Biggest changeTax exempt income on loans and investment securities has been adjusted to a tax equivalent basis using a federal marginal tax rate of 21.0%. Year Ended September 30, 2022 2021 2020 Interest Interest Interest Average and Yield/ Average and Yield/ Average and Yield/ (Dollars in thousands) Balance Dividends Cost Balance Dividends Cost Balance Dividends Cost Assets: Interest-bearing deposits with banks $ 30,605 $ 161 0.53 % $ 45,847 $ 73 0.16 % $ 44,883 $ 417 0.93 % Loans, excluding PPP loans 1,337,777 60,968 4.56 1,193,197 52,500 4.40 1,038,638 48,547 4.67 PPP loans 19,735 1,047 5.31 143,220 5,682 3.97 73,910 1,690 2.29 Investment securities - taxable 74,239 2,334 3.14 44,325 1,771 4.00 47,806 2,075 4.34 Investment securities - nontaxable 187,408 7,419 3.96 147,385 5,973 4.05 141,659 5,599 3.95 FRB and FHLB stock 19,217 729 3.79 18,948 582 3.07 15,781 617 3.91 Total interest-earning assets 1,668,981 72,658 4.35 1,592,922 66,581 4.18 1,362,677 58,945 4.33 Non-interest-earning assets 177,283 161,386 103,544 Total assets $ 1,846,264 $ 1,754,308 $ 1,466,221 Liabilities and equity: NOW accounts $ 330,522 $ 1,135 0.34 $ 268,073 $ 766 0.29 $ 197,530 $ 514 0.26 Money market deposit accounts 225,507 1,096 0.49 178,657 735 0.41 121,588 844 0.69 Savings accounts 169,731 107 0.06 156,421 96 0.06 128,004 93 0.07 Time deposits 264,578 2,564 0.97 245,686 1,598 0.65 312,048 4,208 1.35 Total interest-bearing deposits 990,338 4,902 0.49 848,837 3,195 0.38 759,170 5,659 0.75 Federal funds purchased — — 0.00 — — 0.00 527 3 0.57 Borrowings from FHLB 292,803 3,333 1.14 282,001 3,199 1.13 260,222 3,345 1.29 Federal Reserve PPPLF — — 0.00 114,372 400 0.35 62,401 220 0.35 Subordinated debt and other borrowings 36,224 2,111 5.83 19,819 1,293 6.53 19,760 1,311 6.63 Total interest-bearing liabilities 1,319,365 10,346 0.78 1,265,029 8,087 0.64 1,102,080 10,538 0.96 Non-interest-bearing deposits 313,491 274,129 201,175 Other non-interest-bearing liabilities 35,539 44,782 32,182 Total liabilities 1,668,395 1,583,940 1,335,437 Total stockholders’ equity 177,869 170,247 130,986 Noncontrolling interests in subsidiary — 121 (202) Total equity 177,869 170,368 130,784 Total liabilities and equity $ 1,846,264 $ 1,754,308 $ 1,466,221 Net interest income (taxable equivalent basis) 62,312 58,494 48,407 Less: taxable equivalent adjustment (1,660) (1,322) (1,246) Net interest income $ 60,652 $ 57,172 $ 47,161 Interest rate spread (taxable equivalent basis) 3.57 % 3.54 % 3.37 % Net interest margin (taxable equivalent basis) 3.73 3.67 3.55 Average interest-earning assets to average interest-bearing liabilities 126.50 125.92 123.65 42 Table of Contents Rate/Volume Analysis.
Biggest changeThere were no out-of-period items or adjustments required to be excluded from the following table. Year Ended September 30, 2023 2022 2021 Interest Interest Interest Average and Yield/ Average and Yield/ Average and Yield/ (Dollars in thousands) Balance Dividends Cost Balance Dividends Cost Balance Dividends Cost Assets: Interest-bearing deposits with banks $ 22,305 $ 869 3.90 % $ 30,605 $ 161 0.53 % $ 45,847 $ 73 0.16 % Loans 1,680,418 90,014 5.36 1,362,382 62,211 4.57 1,336,417 58,182 4.35 Investment securities - taxable 109,249 3,865 3.54 74,239 2,334 3.14 44,325 1,771 4.00 Investment securities - nontaxable 219,581 9,189 4.18 187,408 7,419 3.96 147,385 5,973 4.05 FRB and FHLB stock 23,196 1,435 6.19 19,217 729 3.79 18,948 582 3.07 Total interest-earning assets 2,054,749 105,372 5.13 1,673,851 72,854 4.35 1,592,922 66,581 4.18 Non-interest-earning assets 161,446 177,283 161,386 Total assets $ 2,216,195 $ 1,851,134 $ 1,754,308 Liabilities and equity: NOW accounts $ 313,212 $ 1,960 0.63 $ 330,522 $ 1,135 0.34 $ 268,073 $ 766 0.29 Money market deposit accounts 259,506 6,295 2.43 225,507 1,096 0.49 178,657 735 0.41 Savings accounts 188,686 124 0.07 169,731 107 0.06 156,421 96 0.06 Time deposits 521,094 19,292 3.70 264,578 2,564 0.97 245,686 1,598 0.65 Total interest-bearing deposits 1,282,498 27,671 2.16 990,338 4,902 0.49 848,837 3,195 0.38 Federal funds purchased 21 1 4.76 — — 0.00 — — 0.00 Borrowings from FHLB 368,239 10,739 2.92 292,803 3,333 1.14 282,001 3,199 1.13 Federal Reserve PPPLF — — 0.00 — — 0.00 114,372 400 0.35 Subordinated debt and other borrowings 59,161 3,244 5.48 41,094 2,307 5.61 19,819 1,293 6.53 Total interest-bearing liabilities 1,709,919 41,655 2.44 1,324,235 10,542 0.80 1,265,029 8,087 0.64 Non-interest-bearing deposits 307,356 313,491 274,129 Other non-interest-bearing liabilities 36,867 35,539 44,782 Total liabilities 2,054,142 1,673,265 1,583,940 Total stockholders’ equity 162,053 177,869 170,247 Noncontrolling interests in subsidiary — — 121 Total equity 162,053 177,869 170,368 Total liabilities and equity $ 2,216,195 $ 1,851,134 $ 1,754,308 Net interest income (taxable equivalent basis) 63,717 62,312 58,494 Less: taxable equivalent adjustment (2,143) (1,660) (1,322) Net interest income $ 61,574 $ 60,652 $ 57,172 Interest rate spread (taxable equivalent basis) 2.69 % 3.55 % 3.54 % Net interest margin (taxable equivalent basis) 3.10 3.72 3.67 Average interest-earning assets to average interest-bearing liabilities 120.17 126.40 125.92 41 Table of Contents Rate/Volume Analysis.
Interest income on investment securities increased $1.7 million, or 26.3%, primarily due to an increase in the average balance of investment securities of $69.9 million, from $191.7 million for 2021 to $261.6 million for 2022 partially offset by a decrease in the average tax equivalent yield on investments from 4.04% for 2021 to 3.73% for 2022.
In 2022, interest income on investment securities increased $1.7 million, or 26.3%, primarily due to an increase in the average balance of investment securities of $69.9 million, from $191.7 million for 2021 to $261.6 million for 2022 partially offset by a decrease in the average tax equivalent yield on investments from 4.04% for 2021 to 3.73% for 2022.
Such transactions are used primarily to manage customers’ requests for funding and take the form of loan commitments and lines of credit. For the year ended September 30, 2022, we did not engage in any off-balance sheet transactions reasonably likely to have a material effect on our financial condition, results of operations or cash flows.
Such transactions are used primarily to manage customers’ requests for funding and take the form of loan commitments and lines of credit. For the year ended September 30, 2023, we did not engage in any off-balance sheet transactions reasonably likely to have a material effect on our financial condition, results of operations or cash flows.
(2) Includes farmland, land and land development loans. (3) Includes construction loans for which the Bank has committed to provide permanent financing. Fixed vs. Adjustable Rate Loans The following table sets forth the dollar amount of all loans at September 30, 2022 that are due after September 30, 2023, and have either fixed interest rates or adjustable interest rates.
(2) Includes farmland, land and land development loans. (3) Includes construction loans for which the Bank has committed to provide permanent financing. Fixed vs. Adjustable Rate Loans The following table sets forth the dollar amount of all loans at September 30, 2023 that are due after September 30, 2024, and have either fixed interest rates or adjustable interest rates.
See Note 15 of the Notes to Consolidated Financial Statements beginning on page F-1 of this annual report for additional information. 32 Table of Contents SELECTED FINANCIAL DATA The following tables contain certain information concerning our consolidated financial position and results of operations, which is derived in part from our audited consolidated financial statements.
See Note 15 of the Notes to Consolidated Financial Statements beginning on page F-1 of this annual report for additional information. 31 Table of Contents SELECTED FINANCIAL DATA The following tables contain certain information concerning our consolidated financial position and results of operations, which is derived in part from our audited consolidated financial statements.
If these maturing time deposits do not remain with us, we will be required to seek other sources of funds, including other certificates of deposit and borrowings. Depending on market conditions, we may be required to pay higher rates on such deposits or other borrowings than we currently pay on the time deposits due on or before September 30, 2023.
If these maturing time deposits do not remain with us, we will be required to seek other sources of funds, including other certificates of deposit and borrowings. Depending on market conditions, we may be required to pay higher rates on such deposits or other borrowings than we currently pay on the time deposits due on or before September 30, 2024.
Management’s Discussion and Analysis of Financial Condition and Results of Operation.” Item 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA Information required by this item is included herein beginning on page F-1. Item 9. CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE None. 52 Table of Contents
Management’s Discussion and Analysis of Financial Condition and Results of Operation.” Item 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA Information required by this item is included herein beginning on page F-1. Item 9. CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE None. 50 Table of Contents
In addition, we had the ability to borrow the lesser of $20 million or 25% of the Bank’s equity capital, excluding reserves, using a federal funds purchased line of credit facility with another financial institution at September 30, 2022.
In addition, we had the ability to borrow the lesser of $20 million or 25% of the Bank’s equity capital, excluding reserves, using a federal funds purchased line of credit facility with another financial institution at September 30, 2023.
At September 30, 2022, the Bank exceeded all of its regulatory capital requirements. The Bank is considered “well capitalized” under regulatory guidelines. See “Item 1. Business — Regulation and Supervision — Regulation of Federal Savings Associations — Capital Requirement.” Off-Balance Sheet Arrangements.
At September 30, 2023, the Bank exceeded all of its regulatory capital requirements. The Bank is considered “well capitalized” under regulatory guidelines. See “Item 1. Business — Regulation and Supervision — Regulation of Federal Savings Associations — Capital Requirement.” Off-Balance Sheet Arrangements.
Significant accounting policies, including the impact of recent accounting pronouncements, are discussed in Note 1 of the Notes to Consolidated Financial Statements. The policies considered to be the critical accounting policies are described below. 31 Table of Contents Allowance for Loan Losses.
Significant accounting policies, including the impact of recent accounting pronouncements, are discussed in Note 1 of the Notes to Consolidated Financial Statements. The policies considered to be the critical accounting policies are described below. 30 Table of Contents Allowance for Loan Losses.
Mortgage loans originated for sale were $1.61 billion in the year ended September 30, 2022 as compared to $4.09 billion in 2021. The decrease in net gain on sales of SBA loans was due primarily to decreases in production and sales volume from the SBA lending segment, as well as lower premiums in the secondary market.
Mortgage loans originated for sale were $1.61 billion in the year ended September 30, 2022 as compared to $4.09 billion in 2021. The decrease in net 42 Table of Contents gain on sales of SBA loans was due primarily to decreases in production and sales volume from the SBA lending segment, as well as lower premiums in the secondary market.
Our strategy for credit risk management focuses on having well-defined credit policies and uniform underwriting criteria and providing prompt attention to potential problem loans. 44 Table of Contents When a borrower fails to make a required loan payment, we take a number of steps to have the borrower cure the delinquency and restore the loan to current status.
Our strategy for credit risk management focuses on having well-defined credit policies and uniform underwriting criteria and providing prompt attention to potential problem loans. When a borrower fails to make a required loan payment, we take a number of steps to have the borrower cure the delinquency and restore the loan to current status.
Management informs the Board of Directors monthly of all loans in nonaccrual status, all loans in foreclosure and all repossessed property and assets that we own. Analysis of Nonperforming and Classified Assets. We consider nonaccrual loans, troubled debt restructurings (“TDRs”), repossessed assets and loans that are 90 days or more past due to be nonperforming assets.
Management informs the Board of Directors monthly of all loans in nonaccrual status, all loans in foreclosure and all repossessed property and assets that we own. 43 Table of Contents Analysis of Nonperforming and Classified Assets. We consider nonaccrual loans, troubled debt restructurings (“TDRs”), repossessed assets and loans that are 90 days or more past due to be nonperforming assets.
Any material increase in the allowance for loan losses may adversely affect our financial condition and results of operations. 47 Table of Contents Analysis of Loan Loss Experience.
Any material increase in the allowance for loan losses may adversely affect our financial condition and results of operations. 45 Table of Contents Analysis of Loan Loss Experience.
The increase in total interest income is due primarily to increases in the average balance of interest earning assets of $76.1 million, from $1.59 billion for 2021 to $1.67 billion for 2022, and an increase in the average tax-equivalent yield on interest-earning assets, from 4.18% for 2021 to 4.35% for 2022.
The increase in total interest income is due primarily to increases in the average balance of interest earning assets of $80.9 million, from $1.59 billion for 2021 to $1.67 billion for 2022, and an increase in the average tax-equivalent yield on interest-earning assets, from 4.18% for 2021 to 4.35% for 2022.
The yields and costs for the periods indicated are derived by dividing income or expense by the average balances of assets or liabilities, respectively, for the periods presented. Nonaccrual loans are included in average balances only. Loan fees are included in interest income on loans and totaled $1.5 million, $4.7 million and $1.8 million for 2022, 2021 and 2020, respectively.
The yields and costs for the periods indicated are derived by dividing income or expense by the average balances of assets or liabilities, respectively, for the periods presented. Nonaccrual loans are included in average balances only. Loan fees are included in interest income on loans and totaled $1.2 million, $1.5 million and $4.7 million for 2023, 2022 and 2021, respectively.
At September 30, 2022 and 2021, cash and cash equivalents totaled $41.7 million and $33.4 million, respectively. The Bank is at times required to maintain reserve balances on hand and with the Federal Reserve Bank, which are unavailable for investment but are interest-bearing. Loans Held for Sale.
At September 30, 2023 and 2022, cash and cash equivalents totaled $30.8 million and $41.7 million, respectively. The Bank is at times required to maintain reserve balances on hand and with the Federal Reserve Bank, which are unavailable for investment but are interest-bearing. Loans Held for Sale.
The Bank has entered into federal funds purchased line of credit facilities with three other financial institutions that established lines of credit not to exceed the lesser of $20 million or 25% of the Bank’s equity capital, excluding reserves, $22 million and $15 million, respectively.
The Bank has entered into federal funds purchased line of credit facilities with four other financial institutions that established lines of credit not to exceed the lesser of $20 million or 25% of the Bank’s equity capital, excluding reserves, the lesser of $5.0 million or 50% of the Bank’s equity capital, $22 million and $15 million, respectively.
The Company’s primary source of income is dividends received from the Bank. The amount of dividends that the Bank may declare and pay to the Company in any calendar year, without the receipt of prior approval from banking regulators, cannot exceed net income for that year to date plus retained net income (as defined) for the preceding two calendar years.
The amount of dividends that the Bank may declare and pay to the Company in any calendar year, without the receipt of prior approval from banking regulators, cannot exceed net income for that year to date plus retained net income (as defined) for the preceding two calendar years.
We believe the large percentage of time deposits that mature within one year reflects customers’ hesitancy to invest their funds for long periods due to the recent increasing interest rate environment and local competitive pressure. The balance also includes $292.5 million in brokered and reciprocal time deposits at September 30, 2022.
We believe the large percentage of time deposits that mature within one year reflects customers’ hesitancy to invest their funds for long periods due to the recent increasing interest rate environment and local competitive pressure. The balance also includes $438.3 million in brokered and reciprocal time deposits at September 30, 2023.
At September 30, 2022, the Company held seven privately-issued CMO and ABS securities with an aggregate amortized cost of $395,000 and fair value of $382,000 that have been downgraded to a substandard regulatory classification due to a downgrade of the security’s credit quality rating by various rating agencies.
At September 30, 2023, the Company held seven privately-issued CMO and ABS securities with an aggregate amortized cost of $289,000 and fair value of $291,000 that have been downgraded to a substandard regulatory classification due to a downgrade of the security’s credit quality rating by various rating agencies.
Tax exempt income is reported on a tax equivalent basis using a federal marginal tax rate of 21% for 2022, 2021, 2020 and 2019, and a blended federal tax rate of 24.5% for 2018. (3) Represents other expenses divided by the sum of net interest income and other income.
Tax exempt income is reported on a tax equivalent basis using a federal marginal tax rate of 21% for 2023, 2022, 2021, 2020 and 2019. (3) Represents other expenses divided by the sum of net interest income and other income.
Tax exempt income is reported on a tax equivalent basis using a federal marginal tax rate of 21% for 2022, 2021, 2020 and 2019, and a blended federal marginal tax rate of 24.5% for 2018. (2) Represents net interest income as a percent of average interest-earning assets.
Tax exempt income is reported on a tax equivalent basis using a federal marginal tax rate of 21% for 2023, 2022, 2021, 2020 and 2019. (2) Represents net interest income as a percent of average interest-earning assets.
The increase in the average balance of interest-earning assets is due primarily to increases in the average balance of investment securities and total loans of $69.9 million and $21.1 million, respectively.
The increase in the average balance of interest-earning assets is due primarily to increases in the average balance of investment securities and total loans of $69.9 million and $26.0 million, respectively.
At September 30, 2022, the Company had liquid assets of $16.9 million on a stand-alone, unconsolidated basis. Our primary investing activities are the origination of loans and the purchase of securities. Our primary financing activities consist of activity in deposit accounts and FHLB borrowings.
At September 30, 2023, the Company had liquid assets of $7.4 million on a stand-alone, unconsolidated basis. Our primary investing activities are the origination of loans and the purchase of securities. Our primary financing activities consist of activity in deposit accounts and FHLB borrowings.
Our held to maturity securities portfolio consists of mortgage-backed securities issued by government sponsored enterprises and municipal bonds. Held to maturity securities decreased by $279,000 from $1.8 million at September 30, 2021 to $1.6 million at September 30, 2022, due primarily to maturities and principal repayments.
Our held to maturity securities portfolio consists of mortgage-backed securities issued by government sponsored enterprises and municipal bonds. Held to maturity securities decreased by $258,000 from $1.6 million at September 30, 2022 to $1.3 million at September 30, 2023, due primarily to maturities and principal repayments.
The levels of these assets depend on our operating, financing, lending and investing activities during any given period. At September 30, 2022, cash and cash equivalents totaled $41.7 million. Securities classified as available-for-sale, amounting to $316.5 million, at September 30, 2022, provide additional sources of liquidity.
The levels of these assets depend on our operating, financing, lending and investing activities during any given period. At September 30, 2023, cash and cash equivalents totaled $30.8 million. Securities classified as available-for-sale, amounting to $227.7 million, at September 30, 2023, provide additional sources of liquidity.
Deposit accounts, generally obtained from individuals and businesses throughout our primary market area, are our primary source of funds for lending and investments. Our deposit accounts are comprised of noninterest-bearing accounts, interest-bearing savings, checking and money market accounts and time deposits. Deposits increased $288.3 million from $1.23 billion at September 30, 2021 to $1.52 billion at September 30, 2022.
Deposit accounts, generally obtained from individuals and businesses throughout our primary market area, are our primary source of funds for lending and investments. Our deposit accounts are comprised of noninterest-bearing accounts, interest-bearing savings, checking and money market accounts and time deposits. Deposits increased $172.5 million from $1.52 billion at September 30, 2022 to $1.69 billion at September 30, 2023.
Total interest expense increased $2.3 million, or 27.9%, due primarily to an increase in the average cost of funds from 0.64% for 2021 to 0.78% for 2022, and an increase in the average balance of interest-bearing liabilities of $54.3 million, from $1.27 billion for 2021 to $1.32 billion for 2022.
In 2022, total interest expense increased $2.5 million or 30.3%, due primarily to an increase in the average cost of funds from 0.64% for 2021 to 0.80% for 2022, and an increase in the average balance of interest-bearing liabilities of $59.2 million, from $1.27 billion for 2021 to $1.32 billion for 2022.
The scenarios include prepayment assumptions, changes in the level of interest rates, the shape of the yield curve, and spreads between market interest rates in order to capture the impact from re-pricing, yield curve, option, and basis risks. 49 Table of Contents Results of our simulation modeling, which assumes an immediate and sustained parallel shift in market interest rates, project that the Company’s net interest income could change as follows over a one-year horizon, relative to our base case scenario, based on September 30, 2022 and 2021 financial information. At September 30, 2022 At September 30, 2021 Immediate Change One Year Horizon One Year Horizon in the Level Dollar Percent Dollar Percent of Interest Rates Change Change Change Change (Dollars in thousands) 300bp $ (15,503) (27.12) % $ (3,593) (7.65) % 200bp (8,858) (15.50) (1,508) (3.21) 100bp (3,224) (5.64) 387 0.82 Static — — — — (100)bp 2,819 4.93 (1,635) (3.48) (200)bp 5,095 8.91 (2,370) (5.05) At September 30, 2022, our simulated exposure to an increase in interest rates shows that an immediate and sustained increase in rates of 1.00% will decrease our net interest income by $3.2 million or 5.64% over a one year horizon compared to a flat interest rate scenario.
The scenarios include prepayment assumptions, changes in the level of interest rates, the shape of the yield curve, and spreads between market interest rates in order to capture the impact from re-pricing, yield curve, option, and basis risks. 47 Table of Contents Results of our simulation modeling, which assumes an immediate and sustained parallel shift in market interest rates, project that the Company’s net interest income could change as follows over a one-year horizon, relative to our base case scenario, based on September 30, 2023 and 2022 financial information. At September 30, 2023 At September 30, 2022 Immediate Change One Year Horizon One Year Horizon in the Level Dollar Percent Dollar Percent of Interest Rates Change Change Change Change (Dollars in thousands) 300bp $ (6,660) (11.71) % $ (15,503) (27.12) % 200bp (4,349) (7.65) (8,858) (15.50) 100bp (2,223) (3.91) (3,224) (5.64) Static — — — — (100)bp 2,214 3.89 2,819 4.93 (200)bp 4,451 7.83 5,095 8.91 At September 30, 2023, our simulated exposure to an increase in interest rates shows that an immediate and sustained increase in rates of 1.00% will decrease our net interest income by $2.2 million or 3.91% over a one year horizon compared to a flat interest rate scenario.
Interest income on loans increased $3.8 million, or 6.5%, from $58.1 million for 2021 to $61.9 million for 2022, due primarily to an increase in the average balance of loans outstanding of $21.1 million, from $1.34 billion for 2021 to $1.36 billion for 2022, and an increase in the average tax-equivalent yield on loans from 4.35% for 2021 to 4.57% for 2022.
In 2022, interest income on loans increased $4.0 million, or 6.9%, from $58.1 million for 2021 to $62.1 million for 2022, due primarily to an increase in the average balance of loans outstanding of $26.0 million, from $1.34 billion for 2021 to $1.36 billion for 2022, and an increase in the average tax-equivalent yield on loans from 4.35% for 2021 to 4.57% for 2022.
This is a non-GAAP financial measure that management believes is useful to investors in understanding the Company’s performance. 34 Table of Contents At or For the Year Ended September 30, 2022 2021 2020 2019 2018 Asset Quality Ratios: Allowance for loan losses as a percent of total loans 1.06 % 1.31 % 1.54 % 1.22 % 1.31 % Allowance for loan losses as a percent of nonperforming loans 141.49 92.43 125.05 193.82 218.18 Net charge-offs to average outstanding loans during the period 0.06 0.07 0.09 0.09 0.02 Nonperforming loans as a percent of total loans 0.75 1.42 1.23 0.63 0.60 Nonperforming loans as a percent of total assets 0.53 0.90 0.77 0.42 0.41 Nonperforming assets as a percent of total assets 0.66 1.00 0.95 1.02 1.31 Other Data: Number of full service branch offices 15 15 15 15 16 Number of deposit accounts 48,122 46,361 44,852 44,343 43,368 Number of loans 7,401 7,041 8,074 7,759 7,228 Balance Sheet Analysis Cash and Cash Equivalents.
This is a non-GAAP financial measure that management believes is useful to investors in understanding the Company’s performance. At or For the Year Ended September 30, 2023 2022 2021 2020 2019 Asset Quality Ratios: Allowance for loan losses as a percent of total loans 0.95 % 1.03 % 1.31 % 1.54 % 1.22 % Allowance for loan losses as a percent of nonperforming loans 121.16 141.49 92.43 125.05 193.82 Net charge-offs to average outstanding loans during the period 0.06 0.06 0.07 0.09 0.09 Nonperforming loans as a percent of total loans 0.78 0.73 1.42 1.23 0.63 Nonperforming loans as a percent of total assets 0.61 0.52 0.90 0.77 0.42 Nonperforming assets as a percent of total assets 0.69 0.65 1.00 0.95 1.02 Other Data: Number of full service branch offices 15 15 15 15 15 Number of deposit accounts 49,226 48,122 46,361 44,852 44,343 Number of loans 7,796 7,401 7,041 8,074 7,759 Balance Sheet Analysis Cash and Cash Equivalents.
The increase in commercial real estate loans is primarily due to an increase in single tenant net lease loans, which increased $232.9 million during the year ended September 30, 2022.
The increase in commercial real estate loans is primarily due to an increase in single tenant net lease loans, which increased $82.8 million during the year ended September 30, 2023.
The Company recognized a provision for loan losses of $1.9 million for the year ended September 30, 2022 compared to a credit for loan losses of $1.8 million for 2021. Net charge-offs in 2022 were $849,000 compared to $958,000 for 2021 and nonperforming loans decreased $4.6 million to $10.9 million at September 30, 2022.
In 2022, the Company recognized a provision for loan losses of $1.9 million compared to a credit for loan losses of $1.8 million for 2021. Net charge-offs in 2022 were $849,000 compared to $958,000 for 2021 and nonperforming loans decreased $4.6 million to $10.9 million at September 30, 2022. See “ Analysis of Nonperforming and Classified Assets ” included herein.
At September 30, 2021, the Company held ten privately-issued CMO and ABS securities with an aggregate carrying value of $512,000 and fair value of $526,000 that had been downgraded to a substandard regulatory classification due to a downgrade of the security’s credit quality rating by various rating agencies. Analysis and Determination of the Allowance for Loan Losses.
At September 30, 2022, the Company held seven privately-issued CMO and ABS securities with an aggregate carrying value of $395,000 and fair value of 44 Table of Contents $382,000 that had been downgraded to a substandard regulatory classification due to a downgrade of the security’s credit quality rating by various rating agencies Analysis and Determination of the Allowance for Loan Losses.
At September 30, 2022, the Bank had $327.8 million in commitments to extend credit outstanding, excluding interest rate lock commitments for residential mortgage loans intended for sale in the secondary market that meet the definition of a derivative. Time deposits due within one year of September 30, 2022 totaled $368.1 million, or 87.1% of time deposits.
At September 30, 2023, the Bank had $354.3 million in commitments to extend credit outstanding, excluding interest rate lock commitments for residential mortgage loans intended for sale in the secondary market that meet the definition of a derivative. Time deposits due within one year of September 30, 2023 totaled $573.1 million, or 94.1% of time deposits.
The following is only a summary and should be read in conjunction with the audited consolidated financial statements and notes thereto beginning on page F-1 of this annual report. At September 30, (In thousands) 2022 2021 2020 2019 2018 Financial Condition Data: Total assets $ 2,057,662 $ 1,721,394 $ 1,764,625 $ 1,222,579 $ 1,034,406 Cash and cash equivalents 41,665 33,428 33,726 41,432 42,274 Securities available-for-sale 316,517 206,681 201,965 177,302 184,373 Securities held-to-maturity 1,558 1,837 2,102 2,336 2,607 Loans held for sale 60,462 214,940 285,525 96,070 32,125 Loans, net 1,436,555 1,075,936 1,090,063 810,658 704,271 Deposits 1,515,834 1,227,580 1,048,076 834,384 811,112 Borrowings from FHLB 307,303 250,000 310,858 222,544 90,000 Other borrowings 50,217 19,865 194,631 23,729 21,013 Stockholders’ equity 152,623 180,377 157,272 121,053 98,813 For the Year Ended September 30, (In thousands) 2022 2021 2020 2019 2018 Operating Data: Interest income $ 70,998 $ 65,259 $ 57,699 $ 50,995 $ 42,159 Interest expense 10,346 8,087 10,538 10,906 6,337 Net interest income 60,652 57,172 47,161 40,089 35,822 Provision (credit) for loan losses 1,908 (1,767) 7,962 1,463 1,353 Net interest income after provision (credit) for loan losses 58,744 58,939 39,199 38,626 34,469 Noninterest income 51,227 120,436 133,351 43,854 13,295 Noninterest expense 91,149 139,409 125,808 62,390 33,006 Income before income taxes 18,822 39,966 46,742 20,090 14,758 Income tax expense 2,378 9,997 12,661 3,095 2,422 Net income 16,444 29,969 34,081 16,995 12,336 Less: net income attributable to noncontrolling interests — 402 727 818 1,434 Net income attributable to First Savings Financial Group $ 16,444 $ 29,567 $ 33,354 $ 16,177 $ 10,902 For the Year Ended September 30, 2022 2021 2020 2019 2018 Per Share Data (1): Net income per common share, basic $ 2.33 $ 4.16 $ 4.72 $ 2.33 $ 1.61 Net income per common share, diluted 2.30 4.12 4.68 2.27 1.54 Dividends per common share 0.51 0.36 0.22 0.21 0.20 (1) Per share amounts have been adjusted to reflect the three-for-one stock split effective September 15, 2021. 33 Table of Contents At or For the Year Ended September 30, 2022 2021 2020 2019 2018 Performance Ratios: Return on average assets 0.89 % 1.69 % 2.27 % 1.42 % 1.11 % Return on average equity 9.25 17.59 26.06 15.65 12.80 Return on average common stockholders’ equity 9.25 17.37 25.46 15.00 11.37 Interest rate spread (1) 3.57 3.54 3.37 3.63 3.82 Net interest margin (2) 3.73 3.67 3.55 3.88 3.99 Other expenses to average assets 4.94 7.95 8.58 5.48 3.35 Efficiency ratio (3) 81.47 78.49 69.70 74.32 67.20 Efficiency ratio (excluding nonrecurring items) (4) 81.48 78.51 69.86 74.51 63.96 Average interest-earning assets to average interest-bearing liabilities 126.50 125.92 123.65 124.96 125.02 Dividend payout ratio 22.16 8.59 4.77 9.10 12.32 Average equity to average assets 9.63 9.71 8.92 9.54 9.77 Capital Ratios: Total capital (to risk-weighted assets): Consolidated 12.65 % 14.28 % 13.37 % 13.85 % 14.50 % Bank 11.74 13.60 12.75 12.88 12.92 Tier 1 capital (to risk-weighted assets): Consolidated 8.99 11.76 10.58 10.70 10.84 Bank 10.88 12.54 11.53 11.81 11.75 Common equity Tier 1 capital (to risk-weighted assets): Consolidated 8.99 11.76 10.58 10.70 10.84 Bank 10.88 12.54 11.53 11.81 11.75 Tier 1 capital (to average adjusted total assets): Consolidated 8.03 9.73 8.53 8.39 8.39 Bank 9.64 10.07 9.37 9.34 9.10 (1) Represents the difference between the weighted average yield on average interest-earning assets and the weighted average cost on average interest-bearing liabilities.
The following is only a summary and should be read in conjunction with the audited consolidated financial statements and notes thereto beginning on page F-1 of this annual report. At September 30, (In thousands) 2023 2022 2021 2020 2019 Financial Condition Data: Total assets $ 2,288,854 $ 2,093,725 $ 1,721,394 $ 1,764,625 $ 1,222,579 Cash and cash equivalents 30,845 41,665 33,428 33,726 41,432 Securities available-for-sale 227,739 316,517 206,681 201,965 177,302 Securities held-to-maturity 1,300 1,558 1,837 2,102 2,336 Loans held for sale 45,855 60,462 214,940 285,525 96,070 Loans, net 1,770,243 1,474,544 1,075,936 1,090,063 810,658 Deposits 1,688,316 1,515,834 1,227,580 1,048,076 834,384 Borrowings from FHLB 363,183 307,303 250,000 310,858 222,544 Other borrowings 48,444 88,206 19,865 194,631 23,729 Stockholders’ equity 150,981 151,565 180,377 157,272 121,053 For the Year Ended September 30, (In thousands) 2023 2022 2021 2020 2019 Operating Data: Interest income $ 103,229 $ 71,194 $ 65,259 $ 57,699 $ 50,995 Interest expense 41,655 10,542 8,087 10,538 10,906 Net interest income 61,574 60,652 57,172 47,161 40,089 Provision (credit) for loan losses 2,612 1,908 (1,767) 7,962 1,463 Net interest income after provision (credit) for loan losses 58,962 58,744 58,939 39,199 38,626 Noninterest income 25,342 51,227 120,436 133,351 43,854 Noninterest expense 76,122 92,662 139,409 125,808 62,390 Income before income taxes 8,182 17,309 39,966 46,742 20,090 Income tax expense 10 1,923 9,997 12,661 3,095 Net income 8,172 15,386 29,969 34,081 16,995 Less: net income attributable to noncontrolling interests — — 402 727 818 Net income attributable to First Savings Financial Group 8,172 15,386 29,567 33,354 16,177 For the Year Ended September 30, 2023 2022 2021 2020 2019 Per Share Data (1): Net income per common share, basic $ 1.19 $ 2.18 $ 4.16 $ 4.72 $ 2.33 Net income per common share, diluted 1.19 2.15 4.12 4.68 2.27 Dividends per common share 0.55 0.51 0.36 0.22 0.21 (1) Per share amounts have been adjusted to reflect the three-for-one stock split effective September 15, 2021. 32 Table of Contents At or For the Year Ended September 30, 2023 2022 2021 2020 2019 Performance Ratios: Return on average assets 0.37 % 0.83 % 1.69 % 2.27 % 1.42 % Return on average equity 5.04 8.65 17.59 26.06 15.65 Return on average common stockholders’ equity 5.04 8.65 17.37 25.46 15.00 Interest rate spread (1) 2.69 3.55 3.54 3.37 3.63 Net interest margin (2) 3.10 3.72 3.67 3.55 3.88 Other expenses to average assets 3.43 5.01 7.95 8.58 5.48 Efficiency ratio (3) 87.58 82.82 78.49 69.70 74.32 Efficiency ratio (excluding nonrecurring items) (4) 80.61 81.03 78.51 69.86 74.51 Average interest-earning assets to average interest-bearing liabilities 120.17 126.40 125.92 123.65 124.96 Dividend payout ratio 46.41 23.68 8.59 4.77 9.10 Average equity to average assets 7.31 9.61 9.71 8.92 9.54 Capital Ratios: Total capital (to risk-weighted assets): Consolidated 11.47 % 12.33 % 14.28 % 13.37 % 13.85 % Bank 11.27 11.44 13.60 12.75 12.88 Tier 1 capital (to risk-weighted assets): Consolidated 8.22 8.73 11.76 10.58 10.70 Bank 10.42 10.59 12.54 11.53 11.81 Common equity Tier 1 capital (to risk-weighted assets): Consolidated 8.22 8.73 11.76 10.58 10.70 Bank 10.42 10.59 12.54 11.53 11.81 Tier 1 capital (to average adjusted total assets): Consolidated 7.24 7.96 9.73 8.53 8.39 Bank 9.17 9.58 10.07 9.37 9.34 (1) Represents the difference between the weighted average yield on average interest-earning assets and the weighted average cost on average interest-bearing liabilities.
Net income was $29.6 million ($4.12 per common share diluted) for the year ended September 30, 2021 compared to net income of $33.4 million ($4.68 per common share diluted) for the year ended September 30, 2020.
Net income was $15.4 million ($2.15 per common share diluted) for the year ended September 30, 2022 compared to net income of $29.6 million ($4.12 per common share diluted) for the year ended September 30, 2021.
The Bank had 23 TDRs, totaling $2.7 million, which were performing according to their terms and on accrual status as of September 30, 2022. At September 30, (Dollars in thousands) 2022 2021 2020 2019 2018 Nonaccrual loans $ 10,856 $ 15,000 $ 13,615 $ 5,168 $ 4,182 Accruing loans past due 90 days or more — 472 — 12 91 Total nonperforming loans: 10,856 15,472 13,615 5,180 4,273 Performing TDRs 2,714 1,743 3,069 7,265 9,145 Foreclosed real estate — — — — 103 Total nonperforming assets $ 13,570 $ 17,215 $ 16,684 $ 12,445 $ 13,521 Nonaccrual loans to total loans 0.75 % 1.38 % 1.23 % 0.63 % 0.59 % Total nonperforming loans to total loans 0.75 1.42 1.23 0.63 0.60 Total nonperforming loans to total assets 0.53 0.90 0.77 0.42 0.41 Total nonperforming assets to total assets 0.66 1.00 0.95 1.02 1.31 Federal and state banking regulations require us to review and classify our assets on a regular basis.
The Bank had 16 TDRs, totaling $1.3 million, which were performing according to their terms and on accrual status as of September 30, 2023. At September 30, (Dollars in thousands) 2023 2022 2021 2020 2019 Nonaccrual loans $ 13,948 $ 10,856 $ 15,000 $ 13,615 $ 5,168 Accruing loans past due 90 days or more — — 472 — 12 Total nonperforming loans 13,948 10,856 15,472 13,615 5,180 Performing TDRs 1,266 2,714 1,743 3,069 7,265 Foreclosed real estate 474 — — — — Total nonperforming assets $ 15,688 $ 13,570 $ 17,215 $ 16,684 $ 12,445 Nonaccrual loans to total loans 0.78 % 0.73 % 1.38 % 1.23 % 0.63 % Total nonperforming loans to total loans 0.78 0.73 1.42 1.23 0.63 Total nonperforming loans to total assets 0.61 0.52 0.90 0.77 0.42 Total nonperforming assets to total assets 0.69 0.65 1.00 0.95 1.02 Federal and state banking regulations require us to review and classify our assets on a regular basis.
For the year ended September 30, 2022, net interest income increased $3.5 million or 6.1%, as compared to 2021, primarily due to balance sheet growth.
For the year ended September 30, 2023, net interest income increased $922,000 or 1.5%, as compared to 2022, primarily due to balance sheet growth.
The decrease in net income was due to a decrease in noninterest income of $69.2 million and a $3.7 million increase in the provision for loan losses, partially offset by a $3.5 million increase in net increase income and a $48.3 million decrease in noninterest expense.
The decrease in net income for 2022 compared to 2021 was due to a decrease in noninterest income of $69.2 million and a $3.7 million increase in the provision for loan losses, partially offset by a $3.5 million increase in net interest income and a $46.7 million decrease in noninterest expense. 39 Table of Contents Net Interest Income.
Furthermore, rate increases of 2.00% and 3.00% would cause net interest income to decrease by 15.50% and 27.12%, respectively. An immediate and sustained decrease in rates of 1.00% and 2.00% will increase our net interest income by $2.8 million and $5.1 million or 4.93% and 8.91%, respectively, over a one year horizon compared to a flat interest rate scenario.
Furthermore, rate increases of 2.00% and 3.00% would cause net interest income to decrease by 7.65% and 11.71%, respectively. An immediate and sustained decrease in rates of 1.00% and 2.00% will increase our net interest income by $2.2 million and $4.5 million, or 3.89% and 7.83%, respectively, over a one year horizon compared to a flat interest rate scenario.
The following table sets forth an analysis of the allowance for loan losses for the periods indicated. Year Ended September 30, (Dollars in thousands) 2022 2021 2020 Allowance for loan losses at beginning of period $ 14,301 $ 17,026 $ 10,040 Provision (credit) for loan losses 1,908 (1,767) 7,962 Charge offs: Residential real estate 23 11 36 Commercial real estate — — 102 Single tenant net lease — — — SBA commercial real estate 110 936 360 Multi-family — — — Residential construction — — — Commercial construction — — — Land and land development — — — Commercial business 91 — 38 SBA commercial business 698 21 396 Consumer 175 156 238 Total charge-offs 1,097 1,124 1,170 Recoveries: Residential real estate 14 24 29 Commercial real estate — — 6 Single tenant net lease — — — SBA commercial real estate 15 23 46 Multi-family — — — Residential construction — — — Commercial construction — — — Land and land development — — 6 Commercial business 119 5 31 SBA commercial business 61 39 76 Consumer 39 75 — Total recoveries 248 166 194 Net charge-offs 849 958 976 Allowance for loan losses at end of period $ 15,360 $ 14,301 $ 17,026 Allowance for loan losses to nonaccrual loans 141.49 % 95.34 % 125.05 % Allowance for loan losses to nonperforming loans 141.49 % 92.43 % 125.05 % Allowance for loan losses to total loans outstanding at the end of the period 1.06 1.31 1.54 Allowance for loan losses to total loans, excluding PPP loans at the end of the period 1.06 1.38 1.84 Net charge-offs during the period to average loans outstanding during the period 0.06 0.07 0.09 48 Table of Contents The following table sets forth the ratio of net charge offs to average loans outstanding for the periods indicated. For the Year Ended September 30, Loan category 2022 2021 2020 Residential real estate (0.00) % (0.01) % 0.00 % Commercial real estate 0.00 0.00 0.06 Single tenant net lease 0.00 0.00 0.00 SBA commercial real estate 0.15 1.52 0.58 Multi-family 0.00 0.00 0.00 Residential construction 0.00 0.00 0.00 Commercial construction 0.00 0.00 0.00 Land and land development 0.00 0.00 (0.06) Commercial business (0.04) (0.01) 0.01 SBA commercial business 1.38 (0.01) 0.34 Consumer 0.41 0.18 0.47 Total loans 0.06 % 0.09 % 0.09 % Interest Rate Risk Management.
The following table sets forth an analysis of the allowance for loan losses for the periods indicated. Year Ended September 30, (Dollars in thousands) 2023 2022 2021 Allowance for loan losses at beginning of period $ 15,360 $ 14,301 $ 17,026 Provision (credit) for loan losses 2,612 1,908 (1,767) Charge offs: Residential real estate 71 23 11 Commercial real estate — — — Single tenant net lease — — — SBA commercial real estate 357 110 936 Multi-family — — — Residential construction — — — Commercial construction — — — Land and land development — — — Commercial business — 91 — SBA commercial business 569 698 21 Consumer 250 175 156 Total charge-offs 1,247 1,097 1,124 Recoveries: Residential real estate 16 14 24 Commercial real estate — — — Single tenant net lease — — — SBA commercial real estate 3 15 23 Multi-family — — — Residential construction — — — Commercial construction — — — Land and land development — — — Commercial business 69 119 5 SBA commercial business 51 61 39 Consumer 36 39 75 Total recoveries 175 248 166 Net charge-offs 1,072 849 958 Allowance for loan losses at end of period $ 16,900 $ 15,360 $ 14,301 Allowance for loan losses to nonaccrual loans 121.16 % 141.49 % 95.34 % Allowance for loan losses to nonperforming loans 121.16 % 141.49 % 92.43 % Allowance for loan losses to total loans outstanding at the end of the period 0.95 1.03 1.31 Net charge-offs during the period to average loans outstanding during the period 0.06 0.06 0.09 46 Table of Contents The following table sets forth the ratio of net charge-offs (recoveries) to average loans outstanding for the periods indicated. For the Year Ended September 30, Loan category 2023 2022 2021 Residential real estate 0.01 % 0.00 % (0.01) % Commercial real estate 0.00 0.00 0.00 Single tenant net lease 0.00 0.00 0.00 SBA commercial real estate 0.69 0.15 1.52 Multi-family 0.00 0.00 0.00 Residential construction 0.00 0.00 0.00 Commercial construction 0.00 0.00 0.00 Land and land development 0.00 0.00 0.00 Commercial business (0.07) (0.04) (0.01) SBA commercial business 2.73 1.38 (0.01) Consumer 0.55 0.41 0.18 Total loans 0.06 % 0.06 % 0.09 % Interest Rate Risk Management.
At September 30, 2022, we had the ability to borrow a total of approximately $553.2 million from the FHLB, of which $307.3 million was borrowed and outstanding.
At September 30, 2023, we had the ability to borrow a total of approximately $600.0 million from the FHLB, of which $363.2 million was borrowed and outstanding.
The interest rate spread increased from 3.37% for 2020 to 3.54% for 2021 due primarily to a decrease in the average cost of interest-bearing liabilities from 0.96% for 2020 to 0.64% for 2021. This was partially offset by a decrease in the average yield on interest earning assets from 4.33% for 2020 to 4.18% for 2021.
The interest rate spread increased from 3.54% for 2021 to 3.55% for 2022 due primarily to an increase in the average yield on interest earning assets from 4.18% for 2021 to 4.35% for 2022. This was partially offset by an increase in the average cost of interest-bearing liabilities from 0.64% for 2021 to 0.80% for 2022.
Commercial real estate loans, including in-market commercial real estate loans, single tenant net lease loans, and SBA commercial real estate loans, totaled $865.8 million, or 59.7% of total loans at September 30, 2022, compared to $616.1 million, or 56.5% of total loans at September 30, 2021.
Commercial real estate loans, including in-market commercial real estate loans, single tenant net lease loans, and SBA real commercial real estate loans, totaled $991.7 million, or 55.5% of total loans at September 30, 2023, compared to $903.8 million, or 60.7% of total loans at September 30, 2022.
We also had two other federal funds line of credit facilities with other financial institutions from which we had the ability to borrow an additional $22 and $15 million, respectively. The Bank did not have any outstanding federal funds purchased at September 30, 2022.
We also had three other federal funds line of credit facilities with other financial institutions from which we had the ability to borrow the lesser of $5.0 million or 50% of the Bank’s equity capital, $22 million and $15 million, respectively. The Bank did not have any outstanding federal funds purchased at September 30, 2023.
At September 30, 2022, the Bank did not have any outstanding federal funds purchased under these lines of credit. Stockholders’ Equity . Stockholders’ equity decreased $27.8 million, from $180.4 million at September 30, 2021 to $152.6 million at September 30, 2022.
At September 30, 2023, the Bank did not have any outstanding federal funds purchased under these lines of credit. Stockholders’ Equity . Stockholders’ equity decreased $584,000, from $151.6 million at September 30, 2022 to $151.0 million at September 30, 2023.
The decrease in compensation and benefits expense was due primarily to a reduction in staff and incentive compensation for the Company’s mortgage banking segment as a result of decreased mortgage banking income. The decrease in advertising expense was related to the reduced loan origination volume of the mortgage banking segment.
The decrease was due primarily to decreases in compensation and benefits and advertising expense of $41.7 million and $3.4 million, respectively. The decrease in compensation and benefits expense was due primarily to a reduction in staff and incentive compensation for the Company’s mortgage banking segment as a result of decreased mortgage banking income.
At September 30, 2021, residential construction loans totaled $8.3 million, or 0.8% of total loans, of which $3.1 million were speculative loans. Commercial construction loans totaled $5.9 million, or 0.4% of total loans, at September 30, 2022 compared to $2.7 million, or 0.3% of total loans at September 30, 2021.
Residential construction loans totaled $24.9 million, or 1.4% of total loans at September 30, 2023, of which $3.3 million were speculative construction loans. At September 30, 2022, residential construction loans totaled $18.3 million, or 1.2% of total loans, of which $3.7 million were speculative construction loans.
For the year ended September 30, 2022, total interest income increased $5.7 million, or 8.8%, as compared to 2021.
For the year ended September 30, 2023, total interest income increased $32.0 million, or 45.0%, as compared to 2022.
If we classify an asset as loss, we charge off an amount equal to 100% of the portion of the asset classified loss. 45 Table of Contents Classified assets include loans that are classified due to factors other than payment delinquencies, such as lack of current financial statements and other required documentation, insufficient cash flows or other deficiencies, and, therefore, are not included as nonperforming assets.
Classified assets include loans that are classified due to factors other than payment delinquencies, such as lack of current financial statements and other required documentation, insufficient cash flows or other deficiencies, and, therefore, are not included as nonperforming assets.
The interest rate spread, the difference between the average tax-equivalent yield on interest-earning assets and the average cost of interest-bearing liabilities, increased from 3.54% for 2021 to 3.57% for 2022 due primarily to an increase in the average yield on interest earning assets from 4.18% for 2021 to 4.35% for 2022.
The interest rate spread, the difference between the average tax-equivalent yield on interest-earning assets and the average cost of interest-bearing liabilities, decreased from 3.55% for 2022 to 2.69% for 2023 due primarily to an increase in the average cost of interest-bearing liabilities from 0.80% for 2022 to 2.44% for 2023.
The following table sets forth the amortized costs and fair values of our investment securities at the dates indicated. At September 30, 2022 2021 2020 Amortized Fair Amortized Fair Amortized Fair (In thousands) Cost Value Cost Value Cost Value Securities available for sale: US Treasury notes and bills $ 30,809 $ 27,295 $ 250 $ 250 $ — $ — Agency mortgage-backed 30,786 27,500 8,143 8,384 7,499 7,952 Agency CMO 15,562 14,821 13,315 13,530 9,398 9,805 Privately-issued CMO 495 470 729 803 886 958 Privately-issued asset-backed 561 569 721 772 884 960 SBA certificates 12,255 12,012 2,157 2,138 639 694 Municipal 260,326 233,850 170,102 180,804 168,472 181,596 Total $ 350,794 $ 316,517 $ 195,417 $ 206,681 $ 187,778 $ 201,965 Securities held to maturity: Agency mortgage-backed $ 45 $ 45 $ 64 $ 69 $ 82 $ 89 Municipal 1,513 1,548 1,773 1,985 2,020 2,296 Total $ 1,558 $ 1,593 $ 1,837 $ 2,054 $ 2,102 $ 2,385 The following table sets forth the stated maturities and weighted average yields of debt securities at September 30, 2022.
The following table sets forth the amortized costs and fair values of our investment securities at the dates indicated. At September 30, 2023 2022 2021 Amortized Fair Amortized Fair Amortized Fair (In thousands) Cost Value Cost Value Cost Value Securities available for sale: US Treasury notes and bills $ 30,598 $ 25,949 $ 30,809 $ 27,295 $ 250 $ 250 Agency mortgage-backed 28,542 24,268 30,786 27,500 8,143 8,384 Agency CMO 14,064 12,742 15,562 14,821 13,315 13,530 Privately-issued CMO 424 396 495 470 729 803 Privately-issued asset-backed 433 443 561 569 721 772 SBA certificates 11,587 10,745 12,255 12,012 2,157 2,138 Municipal 177,561 151,484 260,326 233,850 170,102 180,804 Other 2,000 1,712 — — — — Total $ 265,209 $ 227,739 $ 350,794 $ 316,517 $ 195,417 $ 206,681 Securities held to maturity: Agency mortgage-backed $ 36 $ 35 $ 45 $ 45 $ 64 $ 69 Municipal 1,264 1,268 1,513 1,548 1,773 1,985 Total $ 1,300 $ 1,303 $ 1,558 $ 1,593 $ 1,837 $ 2,054 The following table sets forth the stated maturities and weighted average yields of debt securities at September 30, 2023.
The following table sets forth the breakdown of the allowance for loan losses by loan category at the dates indicated. At September 30, 2022 2021 % of % of % of Loans in % of Loans in Allowance Category Allowance Category to Total to Total to Total to Total (Dollars in thousands) Amount Allowance Loans Amount Allowance Loans Residential real estate $ 2,716 17.68 % 25.38 % $ 1,438 10.06 % 22.15 % Commercial real estate 1,590 10.35 11.71 2,806 19.62 13.73 Single tenant net lease 3,838 24.99 43.88 2,422 16.94 37.04 SBA commercial real estate 2,578 16.78 4.09 3,475 24.30 5.76 Multi-family 251 1.63 2.23 518 3.62 3.70 Residential construction 305 1.99 1.26 191 1.34 0.76 Commercial construction 107 0.70 0.41 63 0.44 0.25 Land and land development 212 1.38 0.82 235 1.64 0.94 Commercial business 1,193 7.77 6.20 1,284 8.98 5.49 SBA commercial business 2,122 13.82 1.40 1,346 9.41 7.38 Consumer 448 2.91 2.62 523 3.65 2.80 Total allowance for loan losses $ 15,360 100.00 % 100.00 % $ 14,301 100.00 % 100.00 % 46 Table of Contents Although we believe that we use the best information available to establish the allowance for loan losses, future adjustments to the allowance for loan losses may be necessary and our results of operations could be adversely affected if circumstances differ substantially from the assumptions used in making the determinations.
The following table sets forth the breakdown of the allowance for loan losses by loan category at the dates indicated. At September 30, 2023 2022 % of % of % of Loans in % of Loans in Allowance Category Allowance Category to Total to Total to Total to Total (Dollars in thousands) Amount Allowance Loans Amount Allowance Loans Residential real estate $ 4,641 27.46 % 29.59 % $ 2,716 17.68 % 24.73 % Commercial real estate 1,777 10.51 10.48 1,590 10.35 11.41 Single tenant net lease 3,810 22.54 42.40 3,838 24.99 45.31 SBA commercial real estate 1,922 11.37 2.64 2,578 16.78 3.99 Multi-family 268 1.59 1.95 251 1.63 2.18 Residential construction 434 2.57 1.40 305 1.99 1.23 Commercial construction 282 1.67 0.82 107 0.70 0.40 Land and land development 307 1.82 0.96 212 1.38 0.80 Commercial business 1,714 10.14 6.58 1,193 7.77 6.05 SBA commercial business 1,247 7.38 0.95 2,122 13.82 1.36 Consumer 498 2.95 2.23 448 2.91 2.56 Total allowance for loan losses $ 16,900 100.00 % 100.00 % $ 15,360 100.00 % 100.00 % Although we believe that we use the best information available to establish the allowance for loan losses, future adjustments to the allowance for loan losses may be necessary and our results of operations could be adversely affected if circumstances differ substantially from the assumptions used in making the determinations.
The increase in residential mortgage loans is primarily due a $96.2 million increase in first-lien home equity line of credit loans. The Company launched a national first-lien home equity line of credit product in fiscal 2021, the balance of which was $178.2 million and $82.0 million at September 30, 2022 and 2021, respectively.
The Company launched a national first-lien home equity line of credit product in fiscal 2021, the balance of which was $307.9 million and $178.4 million at September 30, 2023 and 2022, respectively.
The following table sets forth the balances of our deposit accounts at the dates indicated. At September 30, (In thousands) 2022 2021 Non-interest-bearing demand deposits $ 340,172 $ 291,039 NOW accounts 343,296 315,169 Money market accounts 238,219 222,972 Savings accounts 171,779 162,033 Retail time deposits 129,853 136,309 Brokered & reciprocal time deposits 292,515 100,058 Total $ 1,515,834 $ 1,227,580 The following table indicates the amount of time deposits, by account, that are in excess of the FDIC insurance limit (currently $250,000) by time remaining until maturity as of September 30, 2022. (In thousands) Amount Three months or less $ 11,533 Over three through six months 4,915 Over six through twelve months 5,624 Over twelve months 10,500 Total $ 32,572 Our uninsured deposits, which consist solely of the portion of deposit accounts that exceed the FDIC insurance limit (currently $250,000), were approximately $494.7 million and $446.8 million at September 30, 2022 and 2021, respectively.
The following table sets forth the balances of our deposit accounts at the dates indicated. At September 30, (In thousands) 2023 2022 Non-interest-bearing demand deposits $ 242,237 $ 340,172 NOW accounts 336,446 343,296 Money market accounts 323,739 238,219 Savings accounts 170,073 171,779 Retail time deposits 170,980 129,864 Brokered & reciprocal time deposits 438,319 292,504 Total $ 1,681,794 $ 1,515,834 The following table indicates the amount of time deposits, by account, that are in excess of the FDIC insurance limit (currently $250,000) by time remaining until maturity as of September 30, 2023. (In thousands) Amount Three months or less $ 21,190 Over three through six months 7,155 Over six through twelve months 20,495 Over twelve months 8,926 Total $ 57,766 Our uninsured deposits, which consist solely of the portion of deposit accounts that exceed the FDIC insurance limit (currently $250,000), were approximately $463.5 million and $494.7 million at September 30, 2023 and 2022, respectively.
(4) Represents other expenses, excluding nonrecurring items as discussed below, divided by the sum of net interest income and other income, excluding income (loss) from tax credit investments discussed below. The efficiency ratio for 2022, 2021, 2020 and 2019 excludes the income from tax credit investments of $12,000, $32,000, $426,000 and $210,000, respectively.
(4) Represents other expenses, excluding nonrecurring items as discussed below, divided by the sum of net interest income and other income, excluding income (loss) from tax credit investments discussed below.
Based on an independent third party analysis, the Bank expects to collect the contractual principal and interest cash flows for these securities and, as a result, no other-than-temporary impairment has been recognized on the privately-issued CMO or ABS portfolios.
Based on an independent third party analysis, the Bank expects to collect the contractual principal and interest cash flows for all but one of these securities and, as a result, the Bank recognized $28,000 of other-than-temporary impairment on the privately-issued CMO portfolio during the year ended September 30, 2023.
Management intends to continue to focus on pursuing commercial real estate loan opportunities, both within our primary market area as well as through the single tenant net lease and SBA loan programs, to further diversify the loan portfolio. 35 Table of Contents Multi-family real estate loans totaled $32.4 million, or 2.2% of total loans at September 30, 2022, compared to $40.3 million, or 3.7% of total loans at September 30, 2021.
Management 34 Table of Contents intends to continue to focus on pursuing commercial real estate loan opportunities, both within our primary market area as well as through the single tenant net lease and SBA loan programs, to further diversify the loan portfolio.
We have the ability to attract and retain deposits by adjusting the interest rates offered. 51 Table of Contents The Company is a separate legal entity from the Bank and must provide for its own liquidity to pay its operating expenses and other financial obligations, to pay any dividends and to repurchase any of its outstanding common stock.
The Company is a separate legal entity from the Bank and must provide for its own liquidity to pay its operating expenses and other financial obligations, to pay any dividends and to repurchase any of its outstanding common stock. The Company’s primary source of income is dividends received from the Bank.
Average other borrowings, which are comprised of subordinated debt, was $19.8 million for both 2020 and 2021. The average cost of other borrowings decreased from 6.63% for 2020, net of amortization of debt issuance costs, to 6.53% for 2021, net of amortization of debt issuance costs. 41 Table of Contents Average Balances and Yields.
The average cost of other borrowings decreased from 6.53% for 2021, net of amortization of debt issuance costs, to 5.61% for 2022, net of amortization of debt issuance costs. 40 Table of Contents Average Balances and Yields.
It is management’s assessment that the allowance for loan losses at September 30, 2022 was adequate and appropriately reflected the probable incurred losses in the Bank’s loan portfolio at that date. 43 Table of Contents Noninterest Income.
It is management’s assessment that the allowance for loan losses at September 30, 2023 was adequate and appropriately reflected the probable incurred losses in the Bank’s loan portfolio at that date. Noninterest Income. Noninterest income decreased $25.9 million, or 50.5%, from $51.2 million for the year ended September 30, 2022 to $25.3 million for the year ended September 30, 2023.
Noninterest income decreased $69.2 million, or 57.5%, from $120.4 million for the year ended September 30, 2021 to $51.2 million for the year ended September 30, 2022. The decrease was due primarily to decreases in mortgage banking income and net gain on sale of SBA loans of $66.2 million and $5.0 million, respectively.
The decrease was due primarily to decreases in mortgage banking income and net gain on sale of SBA loans of $66.2 million and $5.0 million, respectively. The decrease in mortgage banking income was primarily due to lower origination and sales volume in 2022 compared to 2021.
The decrease in net income for 2021 compared to 2020 was due to a decrease in noninterest income of $12.9 million and an increase in noninterest expense of $13.6 million, partially offset by a $10.0 million increase in net interest income and a $9.7 million reduction in the provision for loan losses. Net Interest Income.
The decrease in net income was due to a decrease in noninterest income of $25.9 million and a $704,000 increase in the provision for loan losses, partially offset by a $922,000 increase in net interest income and a $16.5 million decrease in noninterest expense.
The subordinated note initially bears a fixed interest rate of 4.50% per year through March 30, 2027, and thereafter a floating rate, reset quarterly, equal to the three-month SOFR plus 276 basis points. All interest is payable semi-annually and the subordinated note is scheduled to mature on March 30, 2032.
On March 18, 2022, the Company entered into subordinated note purchase agreements in the aggregate principal amount of $31 million. The subordinated notes initially bear a fixed interest rate of 4.50% per year through March 30, 2027, and thereafter a floating rate, reset quarterly, equal to the three-month SOFR rate plus 276 basis points.
Results of Operations for the Years Ended September 30, 2022, 2021 and 2020 Overview. The Company reported net income of $16.4 million ($2.30 per common share diluted) for the year ended September 30, 2022, compared to net income of $29.6 million ($4.12 per common share diluted) for the year ended September 30, 2021.
The Company reported net income of $8.2 million ($1.19 per common share diluted) for the year ended September 30, 2023, compared to net income of $15.4 million ($2.15 per common share diluted) for the year ended September 30, 2022.
Management intends to continue to focus on pursuing commercial business loan opportunities, both within our primary market area as well as through various SBA loan programs, to further diversify the loan portfolio . Consumer loans totaled $38.1 million, or 2.6% of total loans, at September 30, 2022 compared to $30.6 million, or 2.8% of total loans, at September 30, 2021.
In-market commercial business loans increased $27.6 million during the year due primarily to increased commercial business lending opportunities in our primary market area. Management intends to continue to focus on pursuing commercial business loan opportunities, both within our primary market area as well as through various SBA loan programs, to further diversify the loan portfolio.
Market risk arises from fluctuations in interest rates that may result in changes in the values of financial instruments, such as available-for-sale securities that are accounted for on a mark-to-market basis. Other risks that we face are operational risks, liquidity risks and reputation risk. Operational risks include risks related to fraud, regulatory compliance, processing errors, technology and disaster recovery.
Interest rate risk is the potential reduction of interest income as a result of changes in interest rates. Market risk arises from fluctuations in interest rates that may result in changes in the values of financial instruments, such as available-for-sale securities that are accounted for on a mark-to-market basis.
Available for sale securities increased by $109.8 million, from $206.7 million at September 30, 2021 to $316.5 million at September 30, 2022, due primarily to purchases of $211.1 million, partially offset by a decrease in unrealized gains of $45.5 million, principal repayments of $8.2 million, sales of $33.5 million and maturities and calls of $13.6 million. 37 Table of Contents Securities Held to Maturity.
Available for sale securities decreased by $88.8 million, from $316.5 million at September 30, 2022 to $227.7 million at September 30, 2023, due primarily to sales of $79.2 million, maturities and calls of $12.2 million, principal repayments of $4.7 million and an increase in unrealized losses of $2.9 million, partially offset by purchases of $11.7 million. 36 Table of Contents Securities Held to Maturity.
These loans are primarily secured by apartment buildings and other multi-tenant developments in our primary market area . Residential construction loans totaled $18.3 million, or 1.3% of total loans at September 30, 2022, of which $3.7 million were speculative construction loans.
Multi-family real estate loans totaled $34.9 million, or 2.0% of total loans at September 30, 2023, compared to $32.4 million, or 2.2% of total loans at September 30, 2022. These loans are primarily secured by apartment buildings and other multi-tenant developments in our primary market area.
Land and land development loans totaled $11.9 million, or 0.8% of total loans at September 30, 2022, compared to $10.2 million, or 0.9% of total loans at September 30, 2021. These loans are primarily secured by vacant lots to be improved for residential and nonresidential development, and farmland.
These loans are primarily secured by vacant lots to be improved for residential and nonresidential development, and farmland. Commercial business loans, including in-market commercial business loans and SBA commercial business loans, totaled $134.5 million, or 7.5% of total loans, at September 30, 2023 compared to $110.3 million, or 7.4% of total loans, at September 30, 2022.
We believe, however, based on past experience that a significant portion of our time deposits will remain with us.
We believe, 49 Table of Contents however, based on past experience that a significant portion of our time deposits will remain with us. We have the ability to attract and retain deposits by adjusting the interest rates offered.
In addition, we have continued to develop and promote cash management services including sweep accounts and remote deposit capture in order to increase the level of commercial deposit accounts. We believe that the development and promotion of these products has made us more competitive in attracting commercial deposits during recent periods.
We believe that the development and promotion of these products has made us more competitive in attracting commercial deposits during recent periods.
The increase in total interest income is due primarily to increases in the average balance of interest earning assets of $230.2 million, from $1.36 billion for 2020 to $1.59 billion for 2021, partially offset by a decrease in the average tax-equivalent yield on interest-earning assets from 4.33% for 2020 to 4.18% for 2021.
The increase in total interest income is due primarily to increases in the average balance of interest earning assets of $380.9 million, from $1.67 billion for 2022 to $2.05 billion for 2023, and an increase in the average tax-equivalent yield on interest-earning assets, from 4.35% for 2022 to 5.13% for 2023.
The average balance of borrowings from the Federal Home Loan Bank increased $21.8 million, or 8.4%, from $260.2 million for 2020 to $282.0 million for 2021, and the average cost of funds for Federal Home Loan Bank borrowings decreased from 1.29% for 2020 to 1.13% for 2021.
The average balance of borrowings from the Federal Home Loan Bank increased $75.4 million, or 25.8%, from $292.8 million for 2022 to $368.2 million for 2023, and the average cost of Federal Home Loan Bank borrowings increased from 1.14% for 2022 to 2.92% for 2023.
FHLB borrowings are primarily used to fund loan demand and to purchase available for sale securities. 39 Table of Contents The following table sets forth certain information regarding the Bank’s use of FHLB borrowings. Year Ended September 30, (Dollars in thousands) 2022 2021 2020 Maximum amount of FHLB borrowings outstanding at any month-end during period $ 404,098 $ 340,092 $ 332,152 Average FHLB borrowings outstanding during period 292,803 282,001 260,222 Weighted average interest rate during period 1.14 % 1.13 % 1.29 % Balance outstanding at end of period $ 307,303 $ 250,000 $ 310,858 Weighted average interest rate at end of period 2.05 % 1.13 % 1.10 % On September 20, 2018, the Company entered into a subordinated note purchase agreement in the principal amount of $20 million.
The following table sets forth certain information regarding the Bank’s use of FHLB borrowings. Year Ended September 30, (Dollars in thousands) 2023 2022 2021 Maximum amount of FHLB borrowings outstanding at any month-end during period $ 486,886 $ 404,098 $ 340,092 Average FHLB borrowings outstanding during period 368,239 292,803 282,001 Weighted average interest rate during period 2.92 % 1.14 % 1.13 % Balance outstanding at end of period $ 363,183 $ 307,303 $ 250,000 Weighted average interest rate at end of period 2.90 % 2.05 % 1.13 % 38 Table of Contents Other borrowings were comprised of subordinated debt at September 30, 2023.
The Bank recognized increases in money market deposit accounts of $15.2 million, noninterest-bearing checking accounts of $49.1 million, interest-bearing checking accounts of $28.1 million and savings accounts of $9.7 million, when comparing the two years. Brokered certificates of deposit totaled $292.5 million at September 30, 2022 compared to $70.1 million at September 30, 2021.
The Bank recognized increases in money market deposit accounts of $85.5 million and retail time deposits of $41.1 million, when comparing the two years. Brokered certificates of deposit totaled $438.3 million at September 30, 2023 compared to $292.5 million at September 30, 2022. There were no reciprocal time deposits at September 30, 2023 and 2022.
Changes attributable to changes in both rate and volume have been allocated proportionally based on the absolute dollar amounts of change in each. Year Ended September 30, 2022 Year Ended September 30, 2021 Compared to Compared to Year Ended September 30, 2021 Year Ended September 30, 2020 Increase (Decrease) Increase (Decrease) Due to Due to (In thousands) Volume Rate Net Volume Rate Net Interest income: Interest-bearing deposits with banks $ (53) $ 141 $ 88 $ 5 $ (349) $ (344) Loans excluding PPP 6,477 1,991 8,468 7,009 (3,056) 3,953 PPP loans (5,730) 1,095 (4,635) 2,169 1,823 3,992 Investment securities - taxable 1,068 (505) 563 (145) (159) (304) Investment securities - nontaxable 1,603 (157) 1,446 229 145 374 FRB and FHLB stock 9 138 147 111 (146) (35) Total interest-earning assets 3,374 2,703 6,077 9,378 (1,742) 7,636 Interest expense: Deposits 616 1,091 1,707 507 (2,971) (2,464) Federal funds purchased — — — (2) (1) (3) Borrowings from FHLB 123 12 135 264 (411) (147) Federal Reserve PPPLF (400) — (400) 180 — 180 Other borrowings (subordinated debt) 1,014 (197) 817 5 (22) (17) Total interest-bearing liabilities 1,353 906 2,259 954 (3,405) (2,451) Net increase (decrease) in net interest income (taxable equivalent basis) $ 2,021 $ 1,797 $ 3,818 $ 8,424 $ 1,663 $ 10,087 Provision for Loan Losses.
Changes attributable to changes in both rate and volume have been allocated proportionally based on the absolute dollar amounts of change in each. Year Ended September 30, 2023 Year Ended September 30, 2022 Compared to Compared to Year Ended September 30, 2022 Year Ended September 30, 2021 Increase (Decrease) Increase (Decrease) Due to Due to (In thousands) Volume Rate Net Volume Rate Net Interest income: Interest-bearing deposits with banks $ (184) $ 892 $ 708 $ (53) $ 141 $ 88 Loans 15,790 11,986 27,803 943 3,086 4,029 Investment securities - taxable 1,169 362 1,531 1,068 (505) 563 Investment securities - nontaxable 1,309 461 1,770 1,603 (157) 1,446 FRB and FHLB stock 199 507 706 9 138 147 Total interest-earning assets 18,283 14,208 32,518 3,570 2,703 6,273 Interest expense: Deposits 3,871 18,898 22,769 616 1,091 1,707 Federal funds purchased 1 — 1 — — — Borrowings from FHLB 1,531 5,875 7,406 123 12 135 Federal Reserve PPPLF — — — (400) — (400) Other borrowings 1,002 (62) 937 1,210 (197) 1,013 Total interest-bearing liabilities 6,405 24,711 31,113 1,549 906 2,455 Net increase (decrease) in net interest income (taxable equivalent basis) $ 11,878 $ (10,503) $ 1,405 $ 2,021 $ 1,797 $ 3,818 Provision for Loan Losses.
Results of our simulation modeling, which assumes an immediate and sustained parallel shift in market interest rates, project that the Company’s EVE could change as follows, relative to our base case scenario, based on September 30, 2022 and 2021 financial information. At September 30, 2022 Immediate Change Economic Value of Equity Economic Value of Equity as a in the Level Dollar Dollar Percent Percent of Present Value of Assets of Interest Rates Amount Change Change EVE Ratio Change (Dollars in thousands) 300bp $ 184,168 $ (126,111) (40.64) % 10.76 % (519) bp 200bp 228,400 (81,879) (26.39) 12.81 (314) bp 100bp 275,626 (34,653) (11.17) 14.81 (114) bp Static 310,279 — — 15.95 — bp (100)bp 344,508 34,229 11.03 16.93 98 bp (200)bp 380,048 69,769 22.49 17.82 187 bp 50 Table of Contents At September 30, 2021 Immediate Change Economic Value of Equity Economic Value of Equity as a in the Level Dollar Dollar Percent Percent of Present Value of Assets of Interest Rates Amount Change Change EVE Ratio Change (Dollars in thousands) 300bp $ 306,486 $ 1,449 0.48 % 19.18 % 183 bp 200bp 313,652 8,615 2.82 18.96 161 bp 100bp 315,840 10,803 3.54 18.46 111 bp Static 305,037 — — 17.35 — bp (100)bp 283,983 (21,054) (6.90) 15.74 (161) bp The previous table indicates that at September 30, 2022, the Company would expect a decrease in its EVE in the event of a sudden and sustained 100, 200 and 300 basis point increase in prevailing interest rates, and an increase in its EVE in the event of a sudden and sustained 100 and 200 basis point decrease in prevailing interest rates.
Results of our simulation modeling, which assumes an immediate and sustained parallel shift in market interest rates, project that the Company’s EVE could change as follows, relative to our base case scenario, based on September 30, 2023 and 2022 financial information. At September 30, 2023 Immediate Change Economic Value of Equity Economic Value of Equity as a in the Level Dollar Dollar Percent Percent of Present Value of Assets of Interest Rates Amount Change Change EVE Ratio Change (Dollars in thousands) 300bp $ 168,287 $ (103,095) (37.99) % 8.80 % (386) bp 200bp 200,335 (71,047) (26.18) 10.10 (256) bp 100bp 234,422 (36,960) (13.62) 11.38 (128) bp Static 271,382 — — 12.66 — bp (100)bp 309,457 38,075 14.03 13.87 121 bp (200)bp 348,979 77,597 28.59 15.00 234 bp 48 Table of Contents At September 30, 2022 Immediate Change Economic Value of Equity Economic Value of Equity as a in the Level Dollar Dollar Percent Percent of Present Value of Assets of Interest Rates Amount Change Change EVE Ratio Change (Dollars in thousands) 300bp $ 183,110 $ (126,111) (40.78) % 10.71 % (520) bp 200bp 227,342 (81,879) (26.48) 12.76 (315) bp 100bp 274,568 (34,653) (11.21) 14.77 (114) bp Static 309,221 — — 15.91 — bp (100)bp 343,450 34,229 11.07 16.89 98 bp (200)bp 378,990 69,769 22.56 17.78 187 bp The previous table indicates that at September 30, 2023, the Company would expect a decrease in its EVE in the event of a sudden and sustained 100, 200 and 300 basis point increase in prevailing interest rates, and an increase in its EVE in the event of a sudden and sustained 100 and 200 basis point decrease in prevailing interest rates.