | |
Total | $ | 453 | | | $ | 387 | | | $ | 537 | | | $ | 1,377 | | | $ | 1,189,854 | | | $ | 1,191,231 | |
_________________________
(1) There were two one-to-four family residential loans 90 days and greater past due and still accruing interest, attributed to their well collateralization.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Loans Past Due as of December 31, 2022 | | | | |
| 30-59 Days | | 60-89 Days | | 90 Days and Greater | | Total | | Current | | Total Loans (1) |
| (In thousands) |
Real estate: | | | | | | | | | | | |
One-to-four family residential: | | | | | | | | | | | |
Owner occupied | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | 232,869 | | | $ | 232,869 | |
Non-owner occupied | 27 | | | — | | | — | | | 27 | | | 241,284 | | | 241,311 | |
Multifamily | — | | | — | | | — | | | — | | | 126,866 | | | 126,866 | |
Commercial real estate | — | | | — | | | — | | | — | | | 407,904 | | | 407,904 | |
Construction/land | — | | | — | | | — | | | — | | | 77,644 | | | 77,644 | |
Total real estate | 27 | | | — | | | — | | | 27 | | | 1,086,567 | | | 1,086,594 | |
Business | — | | | — | | | — | | | — | | | 31,363 | | | 31,363 | |
Consumer | — | | | — | | | 193 | | | 193 | | | 64,160 | | | 64,353 | |
Total | $ | 27 | | | $ | — | | | $ | 193 | | | $ | 220 | | | $ | 1,182,090 | | | $ | 1,182,310 | |
________________________
(1) There were no loans 90 days and greater past due and still accruing interest at December 31, 2022.
FIRST FINANCIAL NORTHWEST, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Nonaccrual Loans. At December 31, 2023 and 2022, nonaccrual loans totaled $220,000 and $193,000 respectively, representing 0.01% of total assets at both dates.
The following tables present a summary of loans individually evaluated for credit losses at December 31, 2023, by the type of loan:
| | | | | | | | | | | | | | | | | |
| At December 31, 2023 |
| Recorded Investment (1) | | Unpaid Principal Balance (2) | | Related Allowance |
| (In thousands) |
Loans with no related allowance: | | | | | |
One-to-four family residential: | | | | | |
Owner occupied | $ | 293 | | | $ | 295 | | | $ | — | |
| | | | | |
Multifamily | 1,590 | | | 1,591 | | | — | |
Commercial real estate | 44,021 | | | 44,121 | | | — | |
| | | | | |
Consumer | 19 | | | 18 | | | — | |
Total | 45,923 | | | 46,025 | | | — | |
Loans with an allowance: | | | | | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
Consumer | — | | | — | | | 11 | |
Total | — | | | — | | | 11 | |
Total individually evaluated loans: | | | | | |
One-to-four family residential: | | | | | |
Owner occupied | 293 | | | 295 | | | — | |
| | | | | |
Multifamily | 1,590 | | | 1,591 | | | — | |
Commercial real estate | 44,021 | | | 44,121 | | | — | |
| | | | | |
Consumer | 19 | | | 18 | | | 11 | |
Total | $ | 45,923 | | | $ | 46,025 | | | $ | 11 | |
_________________
(1) Represents the loan balance less charge-offs.
(2) Contractual loan principal balance.
FIRST FINANCIAL NORTHWEST, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
The following tables present a summary of loans individually evaluated for ALLL at December 31, 2022, by the type of loan:
| | | | | | | | | | | | | | | | | |
| | | | | |
| At December 31, 2022 |
| Recorded Investment (1) | | Unpaid Principal Balance (2) | | Related Allowance |
| (In thousands) |
Loans with no related allowance: | | | | | |
One-to-four family residential: | | | | | |
Owner occupied | $ | 174 | | | $ | 175 | | | $ | — | |
Non-owner occupied | 188 | | | 188 | | | — | |
Multifamily | 1,632 | | | 1,632 | | | — | |
Commercial real estate | 45,542 | | | 45,542 | | | — | |
| | | | | |
| | | | | |
Total | 47,536 | | | 47,537 | | | — | |
Loans with an allowance: | | | | | |
One-to-four family residential: | | | | | |
Owner occupied | 486 | | | 533 | | | 12 | |
Non-owner occupied | 512 | | | 512 | | | 1 | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
Total | 998 | | | 1,045 | | | 13 | |
Total impaired loans: | | | | | |
One-to-four family residential: | | | | | |
Owner occupied | 660 | | | 708 | | | 12 | |
Non-owner occupied | 700 | | | 700 | | | 1 | |
Multifamily | 1,632 | | | 1,632 | | | — | |
Commercial real estate | 45,542 | | | 45,542 | | | — | |
| | | | | |
| | | | | |
Total | $ | 48,534 | | | $ | 48,582 | | | $ | 13 | |
_____________
(1) Represents the loan balance less charge-offs.
(2) Contractual loan principal balance.
FIRST FINANCIAL NORTHWEST, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
The following table presents a summary of the average recorded investment in impaired loans, and interest income recognized on impaired loans for the year ended December 31, 2022, by the type of loan:
| | | | | | | | | | | |
| Year Ended December 31, 2022 |
| Average Recorded Investment | | Interest Income Recognized |
| (In thousands) |
Loans with no related allowance: | | | |
One-to-four family residential: | | | |
Owner occupied | $ | 184 | | | $ | 11 | |
Non-owner occupied | 712 | | | 23 | |
Multifamily | 1,317 | | | 69 | |
Commercial real estate | 41,102 | | | 2,054 | |
| | | |
Consumer | — | | | — | |
Total | 43,315 | | | 2,157 | |
| | | |
Loans with an allowance: | | | |
One-to-four family residential: | | | |
Owner occupied | 490 | | | 28 | |
Non-owner occupied | 516 | | | 36 | |
| | | |
| | | |
| | | |
| | | |
Total | 1,006 | | | 64 | |
| | | |
Total individually evaluated loans: | | | |
One-to-four family residential: | | | |
Owner occupied | 674 | | | 39 | |
Non-owner occupied | 1,228 | | | 59 | |
Multifamily | 1,317 | | | 69 | |
Commercial real estate | 41,102 | | | 2,054 | |
| | | |
Consumer | — | | | — | |
Total | $ | 44,321 | | | $ | 2,221 | |
The following is a summary of information pertaining to TDRs at December 31, 2022 :
| | | | | |
| December 31, 2022 |
| (In thousands) |
| |
| |
| |
| |
| |
| |
Performing TDRs | $ | 1,360 | |
Nonaccrual TDRs | — | |
Total TDRs | $ | 1,360 | |
FIRST FINANCIAL NORTHWEST, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
At both December 31, 2023 and 2022, the Company had no loans outstanding with executive officers or directors.
Note 4 - Other Real Estate Owned
At both December 31, 2023 and 2022, there were no mortgage loans secured by residential real estate in the process of foreclosure.
Note 5 - Premises and Equipment
Premises and equipment consisted of the following at December 31, 2023 and 2022:
| | | | | | | | | | | |
| December 31, |
| 2023 | | 2022 |
| (In thousands) |
Land | $ | 2,226 | | | $ | 2,226 | |
Buildings and improvements | 21,917 | | | 21,873 | |
Leasehold improvements | 6,123 | | | 6,088 | |
Furniture and fixtures | 3,776 | | | 3,777 | |
Equipment | 2,353 | | | 2,342 | |
Computer hardware and software | 3,860 | | | 3,767 | |
| 40,255 | | | 40,073 | |
Less accumulated depreciation and amortization | (20,841) | | | (19,277) | |
Construction in process | 253 | | | 396 | |
Total premises and equipment, net | $ | 19,667 | | | $ | 21,192 | |
Depreciation and amortization expense was $2.0 million and $2.2 million for the years ended December 31, 2023 and 2022, respectively.
Note 6 - Fair Value of Financial Instruments
The Company measures the fair value of financial instruments for reporting in accordance with ASC Topic 820, Fair Value Measurements. Fair values of assets or liabilities are based on estimates of the exit price, which is the price that would be received to sell an asset or paid to transfer a liability. When available, observable market transactions or market information is used. The fair value estimate of loans receivable was based on similar techniques, with the addition of current origination spreads, liquidity premiums, or credit adjustments. The fair value of nonperforming loans is based on the underlying value of the collateral.
The Company determines the fair values of its financial instruments based on the fair value hierarchy which requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair values. Observable inputs reflect market data obtained from independent sources, while unobservable inputs reflect its estimate for market assumptions.
Valuation inputs refer to the assumptions market participants would use in pricing a given asset or liability using one of the three valuation techniques. Inputs can be observable or unobservable. Observable inputs are those assumptions that market participants would use in pricing the particular asset or liability. These inputs are based on market data and are obtained from an independent source. Unobservable inputs are assumptions based on the Company’s own information or estimate of assumptions used by market participants in pricing the asset or liability. Unobservable inputs are based on the best and most current information available on the measurement date.
All inputs, whether observable or unobservable, are ranked in accordance with a prescribed fair value hierarchy:
•Level 1 - Quoted prices for identical instruments in active markets.
FIRST FINANCIAL NORTHWEST, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
•Level 2 - Quoted prices for similar instruments in active markets; quoted prices for identical or similar instruments in markets that are not active; and model-derived valuations whose inputs are observable.
•Level 3 - Instruments whose significant value drivers are unobservable.
The Company used the following methods to measure fair value on a recurring or nonrecurring basis.
•Investments available-for-sale: The fair value of all investments, excluding FHLB stock, was based upon quoted market prices for similar investments in active markets, identical or similar investments in markets that are not active, and model-derived valuations whose inputs are observable.
•Collateral dependent loans: The fair value of collateral dependent loans is measured using the present value of expected future cash flows discounted at the loan’s effective interest rate. When the sole source of repayment of the loan is the operation or liquidation of the collateral, the fair value is determined using the observable market price less certain completion costs.
•Derivatives: The fair value of derivatives is based on pricing models utilizing observable market data and discounted cash flow methodologies for which the determination of fair value may require significant management judgment or estimation.
FIRST FINANCIAL NORTHWEST, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
The tables below present the balances of assets and liabilities measured at fair value on a recurring basis (there were no transfers between Level 1, Level 2 and Level 3 recurring measurements during the periods presented):
| | | | | | | | | | | | | | | | | | | | | | | |
| December 31, 2023 |
| Fair Value Measurements | | Quoted Prices in Active Markets for Identical Assets (Level 1) | | Significant Other Observable Inputs (Level 2) | | Significant Unobservable Inputs (Level 3) |
| (In thousands) |
Available-for-sale investments: | | | | | | | |
Mortgage-backed investments: | | | | | | | |
Fannie Mae | $ | 9,878 | | | $ | — | | | $ | 9,878 | | | $ | — | |
Freddie Mac | 11,179 | | | — | | | 11,179 | | | — | |
Ginnie Mae | 26,580 | | | — | | | 26,580 | | | — | |
Other | 29,193 | | | — | | | 29,193 | | | — | |
Municipal bonds | 31,849 | | | — | | | 31,849 | | | — | |
U.S. Government agencies | 69,957 | | | 39,603 | | | 30,354 | | | — | |
Corporate bonds | 29,279 | | | — | | | 29,279 | | | — | |
| | | | | | | |
Total available-for-sale investments | 207,915 | | | 39,603 | | | 168,312 | | | — | |
Derivative fair value asset | 7,565 | | | — | | | 7,565 | | | — | |
Total | $ | 215,480 | | | $ | 39,603 | | | $ | 175,877 | | | $ | — | |
| | | | | | | | | | | | | | | | | | | | | | | |
| December 31, 2022 |
| Fair Value Measurements | | Quoted Prices in Active Markets for Identical Assets (Level 1) | | Significant Other Observable Inputs (Level 2) | | Significant Unobservable Inputs (Level 3) |
| (In thousands) |
Available-for-sale investments: | | | | | | | |
Mortgage-backed investments: | | | | | | | |
Fannie Mae | $ | 9,940 | | | $ | — | | | $ | 9,940 | | | $ | — | |
Freddie Mac | 11,889 | | | 736 | | | 11,153 | | | — | |
Ginnie Mae | 27,843 | | | — | | | 27,843 | | | — | |
Other | 32,389 | | | — | | | 32,389 | | | — | |
Municipal bonds | 30,883 | | | — | | | 30,883 | | | — | |
U.S. Government agencies | 74,354 | | | 38,450 | | | 35,904 | | | — | |
Corporate bonds | 30,480 | | | — | | | 30,480 | | | — | |
Total available-for-sale investments | 217,778 | | | 39,186 | | | 178,592 | | | — | |
Derivative fair value asset | 10,485 | | | — | | | 10,485 | | | — | |
Total | $ | 228,263 | | | $ | 39,186 | | | $ | 189,077 | | | $ | — | |
The estimated fair value of Level 2 investments is based on quoted prices for similar investments in active markets, identical or similar investments in markets that are not active, and model-derived valuations whose inputs are observable.
FIRST FINANCIAL NORTHWEST, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
The tables below present the balances of assets and liabilities measured at fair value on a nonrecurring basis at December 31, 2023, and 2022.
| | | | | | | | | | | | | | | | | | | | | | | |
| December 31, 2023 |
| Fair Value Measurements | | Quoted Prices in Active Markets for Identical Assets (Level 1) | | Significant Other Observable Inputs (Level 2) | | Significant Unobservable Inputs (Level 3) |
| (In thousands) |
Collateral dependent loans (included in loans receivable) | $ | 45,912 | | | $ | — | | | $ | — | | | $ | 45,912 | |
| | | | | | | |
Total | $ | 45,912 | | | $ | — | | | $ | — | | | $ | 45,912 | |
| | | | | | | | | | | | | | | | | | | | | | | |
| December 31, 2022 |
| Fair Value Measurements | | Quoted Prices in Active Markets for Identical Assets (Level 1) | | Significant Other Observable Inputs (Level 2) | | Significant Unobservable Inputs (Level 3) |
| (In thousands) |
Impaired loans (included in loans receivable, net)(1) | $ | 48,521 | | | $ | — | | | $ | — | | | $ | 48,521 | |
| | | | | | | |
Total | $ | 48,521 | | | $ | — | | | $ | — | | | $ | 48,521 | |
________________
(1) Total value of impaired loans is net of $13,000 of specific reserves on performing TDRs.
The following tables present quantitative information about Level 3 fair value measurements for financial assets measured at fair value on a nonrecurring basis at December 31, 2023 and 2022.
| | | | | | | | | | | | | | | | | | | | | | | |
| December 31, 2023 |
| Fair Value | | Valuation Technique(s) | | Unobservable Input(s) | | Range (Weighted Average Change in Fair Value) |
| (Dollars in thousands) |
Collateral dependent loans | $ | 45,912 | | | Market approach | | Appraised value of collateral discounted by expected selling costs | | 0.0% - 14.26% (0.04%) |
FIRST FINANCIAL NORTHWEST, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
| | | | | | | | | | | | | | | | | | | | | | | |
| December 31, 2022 |
| Fair Value | | Valuation Technique(s) | | Unobservable Input(s) | | Range (Weighted Average Change in Fair Value) |
| (Dollars in thousands) |
Impaired loans (1) | $ | 48,521 | | | Market approach | | Appraised value of collateral discounted by expected selling costs | | 0.0% - 6.91% (0.06%) |
________________
(1) Total value of impaired loans is net of $13,000 of specific reserves on performing TDRs.
The fair value calculation of the Company’s financial instruments attempts to incorporate market conditions at a specific point in time. The underlying assumptions are generally subjective and involve uncertainties. Therefore, these fair value estimates are not intended to represent the underlying value of the Company as a whole.
The carrying amounts and estimated fair values of financial instruments at December 31, 2023 and 2022, were as follows:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| December 31, 2023 | | Fair Value Measurements Using: |
| Carrying Value | | Estimated Fair Value | | Level 1 | | Level 2 | | Level 3 |
| (In thousands) |
Financial Assets: | | | | | | | | | |
Cash on hand and in banks | $ | 8,391 | | | $ | 8,391 | | | $ | 8,391 | | | $ | — | | | $ | — | |
Interest-earning deposits | 22,138 | | | 22,138 | | | 22,138 | | | — | | | — | |
Investments available-for-sale | 207,915 | | | 207,915 | | | 39,603 | | | 168,312 | | | — | |
Investments held-to-maturity | 2,456 | | | 2,456 | | | — | | | 2,456 | | | — | |
Loans receivable, net | 1,175,925 | | | 1,113,642 | | | — | | | — | | | 1,113,642 | |
FHLB stock | 6,527 | | | 6,527 | | | — | | | 6,527 | | | — | |
Accrued interest receivable | 7,359 | | | 7,359 | | | — | | | 7,359 | | | — | |
Derivative fair value asset | 7,565 | | | 7,565 | | | — | | | 7,565 | | | — | |
| | | | | | | | | |
Financial Liabilities: | | | | | | | | | |
Deposits | 706,162 | | | 706,162 | | | 706,162 | | | — | | | — | |
Certificates of deposit, retail | 357,154 | | | 353,881 | | | — | | | 353,881 | | | — | |
| | | | | | | | | |
Brokered deposits | 130,791 | | | 130,977 | | | — | | | 130,977 | | | — | |
Advances from the FHLB | 125,000 | | | 124,976 | | | — | | | 124,976 | | | — | |
Accrued interest payable | 2,739 | | | 2,739 | | | — | | | 2,739 | | | — | |
| | | | | | | | | |
FIRST FINANCIAL NORTHWEST, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| December 31, 2022 | | Fair Value Measurements Using: |
| Carrying Value | | Estimated Fair Value | | Level 1 | | Level 2 | | Level 3 |
| (In thousands) |
Financial Assets: | | | | | | | | | |
Cash on hand and in banks | $ | 7,722 | | | $ | 7,722 | | | $ | 7,722 | | | $ | — | | | $ | — | |
Interest-earning deposits | 16,598 | | | 16,598 | | | 16,598 | | | — | | | — | |
Investments available-for-sale | 217,778 | | | 217,778 | | | 39,186 | | | 178,592 | | | — | |
Investments held-to-maturity | 2,444 | | | 2,444 | | | — | | | 2,444 | | | — | |
Loans receivable, net | 1,167,083 | | | 1,120,403 | | | — | | | — | | | 1,120,403 | |
FHLB stock | 7,512 | | | 7,512 | | | — | | | 7,512 | | | — | |
Accrued interest receivable | 6,513 | | | 6,513 | | | — | | | 6,513 | | | — | |
Derivative fair value asset | 10,485 | | | 10,485 | | | — | | | 10,485 | | | — | |
| | | | | | | | | |
Financial Liabilities: | | | | | | | | | |
Deposits | 782,600 | | | 782,600 | | | 782,600 | | | — | | | — | |
Certificates of deposit, retail | 262,554 | | | 254,004 | | | — | | | 254,004 | | | — | |
Brokered deposits | 124,886 | | | 124,843 | | | — | | | 124,843 | | | — | |
Advances from the FHLB | 145,000 | | | 144,999 | | | — | | | 144,999 | | | — | |
Accrued interest payable | 328 | | | 328 | | | — | | | 328 | | | — | |
| | | | | | | | | |
Fair value estimates are based on existing balance sheet financial instruments without attempting to estimate the value of anticipated future business. The fair value has not been estimated for assets and liabilities that are not considered financial instruments.
Note 7 - Accrued Interest Receivable
Accrued interest receivable consisted of the following at December 31, 2023 and 2022:
| | | | | | | | | | | |
| December 31, |
| 2023 | | 2022 |
| (In thousands) |
Loans receivable | $ | 6,093 | | | $ | 5,290 | |
Investments | 1,260 | | | 1,222 | |
Interest-earning deposits | 6 | | | 1 | |
| $ | 7,359 | | | $ | 6,513 | |
FIRST FINANCIAL NORTHWEST, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Note 8 - Deposits
Deposit accounts consisted of the following at December 31, 2023 and 2022:
| | | | | | | | | | | |
| December 31, |
| 2023 | | 2022 |
| (In thousands) |
Noninterest-bearing | $ | 100,899 | | | $ | 119,944 | |
Interest-bearing demand | 56,968 | | | 96,632 | |
Savings | 18,886 | | | 23,636 | |
Money market | 529,411 | | | 542,388 | |
Certificates of deposit, retail | 357,153 | | | 262,554 | |
Brokered deposits | 130,790 | | | 124,886 | |
| $ | 1,194,107 | | | $ | 1,170,040 | |
_______________(1) Includes $25.1 million and $25.1 million of brokered interest-bearing demand accounts, $10.4 million and $10.0 million of brokered money market accounts, and $95.3 million and $89.8 million of brokered certificates of deposit at December 31, 2023 and 2022, respectively.
At December 31, 2023, scheduled maturities of certificates of deposit were as follows:
| | | | | | | | |
December 31, | | Amount |
| | (In thousands) |
2024 | | $ | 330,127 | |
2025 | | 85,956 | |
2026 | | 9,777 | |
2027 | | 16,029 | |
2028 | | 10,524 | |
| | |
Total: (1) | | $ | 452,413 | |
_______________
(1) Includes $95.3 million of brokered certificates of deposit.
Deposits included public funds of $85.8 million and $61.0 million at December 31, 2023 and 2022, respectively.
Certificates of deposit equal to or exceeding the FDIC insured amount of $250,000 included in deposits at December 31, 2023, and 2022, were $171.4 million and $89.6 million, respectively. Interest expense on certificates of deposit equal to or exceeding $250,000 totaled $4.7 million and $1.2 million for the years ended December 31, 2023 and 2022, respectively.
Included in total deposits are accounts of $2.3 million and $2.7 million at December 31, 2023 and 2022, respectively, which are controlled by related parties.
FIRST FINANCIAL NORTHWEST, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Interest expense on deposits for the periods indicated was as follows:
| | | | | | | | | | | |
| Year Ended December 31, |
| 2023 | | 2022 |
| (In thousands) |
Interest-bearing demand | $ | 1,013 | | | $ | 478 | |
Savings | 6 | | | 7 | |
Money market | 14,503 | | | 3,744 | |
Certificates of deposit, retail | 10,741 | | | 3,635 | |
Brokered deposits | 8,144 | | | 1,091 | |
| $ | 34,407 | | | $ | 8,955 | |
Note 9 - Other Borrowings
The Company maintained credit facilities with the FHLB at December 31, 2023 and 2022, totaling $686.3 million and $667.9 million, respectively. At December 31, 2023, the credit facility was collateralized by $224.7 million of one-to-four family residential mortgages, $168.7 million of commercial real estate loans, and $57.9 million of multifamily loans under a blanket lien arrangement. At December 31, 2022, the credit facility was collateralized by $235.9 million of one-to-four family residential mortgages, $163.8 million of commercial real estate loans, and $62.5 million of multifamily loans under a blanket lien arrangement. The Company also had unused line-of-credit facilities of $55.8 million with the FRB and $75.0 million with other financial institutions at December 31, 2023, with interest payable at the then stated rate.
Summary information related to FHLB advances and other borrowings during the years ended December 31, 2023 and 2022, consisted of the following:
| | | | | | | | | | | | | | |
| | Year ended December 31, |
| | 2023 | | 2022 |
| | (Dollars in thousands) |
Maximum borrowing outstanding at any month end | | $ | 160,000 | | | $ | 159,000 | |
Average borrowing outstanding during year | | 127,263 | | | 113,890 | |
Balance outstanding at end of year | | 125,000 | | | 145,000 | |
Average rate paid during the year | | 2.52 | % | | 1.70 | % |
Weighted-average rate paid at end of year | | 2.22 | | | 2.37 | |
Scheduled maturities of FHLB advances outstanding at December 31, 2023, were as follows:
| | | | | | | | | | | | | | |
| | Balance Due | | Weighted Average Interest Rate at December 31, 2023 |
(Dollars in thousands) |
FHLB overnight Fed Funds | | $ | 10,000 | | | 5.50 | % |
Fixed rate, maturing within two months | | 115,000 | | | 1.94 | |
| | $ | 125,000 | | | |
Note 10 - Leases
The Company follows ASC Topic 842, Leases, recognizing ROU assets and lease liabilities on the Company’s consolidated balance sheets. At December 31, 2023, the Company had 13 operating leases for retail branch locations. The remaining initial lease terms range from five months to 7.1 years, with most leases carrying optional extensions of three to five years. The Company will include optional lease term extensions in the lease ROU assets and lease liabilities when management
FIRST FINANCIAL NORTHWEST, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
believes it is reasonably certain that the term extension will be exercised, which will be determined based on indicators that the Company would have an economic incentive to extend the lease. Short term leases, having a term of one year or less, are expensed in the period of the lease. To calculate the present value of future lease payments, the Company uses an incremental borrowing rate equal to the FHLB advance rate at the time of the lease inception, or at January 1, 2019, for leases in place at that date.
The minimum monthly lease payments are generally based on square footage of the leased premises, with escalating minimum rent over the lease term. At December 31, 2023, the Company was committed to paying $74,000 per month in minimum monthly lease payments. The minimum monthly lease payment over the initial lease term, including any free rent period, was used to calculate the lease ROU asset and lease liability. The Company’s current leases do not include any non-lease components.
Total lease expense included in the Company’s consolidated income statement includes the amortized lease expense under ASC Topic 842, Leases, combined with variable lease expenses for maintenance or other expenses as defined in the individual lease agreements. The Company’s consolidated balance sheet includes the lease ROU asset and lease liability. The following table includes details on these items at and for the years ended December 31, 2023, and 2022:
| | | | | | | | | | | | | | |
| | December 31, 2023 | | December 31, 2022 |
| | (Dollars in thousands) |
Lease expense, year-to-date | | $ | 1,143 | | $ | 1,107 |
Lease ROU asset | | 2,617 | | 3,275 |
Lease liability | | 2,806 | | 3,454 |
Weighted average remaining term (in years) | | 4.81 | | 5.16 |
Weighted average discount rate | | 2.27% | | 2.10% |
The following table provides a reconciliation between the undiscounted minimum lease payments at December 31, 2023 and the discounted lease liability at that date:
| | | | | | | | |
| | December 31, 2023 |
| | (In thousands) |
Due through one year | | $ | 845 | |
Due after one year through two years | | 691 | |
Due after two years through three years | | 371 | |
Due after three years through four years | | 304 | |
Due after four years through five years | | 310 | |
Due after five years | | 432 | |
Total minimum lease payments | | 2,953 | |
Less: present value discount | | 147 | |
Lease liability | | $ | 2,806 | |
Note 11 - Derivatives
The Company uses derivative financial instruments in the form of interest rate swap agreements, which are designated as cash flow hedges, to manage the risk of changes in future cash flows due to interest rate fluctuations. At December 31, 2023, the hedged items have a total notional amount of $115.0 million, and consist of rolling one-month or three-month FHLB advances that are renewed at the fixed interest rate at each renewal date. The hedging instruments have two to eight year terms, with remaining terms ranging from eight months to 5.8 years, and stipulate that the counterparty will pay the Company interest at one-month or three-month SOFR and the Company will pay a weighted-average fixed interest of 1.87% on the notional amount of $10.0 million to $15.0 million. The Company pays or receives the net interest amount monthly or quarterly based on
FIRST FINANCIAL NORTHWEST, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
the respective hedge agreement and includes this amount as part of interest expense on borrowings on the Consolidated Income Statement.
Quarterly, the effectiveness evaluation is based upon the fluctuation of the interest the Company pays to the FHLB for the debt as compared to the one-month or three-month SOFR interest received from the counterparty. At December 31, 2023, the $7.6 million net fair value gain of the cash flow hedges was reported with other assets. The tax effected amount of $6.0 million was included in Accumulated Other Comprehensive Income. There were no amounts recorded in the Consolidated Income Statements for the years ended December 31, 2023 or 2022, related to ineffectiveness.
Fair value for these derivative instruments, which generally changes as a result of changes in the level of market interest rates, is estimated based on dealer quotes and secondary market sources.
The following table presents the fair value of derivative instruments as of December 31, 2023 and 2022:
| | | | | | | | | | | | | | | | | |
| Balance Sheet Location | | Fair Value at December 31, 2023 | | Fair Value at December 31, 2022 |
| (In thousands) |
Interest rate swaps on FHLB debt designated as cash flow hedges | Other assets | | $ | 7,565 | | | $ | 10,485 | |
The following table presents the net unrealized gains (losses) on derivative instruments, net of tax, included on the Consolidated Statements of Comprehensive Income for the years ended December 31, 2023 and 2022:
| | | | | | | | | | | | | | | | | |
| Location | | 2023 Amount of Loss Recognized In OCI, net of tax | | 2022 Amount of Gain Recognized In OCI, net of tax |
| (In thousands) |
Interest rate swaps on FHLB debt designated as cash flow hedge | Other Comprehensive Income | | $ | 2,307 | | | $ | 7,105 | |
| | | | | |
Note 12 - Benefit Plans
Multi-employer Pension Plans
The Company participates in the Pentegra Defined Benefit Plan for Financial Institutions (the “Pentegra DB Plan”), a tax-qualified defined-benefit pension plan that covers substantially all employees after one year of continuous employment. Pension benefits vest over a period of five years of credited service. The Pentegra DB Plan’s Employer Identification Number is 13-5645888 and the Plan Number is 333. The Pentegra DB Plan operates as a multi-employer plan for accounting purposes and as a multiple-employer plan under the Employee Retirement Income Security Act of 1974 and the Internal Revenue Code. There are no collective bargaining agreements in place that require contributions to the Pentegra DB Plan.
The Pentegra DB Plan is a single plan under Internal Revenue Code Section 413(c) and, as a result, all of the assets stand behind all of the liabilities. Accordingly, under the Pentegra DB Plan, contributions made by a participating employer may be used to provide benefits to participants of other participating employers.
As of March 31, 2013, the Pentegra DB Plan was frozen, eliminating all future benefit accruals for employees. Each employee’s accrued benefit was determined as of March 31, 2013.
The funding target is the present value of all benefits that have accrued as of the first day of the current plan year (July 1). Because interest rates used to calculate the present value of all benefits (5.22% for 2023 and 5.39% for 2022) is significantly higher than current market value investment rates, the funding target does not represent the Company’s actual liability upon withdrawal from participation in the Pentegra DB Plan, which is significantly larger than the funding target. The table below presents the funded status (market value of plan assets divided by funding target) of the plan as of July 1:
FIRST FINANCIAL NORTHWEST, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
| | | | | | | | | | | |
| 2023 | | 2022 |
Source | Valuation Report | | Valuation Report |
First Financial Northwest’s Plan(1) | 95.2 | % | | 101.9 | % |
_________________
(1) Market value of plan assets reflects any contributions received through June 30, 2023 and 2022, respectively.
Total contributions made to the Pentegra DB Plan, as reported on Pentegra’s Form 5500, were $142.4 million and $248.6 million for the plan years ended June 30, 2022 and June 30, 2021, respectively. The Company’s contributions to the Pentegra DB Plan for the year ended December 31, 2023 were not more than 5% of the total contributions to the Pentegra DB Plan for the plan year ended June 30, 2022. The Company’s policy is to fund pension costs as accrued.
Total contributions to the Pentegra DB Plan by the Company during the years ended December 31, 2023 and 2022 were:
| | | | | | | | | | | | | | | | | | | | |
2023 | | 2022 |
Date Paid | | Amount | | Date Paid | | Amount |
(In thousands) |
10/16/2023 | | $ | 310 | | | 11/28/2022 | | $ | 92 | |
| | | | | | |
Total | | $ | 310 | | | Total | | $ | 92 | |
Supplemental Executive Retirement Plan
The Company has entered into post-employment agreements with certain key officers to provide supplemental retirement benefits. The Company recorded $276,000 and $177,000 of compensation expense for the years ended December 31, 2023, and 2022, respectively. At December 31, 2023, a $1.2 million liability was included in other liabilities on the Company’s consolidated balance sheet in support of the expected current and future benefit payments on these agreements. In addition, in January 2020, the Company purchased three annuity contracts, totaling $2.4 million, to satisfy the benefit obligation associated with certain supplemental executive retirement plan agreements. As of December 31, 2023, these annuities were reported as investments held-to-maturity with a fair value of $2.5 million on the Consolidated Balance Sheets.
401(k) Plan
The Company has a savings plan under Section 401(k) of the Internal Revenue Code, covering substantially all employees after 60 days of continuous employment. Under this Safe Harbor plan, employee contributions up to 5% of compensation are matched 100% by the Company and said matching contributions are immediately vested to the employee. Employees may make investments in various stock, money market, or fixed income plans. The Company contributed $543,000 and $365,000 to the plan for the years ended December 31, 2023 and 2022, respectively. In an effort to replace the ESOP benefits that matured in 2022, as outlined below, the Company introduced a profit-sharing plan beginning in 2023, wherein a contribution will be made to every employee’s retirement account in an amount ranging from 5% to 8% annually, based on the Company’s profitability. For the year ended December 31, 2023, the Company recorded an accrued expense of $737,000 for the plan to be contributed to employees’ retirement accounts in early 2024.
Employee Stock Ownership Plan
The Company provides an ESOP for the benefit of substantially all employees. The ESOP borrowed $16.9 million from First Financial Northwest and used those funds to acquire 1,692,800 shares of First Financial Northwest’s stock at the time of the initial public offering at a price of $10.00 per share. The loan which had a fixed interest rate of 4.88% matured on October 8, 2022.
Shares purchased by the ESOP with the loan proceeds were held in a suspense account and were allocated to ESOP participants on a pro rata basis as principal and interest payments were made by the ESOP to First Financial Northwest. The loan was secured by First Financial Northwest’s common stock purchased with the loan proceeds and was repaid by the ESOP with funds from the Bank’s discretionary contributions to the ESOP and earnings on the ESOP assets. No payments were made
FIRST FINANCIAL NORTHWEST, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
on ESOP loan in 2023 due to the loan’s maturity in October 2022. Principal and interest payments totaled $1.2 million during 2022.
As shares were committed to be released from collateral, the Company reported compensation expense equal to the daily average market prices of the shares and the shares became outstanding for EPS computations. Compensation expense was accrued throughout the year.
A summary of key transactions for the ESOP for the years ended December 31, follows:
| | | | | | | | | | | |
| |
| 2023 | | 2022 |
| (In thousands) |
ESOP contribution expense | $ | — | | | $ | 1,372 | |
Dividends on unallocated ESOP shares used to reduce ESOP contribution | — | | | 30 | |
Shares held by the ESOP at December 31, 2023 and 2022, are as follows:
| | | | | | | | | | | |
| December 31, |
| 2023 | | 2022 |
| (Dollars in thousands, except share data) |
Allocated shares | 1,692,800 | | | 1,692,800 | |
Unallocated shares | — | | | — | |
Total ESOP shares | 1,692,800 | | | 1,692,800 | |
Fair value of unallocated shares | — | | | — | |
Stock-Based Compensation
In June 2016, First Financial Northwest’s shareholders approved the First Financial Northwest, Inc. 2016 Equity Incentive Plan (“2016 Plan”). This plan provides for the granting of incentive stock options (“ISO”), non-qualified stock options (“NQSO”), restricted stock and restricted stock units. The 2016 Plan expires in June 2026. The 2016 Plan established 1,400,000 shares available to grant with a maximum of 400,000 of these shares available to grant as restricted stock awards. Each share issued as a restricted stock award counts as two shares towards the total shares available to be awarded.
As a result of the approval of the 2016 Plan, the First Financial Northwest, Inc. 2008 Equity Incentive Plan (“2008 Plan”) was frozen with no additional awards being made under the 2008 plan. Restricted stock awards and stock options that were granted under the 2008 Plan are fully vested and unexercised options remain exercisable, subject to the provision of the 2008 Plan and the respective award agreements. At December 31, 2023, there were 848,598 total shares available for future grant under the 2016 Plan, including 144,299 shares available to be granted as restricted stock.
Under the 2016 Plan, the vesting date for each option award or restricted stock award is determined by an award committee and specified in the award agreement. In the case of restricted stock awards granted in lieu of cash payments of directors’ fees, the grant date is used as the vesting date.
Total compensation expense for the 2016 Plan was $605,000 and $770,000 for the years ended December 31, 2023 and 2022, respectively. The related income tax benefit was $127,000 and $162,000 for the years ended December 31, 2023 and 2022, respectively.
Stock Options
Under the 2008 Plan, stock option awards were granted with an exercise price equal to the market price of First Financial Northwest's common stock at the grant date. At December 31, 2023, options granted under the 2008 Plan to purchase 122,500 shares were outstanding and fully vested and exercisable. Stock options have a contractual period of ten years. Any
FIRST FINANCIAL NORTHWEST, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
unexercised stock options will expire ten years after the grant date, or sooner in the event of the award recipient’s death, disability or termination of service with the Company.
Under the 2016 Plan, the exercise price and vesting period for stock options are determined by the award committee and specified in the award agreement, however, the exercise price shall not be less than the fair market value of a share as of the grant date. Any unexercised stock options will expire 10 years after the award date or sooner in the event of the award recipient’s death, disability, retirement, or termination of service. On August 4, 2023, 40,000 shares were granted as stock options under the 2016 Plan.
A cashless exercise of vested stock options may occur by the option holder surrendering the number of options valued at the current stock price at the time of exercise to cover the total cost to exercise. The surrendered options are canceled and are unavailable for reissue.
The fair value of each option award is estimated on the grant date using a Black-Scholes model that uses the assumptions noted in the table below. The dividend yield is based on the current quarterly dividend in effect at the time of the grant. Historical employment data is used to estimate the forfeiture rate. The historical volatility of the Company’s stock price over a specified period of time is used for the expected volatility assumption. First Financial Northwest bases the risk-free interest rate on the U.S. Treasury Constant Maturity Indices in effect on the date of the grant. First Financial Northwest elected to use the “simplified” method permitted by the U.S. Securities and Exchange Commission to calculate the expected term. This method uses the vesting term of an option along with the contractual term, setting the expected life at the midpoint.
The fair value of options granted was determined using the following weighted-average assumptions as of the grant date for the periods indicated. No stock options were granted in 2022.
| | | | | | | | | | | |
| Year Ended December 31, |
| 2023 | | 2022 |
Annual Dividend Yield | 4.31 | % | | N/A |
Expected volatility | 34.04 | % | | N/A |
Risk-free interest rate | 4.08 | % | | N/A |
Expected term | 6.25 years | | N/A |
Weighted-average grant date fair value per option granted | $ | 2.98 | | | N/A |
A summary of the Company’s stock option plan awards activity for the year ended December 31, 2023 follows:
| | | | | | | | | | | | | | | | | | | | | | | |
| Shares | | Weighted- Average Exercise Price | | Weighted- Average Remaining Contractual Term in Years | | Aggregate Intrinsic Value |
Outstanding at January 1, 2023 | 217,519 | | | $ | 11.20 | | | | | $ | 823,028 | |
Granted | 40,000 | | | 12.06 | | | | | |
Exercised | (95,019) | | | 10.78 | | | | | 114,438 | |
| | | | | | | |
Outstanding at December 31, 2023 | 162,500 | | | 11.65 | | | 3.15 | | 296,725 | |
Vested and expected to vest assuming a 3% forfeiture rate over the vesting term | 161,300 | | | 11.65 | | | 3.10 | | 295,021 | |
Exercisable at December 31, 2023 | 122,500 | | | 11.52 | | | 1.05 | | 239,925 | |
As of December 31, 2023, unrecognized compensation cost related to nonvested stock options totaled $104,000.
FIRST FINANCIAL NORTHWEST, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Restricted Stock Awards
A summary of changes in nonvested restricted stock awards for the year ended December 31, 2023, is as follows:
| | | | | | | | | | | | | | |
Nonvested Shares | | Shares | | Weighted Average Grant Date Fair Value |
Nonvested at January 1, 2023 | | 31,272 | | | $ | 16.93 | |
Granted | | 40,618 | | | 14.21 | |
Vested | | (44,272) | | | 15.68 | |
| | | | |
Nonvested at December 31, 2023 | | 27,618 | | | 14.92 | |
| | | | |
Expected to vest assuming a 3% forfeiture rate over the vesting term | | 26,789 | | | 14.92 | |
As of December 31, 2023, there was $176,000 of total unrecognized compensation costs related to nonvested shares granted as restricted stock awards. The cost is expected to be recognized over the remaining weighted-average vesting period of two months. The total fair value of shares vested during the years ended December 31, 2023 and 2022 were $694,000 and $790,000, respectively.
Note 13 - Federal Income Taxes
The components of income tax expense for the years indicated are as follows:
| | | | | | | | | | | |
| Year Ended December 31, |
| 2023 | | 2022 |
| (In thousands) |
Current | $ | 1,378 | | | $ | 2,952 | |
Deferred | 175 | | | 217 | |
Total income tax expense | $ | 1,553 | | | $ | 3,169 | |
A reconciliation of the tax provision based on the statutory corporate rate of 21% for the year ended December 31, 2023, and 2022, on pretax income is as follows:
| | | | | | | | | | | |
| Year Ended December 31, |
| 2023 | | 2022 |
| (In thousands) |
Income tax expense at statutory rate | $ | 1,650 | | | $ | 3,441 | |
Income tax effect of: | | | |
Tax exempt interest, net | 75 | | | (50) | |
BOLI income, net | (223) | | | (207) | |
| | | |
| | | |
Other, net | 51 | | | (15) | |
Total income tax expense | $ | 1,553 | | | $ | 3,169 | |
FIRST FINANCIAL NORTHWEST, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
The deferred tax assets and liabilities, included in the accompanying consolidated balance sheets, consisted of the following at the dates indicated:
| | | | | | | | | | | |
| December 31, |
| 2023 | | 2022 |
| (In thousands) |
Deferred tax assets: | | | |
| | | |
ACL for loans | $ | 3,214 | | | $ | 3,198 | |
ACL for unfunded commitments | 92 | | | 52 | |
Deferred compensation | 261 | | | 218 | |
Net unrealized loss on investments available-for-sale | 3,319 | | | 3,811 | |
| | | |
| | | |
| | | |
Employee benefit plans | 182 | | | 273 | |
| | | |
| | | |
Accrued expenses | 106 | | | 104 | |
Core deposit intangible | 72 | | | 63 | |
Expenses to facilitate branch acquisition | 17 | | | 18 | |
Split dollar life insurance | 117 | | | 101 | |
| | | |
Lease liability | 589 | | | 725 | |
Total deferred tax assets | 7,969 | | | 8,563 | |
Deferred tax liabilities: | | | |
FHLB stock dividends | — | | | 1 | |
Loan origination fees and costs | 1,368 | | | 1,246 | |
Net unrealized gain on derivative cash flow hedge | 1,588 | | | 2,201 | |
| | | |
Fixed assets | 1,664 | | | 1,699 | |
Goodwill | 79 | | | 67 | |
Right of use asset | 550 | | | 688 | |
Other, net | 72 | | | 64 | |
| | | |
Total deferred tax liabilities | $ | 5,321 | | | $ | 5,966 | |
Deferred tax assets, net | $ | 2,648 | | | $ | 2,597 | |
Deferred tax assets and liabilities are recognized for the future tax consequences attributable to temporary differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax basis. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in income in the period that includes the enactment date. These calculations are based on many complex factors including estimates of the timing of reversals of temporary differences, the interpretation of federal income tax laws, and a determination of the differences between the tax and the financial reporting basis of assets and liabilities. Actual results could differ significantly from the estimates and interpretations used in determining the current and deferred income tax assets and liabilities.
At December 31, 2023 and 2022, the Company had no net operating loss carryforward.
As a result of the bad debt deductions taken in years prior to 1988, retained earnings includes accumulated earnings of approximately $4.5 million, on which federal income taxes have not been provided. If, in the future, this portion of retained earnings is used for any purpose other than to absorb losses on loans or on property acquired through foreclosure, federal income taxes may be imposed at the then-prevailing corporate tax rates. The Company does not contemplate that such amounts will be used for any purpose that would create a federal income tax liability; therefore no provision has been made.
Under GAAP, a valuation allowance is required to be recognized if it is “more likely than not” that a portion of the deferred tax asset will not be realized. In order to support a conclusion that a valuation allowance is not needed, management
FIRST FINANCIAL NORTHWEST, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
evaluates both positive and negative evidence under the “more likely than not” standard. The weight given to the potential effect of negative and positive evidence should be commensurate with the extent to which the strength of the evidence can be objectively verified. As of December 31, 2023, it was determined the full deferred tax asset would be realized in future periods and a valuation allowance would not be necessary.
The Company had no unrecognized tax benefits at December 31, 2023 or 2022, and recognized no interest or tax penalties. The Company has filed U.S. federal income tax returns. Income tax returns filed are subject to examination by the U.S. federal, state, and local income tax authorities. While no income tax returns are currently being examined, the Company is no longer subject to tax examination by tax authorities for years prior to 2020.
Note 14 - Regulatory Capital Requirements
Under Federal regulations, pre-conversion retained earnings are restricted for the protection of pre-conversion depositors.
First Financial Northwest is a bank holding company under the supervision of the FRB. Bank holding companies are subject to capital adequacy requirements of the Federal Reserve Board under the Bank Holding Company Act of 1956, as amended, and the regulations of the Federal Reserve Board, except that, pursuant to the Economic Growth, Regulatory Relief and Consumer Protection Act, effective August 30, 2018, a bank holding company with consolidated assets of less than $3 billion is generally not subject to the Federal Reserve’s capital regulations, which parallel the FDIC’s capital regulations. The Bank is a federally insured institution and thereby is subject to the capital requirements established by the FDIC. Failure to meet minimum capital requirements can initiate certain mandatory and, possibly, additional discretionary actions by regulators that, if undertaken, could have a direct material effect on the Company’s financial statements. Under capital adequacy guidelines and the regulatory framework for prompt corrective action, the Bank must meet specific capital regulations that involve quantitative measures of their assets, liabilities, and certain off balance sheet items as calculated under regulatory accounting practices. First Financial Northwest was not subject to regulatory requirements for bank holding companies at December 31, 2023 and 2022, as its assets were less than the $3.0 billion threshold.
The capital amounts and classifications are also subject to qualitative judgments by the regulators about components, risk weightings, and other factors. Prompt corrective action provisions are not applicable to bank holding companies.
Quantitative measures established by regulation to ensure capital adequacy require the Bank to maintain minimum amounts and ratios (set forth in the table that follows) of total and Tier 1 capital to risk-weighted assets (as defined in the regulations) and of Tier 1 capital to average assets.
As of December 31, 2023, according to the most recent notification from the FDIC, the Bank was categorized as well‑capitalized under the regulatory framework for prompt corrective action. There are no conditions or events since the notification that management believes have changed the Bank’s category.
FIRST FINANCIAL NORTHWEST, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
The Bank’s actual capital amounts and ratios at December 31, 2023 and 2022, are presented in the following table.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | To be Well Capitalized |
| | | | | | For Capital Adequacy | | Under Prompt Corrective |
| | Actual | | Purposes | | Action Provisions |
| | Amount | | Ratio | | Amount | | Ratio | | Amount | | Ratio |
| | (Dollars in thousands) |
December 31, 2023: | | | | | | | | | | | | |
| | | | | | | | | | | | |
Total risk-based capital | | $ | 171,971 | | | 16.15 | % | | $ | 85,194 | | | 8.00 | % | | $ | 106,493 | | | 10.00 | % |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
Tier 1 risk-based capital | | 158,629 | | | 14.90 | | | 63,896 | | | 6.00 | | | 85,194 | | | 8.00 | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
Common equity tier 1 capital (“CET1”) | | 158,629 | | | 14.90 | | | 47,922 | | | 4.50 | | | 69,220 | | | 6.50 | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
Tier 1 leverage capital | | 158,629 | | | 10.18 | | | 62,349 | | | 4.00 | | | 77,936 | | | 5.00 | |
| | | | | | | | | | | | |
December 31, 2022: | | | | | | | | | | | | |
| | | | | | | | | | | | |
Total risk-based capital | | $ | 169,755 | | | 15.62 | % | | $ | 86,942 | | | 8.00 | % | | $ | 108,678 | | | 10.00 | % |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
Tier 1 risk-based capital | | 156,147 | | | 14.37 | | | 65,207 | | | 6.00 | | | 86,942 | | | 8.00 | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
Common equity tier 1 capital (“CET1”) | | 156,147 | | | 14.37 | | | 48,905 | | | 4.50 | | | 70,641 | | | 6.50 | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
Tier 1 leverage capital | | 156,147 | | | 10.31 | | | 60,578 | | | 4.00 | | | 75,722 | | | 5.00 | |
| | | | | | | | | | | | |
In addition to the minimum CET1, Tier 1, total capital and leverage ratios, the Bank must maintain a capital conservation buffer consisting of additional CET1 capital greater than 2.5% of risk-weighted assets above the required minimum levels in order to avoid limitations on paying dividends, engaging in share repurchases, and paying discretionary bonuses based on percentages of eligible retained income that could be utilized for such actions. As of December 31, 2023, the Bank’s capital conservation buffer was 8.15%.
Note 15 - Commitments and Contingencies
Financial Instruments with Off-Balance-Sheet Risk. In the normal course of business, the Company makes loan commitments, typically unfunded loans and unused lines of credit, to accommodate the financial needs of its customers. These arrangements have credit risk essentially the same as that involved in extending loans to customers and are subject to the Company’s normal credit policies, including collateral requirements, where appropriate. Commitments to extend credit are agreements to lend to customers in accordance with predetermined contractual provisions. These commitments are for specific periods or, may contain termination clauses and may require the payment of a fee. The total amounts of unused commitments do not necessarily represent future credit exposure or cash requirements, in that commitments can expire without being drawn upon. Unfunded commitments to originate loans or extend credit totaled $83.6 million at December 31, 2023, and $74.0 million at December 31, 2022.
Lease Commitments. The Company has entered into lease commitments for its branches located in Mill Creek, Edmonds, Renton, Bellevue, Woodinville, Smokey Point, Lake Stevens, Bothell, Kent, Kirkland, University Place, Gig Harbor, and Issaquah, all in Washington. For more information on the Company’s lease commitments, see Note 10 - Leases.
Legal Proceedings. The Company and its subsidiaries are from time to time defendants in and are threatened with various legal proceedings arising from their regular business activities. Management, after consulting with legal counsel, is of
FIRST FINANCIAL NORTHWEST, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
the opinion that the ultimate liability, if any, resulting from these pending or threatened actions and proceedings will not have a material effect on the consolidated financial statements of the Company.
Employment Contracts and Severance Agreements. The Company has change in control severance agreements with key officers that offer specified terms of salary coverage. In addition, the Company has employment contracts with certain executives that include specified terms of salary coverage as a result of involuntary termination due to change in control or other circumstances.
Note 16 - Parent Company Only Financial Statements
Presented below are the condensed balance sheets, income statements and statements of cash flows for First Financial Northwest.
FIRST FINANCIAL NORTHWEST, INC.
Condensed Balance Sheets
| | | | | | | | | | | |
| December 31, |
| 2023 | | 2022 |
| (In thousands) |
Assets | | | |
Cash and cash equivalents | $ | 301 | | | $ | 223 | |
Interest-bearing deposits | 8,464 | | | 9,612 | |
| | | |
Investment in subsidiaries | 152,408 | | | 150,522 | |
Receivable from subsidiaries | 8 | | | 3 | |
| | | |
Other assets | 686 | | | 236 | |
Total assets | $ | 161,867 | | | $ | 160,596 | |
| | | |
Liabilities and Stockholders’ Equity | | | |
Liabilities: | | | |
Payable to subsidiaries | $ | 60 | | | $ | 64 | |
Deferred tax liability, net | 9 | | | 6 | |
Other liabilities | 138 | | | 166 | |
Total liabilities | 207 | | | 236 | |
Stockholders’ equity | 161,660 | | | 160,360 | |
Total liabilities and stockholders’ equity | $ | 161,867 | | | $ | 160,596 | |
FIRST FINANCIAL NORTHWEST, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
FIRST FINANCIAL NORTHWEST, INC.
Condensed Income Statements
| | | | | | | | | | | | | | |
| Year Ended December 31, | |
| 2023 | | 2022 | |
| (In thousands) | |
Operating income: | | | | |
Interest income: | | | | |
Interest-bearing deposits with banks | $ | 97 | | | $ | 13 | | |
Total interest income | 97 | | | 13 | | |
Noninterest income: | | | | |
Other income | 164 | | | 25 | | |
Total noninterest income | 164 | | | 25 | | |
Total operating income | 261 | | | 38 | | |
Operating expenses: | | | | |
Other expenses | 1,790 | | | 1,942 | | |
Total operating expenses | 1,790 | | | 1,942 | | |
Loss before benefit for federal income taxes and equity in undistributed earnings of subsidiaries | (1,529) | | | (1,904) | | |
Federal income tax benefit | (316) | | | (411) | | |
Loss before equity in undistributed loss of subsidiaries | (1,213) | | | (1,493) | | |
Equity in undistributed earnings of subsidiaries | 7,518 | | | 14,733 | | |
Net income | $ | 6,305 | | | $ | 13,240 | | |
FIRST FINANCIAL NORTHWEST, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
FIRST FINANCIAL NORTHWEST, INC.
Condensed Statements of Cash Flows
| | | | | | | | | | | |
| Year Ended December 31, |
| 2023 | | 2022 |
| (In thousands) |
Cash flows from operating activities: | | | |
Net income | $ | 6,305 | | | $ | 13,240 | |
Adjustments to reconcile net income to net cash from operating | | | |
activities: | | | |
Equity in undistributed earnings of subsidiaries | (7,518) | | | (14,733) | |
Dividends received from subsidiary | 4,806 | | | 8,198 | |
Restricted stock compensation | 25 | | | 6 | |
Change in deferred tax liability, net | 3 | | | 8 | |
Change in receivables from subsidiaries | (5) | | | 33 | |
Change in payables to subsidiaries | (4) | | | (106) | |
Change in other assets | (450) | | | (211) | |
Changes in other liabilities | (28) | | | 42 | |
Net cash provided by operating activities | 3,134 | | | 6,477 | |
Cash flows from investing activities: | | | |
| | | |
| | | |
ESOP loan repayment | — | | | 1,173 | |
Net cash provided by investing activities | — | | | 1,173 | |
Cash flows from financing activities: | | | |
Proceeds from exercise of stock options | 1,023 | | | 454 | |
Proceeds for vested awards | 553 | | | 737 | |
Net share settlement of stock awards | (1,017) | | | (226) | |
Repurchase and retirement of common stock | — | | | (1,398) | |
Dividends paid | (4,763) | | | (4,343) | |
Net cash used in financing activities | (4,204) | | | (4,776) | |
Net (decrease) increase in cash | (1,070) | | | 2,874 | |
Cash and cash equivalents at beginning of year | 9,835 | | | 6,961 | |
Cash and cash equivalents at end of year | $ | 8,765 | | | $ | 9,835 | |
FIRST FINANCIAL NORTHWEST, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Note 17 - Earnings Per Share
The following table presents a reconciliation of the components used to compute basic and diluted EPS for the periods indicated.
| | | | | | | | | | | |
| Year Ended December 31, |
| 2023 | | 2022 |
| (Dollars in thousands, except share data) |
Net income | $ | 6,305 | | | $ | 13,240 | |
Earnings allocated to participating securities | (18) | | | (44) | |
Earnings allocated to common shareholders | $ | 6,287 | | | $ | 13,196 | |
| | | |
Basic weighted-average common shares outstanding | 9,126,209 | | | 9,006,369 | |
Dilutive effect of stock options | 18,680 | | | 81,480 | |
Dilutive effect of restricted stock grants | 7,728 | | | 14,434 | |
Diluted weighted-average common shares outstanding | 9,152,617 | | | 9,102,283 | |
| | | |
Basic earnings per share | $ | 0.69 | | | $ | 1.47 | |
Diluted earnings per share | $ | 0.69 | | | $ | 1.45 | |
For the year ended December 31, 2023, there were 80,000 options to purchase shares of common stock that were omitted from the computation of diluted earnings per share because their effect would be anti-dilutive. No options to purchase shares of common stock were omitted because their effect would be anti-dilutive for the year ended December 31, 2022.
Note 18 - Revenue Recognition
In accordance with Topic 606, revenues are recognized when goods or services are transferred to the customer in exchange for the consideration the Company expects to be entitled to receive. To determine the appropriate recognition of revenue for transactions within the scope of Topic 606, the Company performs the following five steps: (i) identify the contract(s) with the customer; (ii) identify the separate performance obligations in the contract; (iii) determine the transaction price; (iv) allocate the transaction price to the separate performance obligations in the contract; and (v) recognize revenue when the entity satisfies a performance obligation. A contract may not exist if there are doubts as to collectability of the amounts the Company is entitled to in exchange for the goods or services transferred. If a contract is determined to be within the scope of Topic 606, the Company recognizes revenue as it satisfies a performance obligation. The largest portion of the Company’s revenue is from net interest income which is not within the scope of Topic 606.
FIRST FINANCIAL NORTHWEST, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Disaggregation of Revenue
The following table includes the Company’s noninterest income disaggregated by type of service for the years ended December 31, 2023 and 2022:
| | | | | | | | | | | |
| Year Ended December 31, |
| 2023 | | 2022 |
| (In thousands) |
Gain on sales of investment securities (1) | $ | — | | | $ | 27 | |
BOLI income (1) | 1,081 | | | 1,004 | |
Wealth management revenue | 253 | | | 312 | |
Deposit related fees | 331 | | | 311 | |
Debit card and ATM fees | 625 | | | 625 | |
Loan related fees | 275 | | | 919 | |
| | | |
Other | 208 | | | 49 | |
Total noninterest income | $ | 2,773 | | | $ | 3,247 | |
____________
(1) Not in scope of Topic 606
For the year ended December 31, 2023, substantially all of the Company’s revenues under the scope of Topic 606 are for performance obligations satisfied at a specified date.
Revenues recognized within scope of Topic 606
Wealth management revenue: Our wealth management revenue consists of commissions received on the investment portfolio managed by Bank personnel but held by a third party. Commissions are earned on brokerage services and advisory services based on contract terms at the onset of a new customer’s investment agreement or quarterly for ongoing services. Commissions are paid by the third party to the Bank when the performance obligation has been completed by both entities.
Deposit related fees: Fees are earned on our deposit accounts for various products or services performed for our customers. Fees include business account fees, non-sufficient fund fees, stop payment fees, wire services, safe deposit box, and others. These fees are recognized on a daily, monthly or annual basis, depending on the type of service.
Debit card and ATM fees: Fees are earned when a debit card issued by the Bank is used or when other bank’s customers use our ATM services. Revenue is recognized at the time the fees are collected from the customer’s account or remitted by the VISA interchange network.
Loan related fees: Noninterest fee income is earned on our loans for servicing or annual fees on certain loan types. Fees are also earned on the prepayment of certain loans, and are recognized at the time the loan is paid off.
Other: Fees earned on other services, such as merchant services or occasional non-recurring type services, are recognized at the time of the event or the applicable billing cycle.
Contract Balances
At December 31, 2023, the Company had no contract liabilities where the Company had an obligation to transfer goods or services for which the Company had already received consideration. In addition, the Company had no material performance obligations as of this date.