XML 15 R4.htm IDEA: XBRL DOCUMENT v3.24.3
Consolidated Statements of Income (Unaudited) - USD ($)
 3 Months Ended 9 Months Ended
Sep. 30, 2024
Sep. 30, 2023
Sep. 30, 2024
Sep. 30, 2023
INTEREST INCOME        
Loans receivable, including fees $ 43,800,000 $ 39,874,000 $ 127,203,000 $ 114,082,000
Interest and dividends on investment securities, cash and cash equivalents, and certificates of deposit at other financial institutions 3,243,000 3,396,000 10,660,000 8,667,000
Total interest and dividend income 47,043,000 43,270,000 137,863,000 122,749,000
INTEREST EXPENSE        
Deposits 13,486,000 10,462,000 39,620,000 24,696,000
Borrowings 1,828,000 1,689,000 4,796,000 3,749,000
Subordinated notes 485,000 485,000 1,456,000 1,456,000
Total interest expense 15,799,000 12,636,000 45,872,000 29,901,000
NET INTEREST INCOME [1] 31,244,000 30,634,000 91,991,000 92,848,000
PROVISION FOR CREDIT LOSSES 1,513,000 548,000 3,989,000 3,372,000
NET INTEREST INCOME AFTER PROVISION FOR CREDIT LOSSES 29,731,000 30,086,000 88,002,000 89,476,000
NONINTEREST INCOME        
Service charges and fee income 2,482,000 2,882,000 7,513,000 8,352,000
Gain on sale of loans 2,523,000 1,875,000 6,824,000 5,298,000
Gain on sale of MSRs 141,000 0 8,356,000 0
Gain (loss) on sale of investment securities, net 11,000 0 (7,836,000) 0
Earnings on cash surrender value of BOLI 252,000 233,000 734,000 681,000
Other noninterest income 558,000 (8,000) 1,355,000 703,000
Total noninterest income [2] 5,967,000 4,982,000 16,946,000 15,034,000
NONINTEREST EXPENSE        
Salaries and benefits 13,985,000 13,503,000 40,920,000 40,880,000
Operations 3,827,000 3,409,000 10,354,000 9,744,000
Occupancy 1,662,000 1,588,000 5,036,000 4,670,000
Data processing 2,156,000 1,841,000 6,172,000 5,092,000
Loan costs 666,000 564,000 1,904,000 2,077,000
Professional and board fees 1,223,000 666,000 3,034,000 2,001,000
Federal Deposit Insurance Corporation (“FDIC”) insurance 533,000 561,000 1,515,000 1,732,000
Marketing and advertising 377,000 452,000 981,000 1,072,000
Acquisition cost 0 0 0 1,562,000
Amortization of core deposit intangible 897,000 1,002,000 2,757,000 2,484,000
Impairment of MSRs 506,000 0 545,000 0
Total noninterest expense [3] 25,832,000 23,586,000 73,218,000 71,314,000
Income before (provision) benefit for income taxes 9,866,000 11,482,000 31,730,000 33,196,000
(BENEFIT) PROVISION FOR INCOME TAXES (420,000) 2,529,000 4,088,000 6,915,000
Net income $ 10,286,000 $ 8,953,000 $ 27,642,000 $ 26,281,000
Basic earnings per share (in dollars per share) $ 1.32 $ 1.15 $ 3.54 $ 3.38
Diluted earnings per share (in dollars per share) $ 1.29 $ 1.13 $ 3.45 $ 3.33
[1] Net interest income is the difference between interest earned on assets and the cost of liabilities to fund those assets. Interest earned includes actual interest earned on segment assets and, if the segment has excess liabilities, interest credits for providing funding to the other segment. The cost of liabilities includes interest expense on segment liabilities and, if the segment does not have enough liabilities to fund its assets, a funding charge based on the cost of assigned liabilities to fund segment assets.
[2] Noninterest income includes activity from certain residential mortgage loans that were initially originated for sale and measured at fair value, and subsequently transferred to loans held for investment. Gains and losses from changes in fair value for these loans are reported in earnings as a component of noninterest income. For the three and six months ended June 30, 2024, the Company recorded a net increase in fair value of $184,000 and $186,000, and a net decrease in fair value of $520,000 and net increase in fair value of $57,000 for the three and six months ended June 30, 2023, respectively. As of June 30, 2024 and 2023, there was $13.9 million and $14.3 million, respectively, in residential mortgage loans recorded at fair value as they were previously transferred from loans held for sale to loans held for investment.
[3] Noninterest expense includes allocated overhead expense from general corporate activities. Allocation is determined based on a combination of segment assets and FTEs. For the three and six months ended June 30, 2024, the Home Lending segment included allocated overhead expenses of $1.5 million and $3.0 million, compared to the three and six months ended June 30, 2023, of $1.6 million and $3.2 million, respectively.