HMN Financial (HMNF) 10-Q 2023 Q2 Quarterly report

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

(Mark One)

☒ QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15 (d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended June 30, 2023

OR

☐ TRANSITION REPORT PURSUANT TO SECTION 13 OR 15 (d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from _________ to _________

Commission File Number 0-24100

HMN FINANCIAL, INC.

(Exact name of registrant as specified in its charter)

Delaware	41-1777397
(State or other jurisdiction of incorporation or organization)	(I.R.S. Employer Identification No.)
1016 Civic Center Drive N.W., Rochester, MN	55901
(Address of principal executive offices)	(Zip Code)
Registrant's telephone number, including area code:	(507) 535-1200

Securities registered pursuant to Section 12(b) of the Act:

Title of Each Class	Trading Symbol(s)	Name of Each Exchange on Which Registered
Common Stock	HMNF	The Nasdaq Stock Market LLC

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.          Yes ☒         No ☐

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files).          Yes ☒         No ☐

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company” and “emerging growth company” in Rule 12b-2 of the Exchange Act.

Large accelerated filer ☐	Accelerated filer ☐	Non-accelerated filer ☒
Smaller reporting company ☒	Emerging growth company ☐

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐                           

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐ No ☒

Indicate the number of shares outstanding of each of the issuer's classes of common stock as of the latest practicable date.

Class	Outstanding at July 28, 2023
Common stock, $0.01 par value	4,487,362

1

HMN FINANCIAL, INC.

TABLE OF CONTENTS

PART I – FINANCIAL INFORMATION
		Page
Item 1:	Financial Statements	3
	Consolidated Balance Sheets at June 30, 2023 (unaudited) and December 31, 2022	3
	Consolidated Statements of Comprehensive Income (Loss) for the Three and Six Months Ended June 30, 2023 and 2022 (unaudited)	4
	Consolidated Statements of Stockholders' Equity for the Three and Six Months Ended June 30, 2023 and 2022 (unaudited)	5
	Consolidated Statements of Cash Flows for the Six Months Ended June 30, 2023 and 2022 (unaudited)	6
	Notes to Consolidated Financial Statements (unaudited)	7
Item 2:	Management's Discussion and Analysis of Financial Condition and Results of Operations	26
Item 3:	Quantitative and Qualitative Disclosures About Market Risk	37
Item 4:	Controls and Procedures	37
PART II – OTHER INFORMATION
Item 1:	Legal Proceedings	38
Item 1A:	Risk Factors	38
Item 2:	Unregistered Sales of Equity Securities and Use of Proceeds	38
Item 3:	Defaults Upon Senior Securities	38
Item 4:	Mine Safety Disclosures	38
Item 5:	Other Information	38
Item 6:	Exhibits	39
Signatures		40

2

PART I – FINANCIAL INFORMATION

Item 1 : Financial Statements

HMN FINANCIAL, INC. AND SUBSIDIARIES

Consolidated Balance Sheets

	June 30,			December 31,
(Dollars in thousands, except share and per share data)	2023			2022
	(unaudited)
Assets
Cash and cash equivalents	$	13,234			36,259
Securities available for sale:
Mortgage-backed and related securities (amortized cost $197,666 and $216,621)		176,027			192,688
Other marketable securities (amortized cost $55,709 and $55,698)		54,000			53,331
Total securities available for sale (at fair value)		230,027			246,019
Loans held for sale (at fair value)		1,916			1,314
Loans receivable, net		826,932			777,078
Accrued interest receivable		3,395			3,003
Mortgage servicing rights, net		2,789			2,986
Premises and equipment, net		16,282			16,492
Goodwill		802			802
Prepaid expenses and other assets		5,317			3,902
Deferred tax asset, net		8,673			8,347
Total assets	$	1,109,367			1,096,202
Liabilities and Stockholders’ Equity
Deposits	$	970,712			981,926
Federal Home Loan Bank advances and Federal Reserve borrowings		24,700			0
Accrued interest payable		1,115			298
Customer escrows		5,861			10,122
Accrued expenses and other liabilities		4,827			6,520
Total liabilities		1,007,215			998,866
Commitments and contingencies
Stockholders’ equity:
Serial-preferred stock ($.01 par value): authorized 500,000 shares; issued 0		0			0
Common stock ($.01 par value): authorized 16,000,000 shares; issued 9,128,662 outstanding 4,487,362 and 4,480,976		91			91
Additional paid-in capital		41,019			41,013
Retained earnings, subject to certain restrictions		140,025			138,409
Accumulated other comprehensive loss		(16,810	)		(19,761	)
Unearned employee stock ownership plan shares		(966	)		(1,063	)
Treasury stock, at cost 4,641,300 and 4,647,686 shares		(61,207	)		(61,353	)
Total stockholders’ equity		102,152			97,336
Total liabilities and stockholders’ equity	$	1,109,367			1,096,202

See accompanying notes to consolidated financial statements (unaudited).

3

HMN FINANCIAL, INC. AND SUBSIDIARIES

Consolidated Statements of Comprehensive Income (Loss)

(unaudited)

	Three Months Ended					Six Months Ended
	June 30,					June 30,
(Dollars in thousands, except per share data)	2023		2022			2023		2022
Interest income:
Loans receivable	$	9,619		7,165			18,622		13,916
Securities available for sale:
Mortgage-backed and related		600		708			1,252		1,435
Other marketable		200		108			343		169
Other		78		76			193		102
Total interest income		10,497		8,057			20,410		15,622
Interest expense:
Deposits		2,549		287			4,352		570
Customer escrows		23		0			55		0
Advances and other borrowings		197		5			212		5
Total interest expense		2,769		292			4,619		575
Net interest income		7,728		7,765			15,791		15,047
Provision for credit losses (1)		256		66			248		362
Net interest income after provision for credit losses		7,472		7,699			15,543		14,685
Non-interest income:
Fees and service charges		831		810			1,638		1,576
Loan servicing fees		391		396			791		782
Gain on sales of loans		334		814			629		1,682
Other		418		496			844		851
Total non-interest income		1,974		2,516			3,902		4,891
Non-interest expense:
Compensation and benefits		4,459		4,162			9,264		8,450
Occupancy and equipment		914		897			1,864		1,947
Data processing		545		576			1,050		930
Professional services		292		260			529		789
Other		1,247		1,088			2,443		2,119
Total non-interest expense		7,457		6,983			15,150		14,235
Income before income tax expense		1,989		3,232			4,295		5,341
Income tax expense		568		943			1,240		1,565
Net income		1,421		2,289			3,055		3,776
Other comprehensive income (loss), net of tax		705		(6,251	)		2,951		(16,269	)
Comprehensive income (loss) available to common stockholders	$	2,126		(3,962	)		6,006		(12,493	)
Basic earnings per share	$	0.33		0.52			0.70		0.86
Diluted earnings per share	$	0.32		0.52			0.70		0.86

⁽¹⁾ The Company adopted Accounting Standards Update 2016-13 as of January 1, 2023. The 2022 amounts presented are calculated under the prior accounting standard.

See accompanying notes to consolidated financial statements (unaudited).

4

HMN FINANCIAL, INC. AND SUBSIDIARIES

Consolidated Statements of Stockholders' Equity
For the Three and Six Months Ended June 30, 2023 and 2022

(unaudited)

												Unearned
												Employee
									Accumulated			Stock						Total
			Additional						Other			Ownership						Stock-
	Common		Paid-In			Retained			Comprehensive			Plan			Treasury			Holders’
(Dollars in thousands)	Stock		Capital			Earnings			Loss			Shares			Stock			Equity
Balance, March 31, 2023	$	91		40,975			138,952			(17,515	)		(1,014	)		(61,267	)		100,222
Net income							1,421												1,421
Other comprehensive income										705									705
Dividends paid to stockholders ($0.08 per share)							(348	)											(348	)
Restricted stock awards				(60	)											60			0
Amortization of restricted stock awards				57															57
Earned employee stock ownership plan shares				47									48						95
Balance, June 30, 2023	$	91		41,019			140,025			(16,810	)		(966	)		(61,207	)		102,152
Balance, December 31, 2022	$	91		41,013			138,409			(19,761	)		(1,063	)		(61,353	)		97,336
Net income							3,055												3,055
Other comprehensive income										2,951									2,951
Adoption of ASU 2016-13 (see Note 3)							(830	)											(830	)
Dividends paid to stockholders ($0.14 per share)							(609	)											(609	)
Restricted stock awards				(210	)											210			0
Stock awards withheld for tax withholding																(64	)		(64	)
Amortization of restricted stock awards				111															111
Earned employee stock ownership plan shares				105									97						202
Balance, June 30, 2023	$	91		41,019			140,025			(16,810	)		(966	)		(61,207	)		102,152

												Unearned
												Employee
									Accumulated			Stock						Total
			Additional						Other			Ownership						Stock-
	Common		Paid-In			Retained			Comprehensive			Plan			Treasury			Holders’
(Dollars in thousands)	Stock		Capital			Earnings			Loss			Shares			Stock			Equity
Balance, March 31, 2022	$	91		40,695			132,634			(11,601	)		(1,208	)		(59,988	)		100,623
Net income							2,289												2,289
Other comprehensive loss										(6,251	)								(6,251	)
Dividends paid to stockholders ($0.06 per share)							(262	)											(262	)
Stock repurchases																(706	)		(706	)
Restricted stock awards				(43	)											43			0
Stock awards withheld for tax withholding																(17	)		(17	)
Amortization of restricted stock awards				55															55
Earned employee stock ownership plan shares				68									49						117
Balance, June 30, 2022	$	91		40,775			134,661			(17,852	)		(1,159	)		(60,668	)		95,848
Balance, December 31, 2021	$	91		40,740			131,413			(1,583	)		(1,256	)		(59,374	)		110,031
Net income							3,776												3,776
Other comprehensive loss										(16,269	)								(16,269	)
Dividends paid to stockholders ($0.12 per share)							(528	)											(528	)
Stock repurchases																(1,449	)		(1,449	)
Restricted stock awards				(225	)											225			0
Stock awards withheld for tax withholding																(70	)		(70	)
Amortization of restricted stock awards				117															117
Earned employee stock ownership plan shares				143									97						240
Balance, June 30, 2022	$	91		40,775			134,661			(17,852	)		(1,159	)		(60,668	)		95,848

See accompanying notes to consolidated financial statements (unaudited).

5

HMN FINANCIAL, INC. AND SUBSIDIARIES

Consolidated Statements of Cash Flows

(unaudited)

	Six Months Ended June 30,
(Dollars in thousands)	2023			2022
Cash flows from operating activities:
Net income	$	3,055			3,776
Adjustments to reconcile net income to cash provided by operating activities:
Provision for credit losses		248			362
Depreciation		563			622
Amortization of premiums, net		402			547
Amortization of deferred loan fees		(90	)		(313	)
Amortization of core deposit intangible		0			10
Amortization of mortgage servicing rights and servicing costs		412			465
Capitalized mortgage servicing rights		(215	)		(419	)
Deferred income tax expense		0			550
(Gains) losses recognized on equity securities, net		(62	)		53
(Gains) losses on sale of premises and equipment		(9	)		0
Gain on sale of real estate		0			(113	)
Gain on sales of loans		(629	)		(1,682	)
Proceeds from sales of loans held for sale		25,550			62,240
Disbursements on loans held for sale		(23,232	)		(46,343	)
Amortization of restricted stock awards		111			117
Amortization of unearned Employee Stock Ownership Plan shares		97			97
Earned Employee Stock Ownership Plan shares priced above original cost		105			143
Increase in accrued interest receivable		(392	)		(264	)
Increase (decrease) in accrued interest payable		817			(10	)
Increase in other assets		(82	)		(405	)
Decrease in other liabilities		(1,858	)		(1,523	)
Other, net		(1	)		4
Net cash provided by operating activities		4,790			17,914
Cash flows from investing activities:
Principal collected on securities available for sale		18,554			24,223
Proceeds collected on maturities of securities available for sale		5,000			0
Purchases of securities available for sale		(5,013	)		(30,043	)
Purchase of Federal Home Loan Bank stock		(5,318	)		(1,743	)
Redemption of Federal Home Loan Bank stock		4,297			1,552
Proceeds from sales of real estate		0			402
Net increase in loans receivable		(53,543	)		(37,436	)
Proceeds from sale of premises		42			4
Purchases of premises and equipment		(386	)		(202	)
Net cash used by investing activities		(36,367	)		(43,243	)
Cash flows from financing activities:
(Decrease) increase in deposits		(11,214	)		28,197
Purchase of treasury stock		0			(1,449	)
Stock awards withheld for tax withholding		(64	)		(70	)
Dividends to stockholders		(609	)		(528	)
Proceeds from borrowings		128,120			31,000
Repayment of borrowings		(103,420	)		(31,000	)
Decrease in customer escrows		(4,261	)		(10	)
Net cash provided by financing activities		8,552			26,140
(Decrease) increase in cash and cash equivalents		(23,025	)		811
Cash and cash equivalents, beginning of period		36,259			94,143
Cash and cash equivalents, end of period	$	13,234			94,954
Supplemental cash flow disclosures:
Cash paid for interest	$	3,803			585
Cash paid for income taxes		1,702			1,607
Supplemental noncash flow disclosures:
Loans transferred to loans held for sale		2,320			11,377
Transfer of loans to real estate		220			0
Right to use assets obtained in exchange for lease liabilities		0			258

See accompanying notes to consolidated financial statements (unaudited).

6

HMN FINANCIAL, INC. AND SUBSIDIARIES

Notes to Consolidated Financial Statements

(unaudited)

(1) Description of the Business and Summary of Significant Accounting Policies 

HMN Financial, Inc. (HMN or the Company) is a stock savings bank holding company that owns 100 percent of Home Federal Savings Bank (the Bank). The Bank has a community banking philosophy and operates retail banking and loan production facilities in Minnesota, Iowa and Wisconsin. The Bank has two wholly owned subsidiaries, Osterud Insurance Agency, Inc. (OIA), which does business as Home Federal Investment Services and offers financial planning products and services, and HFSB Property Holdings, LLC (HPH), which is currently inactive, but has acted in the past as an intermediary for the Bank in holding and operating certain foreclosed properties.

The consolidated financial statements included herein are for HMN, the Bank, OIA and HPH. All significant intercompany accounts and transactions have been eliminated in consolidation.

The Company adopted Accounting Standards Update (ASU) 2016-13, Financial Instruments-Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments on January 1, 2023, which changed the methodology used to estimate the allowance for credit losses on various types of financial instruments including loans, investment securities, and off-balance sheet credit exposures. See Note 3 - “New Accounting Standards”, Note 7 - “Securities Available for Sale”, and Note 9 - “Allowance for Credit Losses and Credit Quality Information” for more information on the changes in certain policies as a result of the adoption of ASU 2016-13.

The Company adopted ASU 2022-02, Financial Instruments-Credit Losses (Topic 326): Troubled Debt Restructurings and Vintage Disclosures. The amendments in this ASU eliminate the guidance for troubled debt restructurings (TDRs) by creditors in Subtopic 310-40, Receivables-Troubled Debt Restructurings by Creditors, while enhancing disclosure requirements for certain loan refinancing and restructures by creditors when a borrower is experiencing financial difficulty. See Note 3 - “New Accounting Standards” and Note 9 - “Allowance for Credit Losses and Credit Quality Information” for more information on the changes in certain policies as a result of the adoption of ASU 2022-02.

(2)  Basis of Preparation

The accompanying unaudited consolidated financial statements were prepared in accordance with instructions for Form 10-Q and, therefore, do not include all disclosures necessary for a complete presentation of the consolidated balance sheets, consolidated statements of comprehensive income (loss), consolidated statements of stockholders' equity and consolidated statements of cash flows in conformity with U.S. Generally Accepted Accounting Principles (GAAP). However, all normal recurring adjustments which are, in the opinion of management, necessary for the fair presentation of the interim financial statements have been included.

The unaudited consolidated financial statements presented in this report should be read in conjunction with the audited consolidated financial statements and the accompanying notes for the year ended December 31, 2022, included in the Company's Form 10-K filed with the Securities and Exchange Commission (SEC) on March 3, 2023. The results of operations for the three- and six-month periods ended June 30, 2023 are not necessarily indicative of the results which may be expected for the entire year.

The Company has evaluated subsequent events for potential recognition and/or disclosure through the date the unaudited consolidated financial statements included in this Quarterly Report on Form 10-Q were issued.

(3) New Accounting Standards

In March 2022, the Financial Accounting Standards Board (FASB) issued ASU 2022-02, Financial Instruments-Credit Losses (Topic 326): Troubled Debt Restructurings and Vintage Disclosures. The amendments in this ASU eliminate the guidance for TDRs by creditors in Subtopic 310-40, Receivables-Troubled Debt Restructurings by Creditors, while enhancing disclosure requirements for certain loan refinancing and restructures by creditors when a borrower is experiencing financial difficulty. Specifically, rather than applying the recognition and measurement guidance for TDRs, an entity must apply the loan refinancing and restructuring guidance in paragraphs 310-20-35-9 through 35-11 to determine whether a modification results in a new loan or a continuation of an existing loan. For public business entities, such as HMN, the amendments in this ASU require that an entity disclose current period gross write-offs by year of origination for financing receivables and net investments in leases within the scope of Subtopic 326-20, Financial Instruments-Credit Losses-Measured at Amortized Cost in the vintage disclosures required by paragraph 326-20-50-6. The amendments in the ASU became effective for HMN when ASU 2016-13 was adopted on January 1, 2023 and the required disclosures were applied prospectively. See Note 9 – “Allowance for Credit Losses and Credit Quality Information” for additional charge off disclosure information. Because there were no loan modifications to borrowers experiencing financial difficulties in the first six months of 2023, no additional disclosures relating to loan modifications were required in this Quarterly Report on Form 10-Q.

7

 

In June 2016, the FASB issued ASU 2016-13, Financial Instruments-Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments. The amendments in this ASU affect all entities that measure credit losses on financial instruments including loans, debt securities, trade receivables, net investments in leases, off-balance sheet credit exposures, reinsurance receivables, and any other financial asset that has a contractual right to receive cash that is not specifically excluded. The main objective of this ASU is to provide financial statement users with more decision-useful information about the expected credit losses on financial instruments and other commitments to extend credit held by a reporting entity at each reporting date. To achieve this objective, the amendments in this ASU replace the incurred loss impairment methodology that was previously required by GAAP with a methodology that reflects expected credit losses that requires consideration of a broader range of reasonable and supportable information to estimate credit losses. The amendments in this ASU will affect entities to varying degrees depending on the credit quality of the assets held by the entity, the duration of the assets held, and how the entity applied the previously used incurred loss methodology. The amendments in this ASU, for public business entities that are filers with the Securities and Exchange Commission (SEC), were originally effective for fiscal years beginning after December 15, 2019, including interim periods within those annual periods. On November 26, 2019, the FASB issued ASU 2019-11, Codification Improvements to Topic 326, Financial Instruments – Credit Losses, which delayed the implementation date of ASU 2016-13 for SEC smaller reporting companies, such as HMN, from the first quarter of 2020 to the first quarter of 2023. Amendments should be applied using a modified retrospective transition method by means of a cumulative-effect adjustment to equity as of the beginning of the period in which the guidance is adopted. The Company adopted this ASU on January 1, 2023. The transition to the new ASU resulted in a cumulative-effect adjustment to the allowance for credit losses of $1.1 million, an increase in deferred tax assets of $0.3 million, and a decrease in retained earnings of $0.8 million as of the adoption date. In addition, a liability for $0.1 million was established for unfunded loan commitments as of the adoption date. The Company did not record an allowance for available for sale securities on January 1, 2023 as the investment portfolio consists almost entirely of debt securities implicitly backed by the U.S. Government for which credit risk is deemed negligible. The impact of this ASU could change in the future depending on the composition, characteristics, and credit quality of the securities portfolio as well as the economic conditions at future reporting periods. See Note 7 – “Securities Available For Sale” and Note 9 – “Allowance for Credit Losses and Credit Quality Information”.

On February 6, 2020, the FASB issued ASU 2020-02, Financial Instruments-Credit Losses (Topic 326) and Leases (Topic 842)-Amendments to SEC Paragraphs Pursuant to SEC Staff Accounting Bulletin No. 119 and Update to SEC Section on Effective Date Related to Accounting Standards Update No. 2016-02, Leases (Topic 842). The amendments in this ASU related to Leases (Topic 842) did not have any impact on the Company. The amendments in this ASU related to Topic 326 adds additional guidance related to the SEC’s expectations for the documentation of the measurement, review process, and the systematic methodology used by entities to determine the current credit losses under FASB ASC Topic 326. This additional guidance requires enhanced review documentation and periodic reviews of the Company’s calculation of the allowance for credit losses by a third party.

(4) Fair Value Measurements

ASC 820, Fair Value Measurements, establishes a framework for measuring the fair value of assets and liabilities using a hierarchy system consisting of three levels, based on the markets in which the assets and liabilities are traded and the reliability of the assumptions used to determine fair value. These levels are:

Level 1 - Valuation is based upon quoted prices for identical instruments traded in active markets that the Company has the ability to access.

Level 2 - Valuation is based upon quoted prices for similar instruments in active markets, quoted prices for identical or similar instruments in markets that are not active, and model-based valuation techniques for which significant assumptions are observable in the market.

8

 

Level 3 - Valuation is generated from model-based techniques that use significant assumptions not observable in the market and are used only to the extent that observable inputs are not available. These unobservable assumptions reflect the Company’s own estimates of assumptions that market participants would use in pricing the asset or liability. Valuation techniques include use of option pricing models, discounted cash flow models and similar techniques.

The following table summarizes the assets and off balance sheet financial instruments of the Company for which fair values are determined on a recurring basis as of June 30, 2023 and December 31, 2022.

	Carrying Value at June 30, 2023
(Dollars in thousands)	Total			Level 1		Level 2			Level 3
Securities available for sale	$	230,027			0		230,027			0
Equity securities		287			0		287			0
Commitments to extend credit		(9	)		0		(9	)		0
Total	$	230,305			0		230,305			0

	Carrying Value at December 31, 2022
(Dollars in thousands)	Total			Level 1		Level 2			Level 3
Securities available for sale	$	246,019			0		246,019			0
Equity securities		225			0		225			0
Commitments to extend credit		(28	)		0		(28	)		0
Total	$	246,216			0		246,216			0

The Company may also be required, from time to time, to measure certain other financial assets at fair value on a nonrecurring basis in accordance with GAAP. These adjustments to fair value usually result from the application of the lower-of-cost-or-market accounting or write-downs of individual assets. The following table provides the level of valuation assumptions used to determine each adjustment and the carrying value of the related individual assets or portfolios at June 30, 2023 and December 31, 2022.

	Carrying Value at June 30, 2023
(Dollars in thousands)	Total		Level 1		Level 2		Level 3		Three Months Ended June 30, 2023 Total Gains (Losses)			Six Months Ended June 30, 2023 Total Gains (Losses)
Loans held for sale	$	1,916		0		1,916		0		(14	)		(10	)
Mortgage servicing rights		2,789		0		0		2,789		0			0
Collateral dependent loans		1,614		0		1,614		0		69			26
Real estate, net		220		0		220		0		0			0
Total	$	6,539		0		3,750		2,789		55			16

	Carrying Value at December 31, 2022
(Dollars in thousands)	Total		Level 1		Level 2		Level 3		Year Ended December 31, 2022 Total Gains (Losses)
Loans held for sale	$	1,314		0		1,314		0		3
Mortgage servicing rights, net		2,986		0		0		2,986		0
Impaired loans		1,978		0		1,978		0		(46	)
Total	$	6,278		0		3,292		2,986		(43	)

(5) Fair Value of Financial Instruments

ASC 825, Disclosures about Fair Values of Financial Instruments requires interim reporting period disclosure of the estimated fair values of the Company’s financial instruments, including assets, liabilities and off-balance sheet items for which it is practicable to estimate fair value. The fair value estimates are made as of June 30, 2023 and December 31, 2022 based upon relevant market information, if available, and upon the characteristics of the financial instruments themselves. Because no market exists for a significant portion of the Company’s financial instruments, fair value estimates are based upon judgments regarding future expected loss experience, current economic conditions, risk characteristics of various financial instruments and other factors.

9

 

The estimated fair value of the Company’s financial instruments as of June 30, 2023 and December 31, 2022 are shown below. Following the table, there is an explanation of the methods and assumptions used to estimate the fair value of each class of financial instruments.

	June 30, 2023														December 31, 2022
							Fair Value Hierarchy														Fair Value Hierarchy
(Dollars in thousands)	Carrying Amount			Estimated Fair Value			Level 1		Level 2		Level 3		Contract Amount		Carrying Amount			Estimated Fair Value			Level 1		Level 2		Level 3		Contract Amount
Financial assets:
Cash and cash equivalents	$	13,234			13,234			13,234								36,259			36,259			36,259
Securities available for sale		230,027			230,027					230,027						246,019			246,019					246,019
Equity securities		287			287					287						225			225					225
Loans held for sale		1,916			1,916					1,916						1,314			1,314					1,314
Loans receivable, net		826,932			755,122					755,122						777,078			724,497					724,497
Federal Home Loan Bank stock		2,304			2,304					2,304						1,283			1,283					1,283
Accrued interest receivable		3,395			3,395					3,395						3,003			3,003					3,003
Mortgage servicing assets		2,789			6,388							6,388				2,986			6,344							6,344
Financial liabilities:
Deposits		970,712			905,964					905,964						981,926			983,420					983,420
Other borrowings		24,700			24,700					24,700						0			0					0
Accrued interest payable		1,115			1,115					1,115						298			298					298
Off-balance sheet financial instruments:
Commitments to extend credit		(9	)		(9	)								221,303		(28	)		(28	)								232,940
Commitments to sell loans		18			18									11,510		8			8									6,575

Cash and Cash Equivalents

The carrying amount of cash and cash equivalents approximates their fair value.

Securities Available for Sale

The fair values of securities were based upon quoted market prices for similar securities.

Equity Securities

The fair values of equity securities were based upon quoted market prices for similar securities.

Loans Held for Sale

The fair values of loans held for sale were based upon quoted market prices for loans with similar interest rates and terms to maturity.

Loans Receivable

The fair value of the loan portfolio, with the exception of the adjustable rate portfolio, was calculated by discounting the scheduled cash flows through the estimated maturity using anticipated prepayment speeds and using discount rates that reflect the credit and interest rate risk inherent in each loan portfolio. The fair value of the adjustable loan portfolio was estimated by grouping the loans with similar characteristics and comparing the characteristics of each group to the prices quoted for similar types of loans in the secondary market. The fair value disclosures for both the fixed and adjustable rate portfolios were adjusted to reflect the exit price amount anticipated to be received from the sale of the portfolio in an open market transaction.

Federal Home Loan Bank (FHLB) Stock

The carrying amount of FHLB stock approximates its fair value.

Accrued Interest Receivable

The carrying amount of accrued interest receivable approximates its fair value since it is short-term in nature and does not present unanticipated credit concerns.

Mortgage Servicing Assets

The fair values of mortgage servicing assets were calculated by a third party using a discounted cash flow model-based technique that uses significant assumptions both observable and non-observable in the market. The non-observable assumptions reflect estimates of assumptions that market participants would use in pricing the mortgage servicing asset.

10

 

Deposits

The fair value of demand deposits, savings accounts and certain money market account deposits is the amount payable on demand at the reporting date. The fair value of fixed maturity certificates of deposit is estimated using the rates currently offered for deposits of similar remaining maturities. The fair value disclosures for all of the deposits were adjusted to reflect the exit price amount anticipated to be received from the sale of the deposits in an open market transaction.

Other Borrowings

The carrying amount of other borrowings approximates its fair value since it is short-term in nature.

Accrued Interest Payable

The carrying amount of accrued interest payable approximates its fair value since it is short-term in nature.

Commitments to Extend Credit

The fair values of commitments to extend credit are estimated using the fees normally charged to enter into similar agreements, taking into account the remaining terms of the agreements and the present creditworthiness of the counter parties.

Commitments to Sell Loans

The fair values of commitments to sell loans are estimated using the quoted market prices for loans with similar interest rates and terms to maturity.

(6) Other Comprehensive Income (Loss)

Other comprehensive income (loss) is defined as the change in equity during a period from transactions and other events from non-owner sources. Comprehensive income (loss) is the total of net income and other comprehensive income or loss, which for the Company is comprised of unrealized gains or losses on securities available for sale. The components of other comprehensive income (loss) and the related tax effects were as follows:

	For the Three Months Ended June 30,
(Dollars in thousands)	2023							2022
Securities available for sale:	Before Tax		Tax Effect (1)			Net of Tax		Before Tax			Tax Effect			Net of Tax
Unrealized gains (losses) arising during the period	$	106		(599	)		705		(7,936	)		(1,685	)		(6,251	)
Other comprehensive income (loss)	$	106		(599	)		705		(7,936	)		(1,685	)		(6,251	)

	For the Six Months Ended June 30,
(Dollars in thousands)	2023						2022
Securities available for sale:	Before Tax		Tax Effect (1)		Net of Tax		Before Tax			Tax Effect			Net of Tax
Unrealized gains (losses) arising during the period	$	2,952		1		2,951		(21,682	)		(5,413	)		(16,269	)
Other comprehensive income (loss)	$	2,952		1		2,951		(21,682	)		(5,413	)		(16,269	)

(1) The tax effect on gross unrealized gains (losses) was impacted by a change in the effective tax rate used in the second quarter of 2023 to allocate the total unrealized gains on securities between the deferred tax asset and other comprehensive income.

11

 

(7) Securities Available For Sale

The following table shows the gross unrealized losses and fair values for the securities available for sale portfolio, aggregated by investment category and length of time that individual securities have been in a continuous unrealized loss position at June 30, 2023 and December 31, 2022.

	Less Than Twelve Months							Twelve Months or More							Total
(Dollars in thousands)	# of Investments		Fair Value		Unrealized Losses			# of Investments		Fair Value		Unrealized Losses			Fair Value		Unrealized Losses
June 30, 2023
Mortgage backed securities:
Federal National Mortgage Association (FNMA)		0	$	0		0			34	$	95,592		(11,535	)	$	95,592		(11,535	)
Federal Home Loan Mortgage Corporation (FHLMC)		0		0		0			24		80,402		(10,101	)		80,402		(10,101	)
Collateralized mortgage obligations:
FNMA		0		0		0			1		34		(3	)		34		(3	)
Other marketable securities:
U.S. Government agency obligations		2		9,879		(133	)		9		43,631		(1,367	)		53,510		(1,500	)
Corporate preferred stock		0		0		0			1		490		(210	)		490		(210	)
Total temporarily impaired securities		2	$	9,879		(133	)		69	$	220,149		(23,216	)	$	230,028		(23,349	)

	Less Than Twelve Months							Twelve Months or More							Total
(Dollars in thousands)	# of Investments		Fair Value		Unrealized Losses			# of Investments		Fair Value		Unrealized Losses			Fair Value		Unrealized Losses
December 31, 2022
Mortgage backed securities:
FNMA		12	$	19,337		(1,629	)		22	$	85,599		(11,125	)	$	104,936		(12,754	)
FHLMC		4		10,542		(1,214	)		20		77,174		(9,963	)		87,716		(11,177	)
Collateralized mortgage obligations:
FNMA		1		36		(2	)		0		0		0			36		(2	)
Other marketable securities:
U.S. government agency obligations		4		19,334		(667	)		7		33,507		(1,490	)		52,841		(2,157	)
Corporate preferred stock		0		0		0			1		490		(210	)		490		(210	)
Total temporarily impaired securities		21	$	49,249		(3,512	)		50	$	196,770		(22,788	)	$	246,019		(26,300	)

The Company reviews its investment portfolio on a quarterly basis for indications of impairment due to credit-related and noncredit-related factors. This review includes analyzing the extent to which the fair value has been lower than the cost, the market liquidity for the investment, the financial condition and near-term prospects of the issuer, including any specific events which may influence the operations of the issuer, and the Company’s intent and ability to hold the investment for a period of time sufficient to allow for any anticipated recovery in fair value.

As of June 30, 2023, the Company does not consider the unrealized losses on its securities available for sale to be attributable to credit-related factors. All of the Company’s investments, with the exception of the corporate preferred stock, are issued by U.S. government agencies, are implicitly guaranteed by the U.S. government, and have a long history of no credit losses. The unrealized losses on impaired securities, other than the corporate preferred stock, are the result of changes in interest rates. The unrealized losses reported for the corporate preferred stock at June 30, 2023 related to a single trust preferred security that was issued by the holding company of a community bank. As of June 30, 2023 all payments were current on the trust preferred security and the issuer’s subsidiary bank was considered to be well-capitalized based on its most recent regulatory filing. Based on a review of the issuer, it was determined that the trust preferred security was not impaired as a result of credit-related factors at June 30, 2023. The Company does not intend to sell the security and has the intent and ability to hold it for a period of time sufficient for recovery in amortized cost. Management believes that the Company will receive all principal and interest payments contractually due on the security and that the decrease in the market value is primarily due to a lack of liquidity in the market for trust preferred securities. Management will continue to monitor the credit risk of the issuer and may be required to recognize an other-than temporary impairment on this security in future periods by recording an allowance for credit losses. There were no other-than-temporary impairments charged to earnings during 2022. During the three- and six-month periods ended June 30, 2023 and June 30, 2022, there were no sales of securities.

12

 

The Company made an accounting policy election to exclude accrued interest receivable from the amortized cost basis of securities available for sale. Accrued interest receivable on securities available for sale was reported as a component of accrued interest receivable on the consolidated balance sheet, totaled $0.5 million at June 30, 2023, and was excluded from the estimated credit losses.

A summary of securities available for sale at June 30, 2023 and December 31, 2022 is as follows:

(Dollars in thousands)	Amortized Cost		Gross Unrealized Gains		Gross Unrealized Losses			Fair Value
June 30, 2023
Mortgage-backed securities:
FNMA	$	107,126		0		(11,535	)		95,591
FHLMC		90,503		0		(10,101	)		80,402
Collateralized mortgage obligations:
FNMA		37		0		(3	)		34
		197,666		0		(21,639	)		176,027
Other marketable securities:
U.S. Government agency obligations		55,009		0		(1,499	)		53,510
Corporate preferred stock		700		0		(210	)		490
		55,709		0		(1,709	)		54,000
	$	253,375		0		(23,348	)		230,027

(Dollars in thousands)	Amortized Cost		Gross Unrealized Gains		Gross Unrealized Losses			Fair Value
December 31, 2022
Mortgage-backed securities:
FNMA	$	117,690		0		(12,754	)		104,936
FHLMC		98,893		0		(11,177	)		87,716
Collateralized mortgage obligations:
FNMA		38		0		(2	)		36
		216,621		0		(23,933	)		192,688
Other marketable securities:
U.S. Government agency obligations		54,998		0		(2,157	)		52,841
Corporate preferred stock		700		0		(210	)		490
		55,698		0		(2,367	)		53,331
	$	272,319		0		(26,300	)		246,019

The Company had available for sale securities pledged as collateral for customer deposits in excess of the $250,000 insurance limit of the Federal Deposit Insurance Corporation. The securities pledged had a fair market value of $43.6 million and $45.9 million at June 30, 2023 and December 31, 2022, respectively.

The following table indicates amortized cost and estimated fair value of securities available for sale at June 30, 2023 based upon contractual maturity adjusted for scheduled repayments of principal and projected prepayments of principal based upon current economic conditions and interest rates.

(Dollars in thousands)	Amortized Cost		Fair Value
Due less than one year	$	90,555		84,341
Due after one year through five years		123,537		110,836
Due after five years through fifteen years		39,283		34,850
Total	$	253,375		230,027

The allocation of mortgage-backed securities in the table above is based upon the anticipated future cash flow of the securities using estimated mortgage prepayment speeds. The allocation of other marketable securities that have call features is based on the anticipated cash flows to the expected call date if it is anticipated that the security will be called, or to the maturity date if it is not anticipated to be called.

13

 

(8) Loans Receivable, Net

A summary of loans receivable at June 30, 2023 and December 31, 2022 is as follows:

(Dollars in thousands)	June 30, 2023		December 31, 2022
Single family	$	247,070		205,890
Commercial real estate:
Real estate rental and leasing		260,214		249,783
Other		223,186		221,562
		483,400		471,345
Consumer		47,352		44,817
Commercial business		61,251		65,835
Total loans		839,073		787,887
Less:
Unamortized discounts		15		13
Net deferred loan fees		609		519
Allowance for credit losses		11,517		10,277
Total loans receivable, net	$	826,932		777,078

(9) Allowance for Credit Losses and Credit Quality Information

The allowance for credit losses is summarized as follows:

(Dollars in thousands)	Single Family			Commercial Real Estate		Consumer			Commercial Business			Total
For the three months ended June 30, 2023:
Balance, March 31, 2023	$	959			7,561		620			2,202			11,342
Provision for losses		284			304		(12	)		(376	)		200
Charge-offs		0			0		(27	)		0			(27	)
Recoveries		0			0		1			1			2
Balance, June 30, 2023	$	1,243			7,865		582			1,827			11,517
For the six months ended June 30, 2023:
Balance, December 31, 2022	$	1,261			7,026		1,058			932			10,277
January 1, 2023 adoption of ASU 2016-13		(259	)		512		(485	)		1,302			1,070
Provision for losses		240			327		35			(434	)		168
Charge-offs		0			0		(27	)		0			(27	)
Recoveries		1			0		1			27			29
Balance, June 30, 2023	$	1,243			7,865		582			1,827			11,517
Allocated to:
Individual allowance	$	33			0		112			17			162
Collective allowance		1,228			7,026		946			915			10,115
Balance, December 31, 2022	$	1,261			7,026		1,058			932			10,277
Allocated to:
Individual allowance	$	30			0		104			38			172
Collective allowance		1,213			7,865		478			1,789			11,345
Balance, June 30, 2023	$	1,243			7,865		582			1,827			11,517
Loans receivable at December 31, 2022:
Individually reviewed for impairment	$	908			179		492			561			2,140
Collectively reviewed for impairment		204,982			471,166		44,325			65,274			785,747
Ending balance	$	205,890			471,345		44,817			65,835			787,887
Loans receivable at June 30, 2023:
Individually reviewed for impairment	$	653			176		457			500			1,786
Collectively reviewed for impairment		246,417			483,224		46,895			60,751			837,287
Ending balance	$	247,070			483,400		47,352			61,251			839,073

14

 

(Dollars in thousands)	Single Family		Commercial Real Estate		Consumer			Commercial Business			Total
For the three months ended June 30, 2022:
Balance, March 31, 2022	$	1,002		6,495		991			1,096			9,584
Provision for losses		66		91		70			(161	)		66
Charge-offs		0		0		(15	)		0			(15	)
Recoveries		0		0		1			8			9
Balance, June 30, 2022	$	1,068		6,586		1,047			943			9,644
For the six months ended June 30, 2022:
Balance, December 31, 2021	$	974		6,388		981			936			9,279
Provision for losses		94		198		80			(10	)		362
Charge-offs		0		0		(16	)		0			(16	)
Recoveries		0		0		2			17			19
Balance, June 30, 2022	$	1,068		6,586		1,047			943			9,644

The Company adopted ASU 2016-13 on January 1, 2023, and uses a standardized process to determine the appropriateness of the allowance for credit losses (ACL) for the commercial real estate, commercial business, single family, and consumer loan portfolios. The determination of the ACL for each of these portfolios is calculated on a pooled basis when similar risk characteristics exist and on an individual basis when loans do not share risk characteristics such as all non-performing loans. The determination of the quantitative pooled loan reserves for the commercial real estate and commercial business loan portfolios involves analyzing prior year losses over a full credit cycle by their assigned standardized risk ratings and applying these historic loss factors to the loans in the current portfolio with similar risk ratings. This process is referred to as a Vintage Loss Analysis. The determination of the quantitative pooled loan reserves for the single family and consumer loan portfolios involves analyzing prior year losses over a full credit cycle based on certain loan and borrower risk characteristics when the loans were originated and applying these historic loss factors to the loans in the current portfolio with similar risk characteristics. Qualitative reserves are also established and reflect management’s overall estimate of the extent to which current expected credit losses on collectively evaluated loans will differ from historical loss experience. The determination of the qualitative reserves for all of the loan categories involves an analysis and consideration of certain factors that are anticipated to have an impact on future credit losses including, but not limited to: actual and anticipated changes in the size, composition, and concentrations of the loan portfolios; national, regional, and local economic conditions including inflation and unemployment data; loan delinquencies, the level of non-accrual loans, and risk rating trends; lending policies, procedures, and staffing; the scope and results of loan quality reviews; and the demand for single family homes, commercial real estate, and building lots.

The Company’s total expected loss estimate is based, in part, on the maximum historical credit loss experience of each pool of loans over a full credit cycle and all available portfolio data is considered in the analysis. When historical credit loss experience is not sufficient for a specific portfolio, the Company may supplement its own portfolio data with external data. Assessing these numerous factors involves significant judgement.

Collateral dependent loans are those for which the borrower is experiencing financial difficulty and repayment is expected to be provided substantially through the operation or sale of the collateral. These loans do not typically share similar risk characteristics with other loans and expected credit losses are evaluated on an individual basis. Loans evaluated individually are not included in the collective evaluation. Estimates of expected credit losses for collateral dependent loans, whether or not foreclosure is probable, are based on the fair value of the collateral, adjusted for selling costs when repayment depends on the sale of the collateral. The appropriateness of the ACL on individually reviewed collateral dependent loans is dependent upon management’s estimates of variables affecting valuation, appraisals of collateral, evaluations of performance and status and the amounts and timing of future cash flows expected to be received on these loans. Such estimates, appraisals, evaluations, and cash flows may be subject to adjustments due to changing economic prospects of borrowers or properties. The fair market value of collateral dependent loans is typically based on the appraised value of the property less estimated selling costs. The estimates are reviewed periodically, and any adjustments are recorded in the provision for credit losses in the periods in which the adjustments become known and loans are charged off to the extent they are deemed to be uncollectible. Because of the size of some loans, changes in estimates can have a significant impact on the credit loss provision. The Company increases its allowance for credit losses by charging the provision for credit losses against income and by receiving recoveries of previously charged off loans. The Company decreases its allowance by crediting the provision for credit losses and recording loan charge-offs. The methodology for establishing the allowance for credit losses takes into consideration probable losses that have been identified in connection with the loans individually reviewed as well as the expected losses in each identified pool of loans that have not been individually reviewed.

15

 

The Company made an accounting policy election to exclude accrued interest receivable from the amortized cost basis of loans. Accrued interest receivable on loans is reported as a component of accrued interest receivable on the consolidated balance sheet and totaled $2.9 million at June 30, 2023 and is excluded from the estimated credit losses.

In addition to the ACL on loans, the Company has established an ACL on unfunded commitments that is included in other liabilities on the consolidated balance sheets. This reserve is maintained at a level that management believes is sufficient to absorb losses arising from unfunded loan commitments. This amount is determined quarterly based on an estimate of outstanding commitments that are anticipated to be funded and multiplying those amounts by the loss rate for their loan category. The allowance for unfunded commitments at June 30, 2023 was $0.2 million.

The provision for credit losses is determined by the Company as the amount to be added to the ACL for various types of financial instruments including loans, investment securities, and off-balance sheet credit exposures after net charge-offs have been deducted to bring the ACL to a level that, in management’s judgment, is necessary to absorb expected credit losses over the lives of the respective financial instruments. No provision for credit losses was recorded on available-for-sale investment securities in the three or six-month periods ended June 30, 2023.

The following table presents the components of the provision for credit losses for the three- and six-month periods ended June 30, 2023 and 2022.

(Dollars in thousands)	Three months ended June 30, 2023		Six months ended June 30, 2023
Provision for credit losses on:
Loans (1)	$	200		168
Unfunded commitments		56		80
Total	$	256		248

(Dollars in thousands)	Three months ended June 30, 2022		Six month ended June 30, 2022
Provision for credit losses on:
Loans (1)	$	66		362
Unfunded commitments		0		0
Total	$	66		362

⁽¹⁾The Company adopted ASU 2016-13 as of January 1, 2023. The 2022 amounts presented are calculated under the prior accounting standard.

16

 

The following table presents total loans by risk categories and year of origination as of June 30, 2023:

(Dollars in thousands)	2023		2022		2021		2020		2019		Prior		Revolving		Total
Single family
Unclassified	$	52,788		62,140		66,483		36,420		11,571		16,476		0		245,878
Special Mention		0		0		0		0		0		0		0		0
Substandard		80		459		0		82		187		342		0		1,150
Doubtful		0		0		0		0		25		17		0		42
Loss		0		0		0		0		0		0		0		0
		52,868		62,599		66,483		36,502		11,783		16,835		0		247,070
Commercial Real Estate
Unclassified		33,570		195,116		115,449		80,905		15,300		12,636		0		452,976
Special Mention		150		6,677		2,708		163		0		1,038		0		10,736
Substandard		2,202		1,644		292		13,322		647		1,581		0		19,688
Doubtful		0		0		0		0		0		0		0		0
Loss		0		0		0		0		0		0		0		0
		35,922		203,437		118,449		94,390		15,947		15,255		0		483,400
Consumer
Unclassified		9,081		9,351		2,012		2,397		2,993		5,616		15,378		46,828
Special Mention		24		0		0		0		0		0		0		24
Substandard		0		30		137		0		4		165		64		400
Doubtful		0		16		0		0		0		0		0		16
Loss		0		0		35		0		0		0		49		84
		9,105		9,397		2,184		2,397		2,997		5,781		15,491		47,352
Current period gross write offs		0		1		0		0		0		26		0		27
Commercial Business
Unclassified		10,230		9,485		4,112		4,136		286		935		26,393		55,577
Special Mention		0		603		0		0		0		0		29		632
Substandard		1,604		497		253		328		30		39		2,291		5,042
Doubtful		0		0		0		0		0		0		0		0
Loss		0		0		0		0		0		0		0		0
		11,834		10,585		4,365		4,464		316		974		28,713		61,251
Total Loans	$	109,729		286,018		191,481		137,753		31,043		38,845		44,204		839,073

Credit Quality Indicators

The Company categorized loans into risk categories based on relevant information about the ability of borrowers to service their debt. The information considered includes information, such as: current financial information, historical payment experience, credit documentation, public information, and current economic trends, among other factors. The Company established a risk rating at origination for all commercial real estate and commercial business loans and management monitors the loans on an ongoing basis for any changes in the borrower’s ability to service their debt. Management also affirms the risk ratings for these loans on an annual basis. The Company uses the following definitions for classifying loans.

Special Mention - Loans classified as special mention are loans that have potential weaknesses that, if left uncorrected, may result in deterioration of the repayment prospects for the asset or in the Bank’s credit position at some future date.

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

17

 

Doubtful - Loans classified as doubtful have the weaknesses of those classified as substandard, with additional characteristics that make collection in full on the basis of currently existing facts, conditions and values questionable, and there is a high possibility of loss.

Loss - Loans classified as loss are essentially uncollateralized and/or considered uncollectible and of such little value that continuance as an asset on the balance sheet may not be warranted.

Classified loans are categorized as special mention, substandard, doubtful, and loss. Loans classified as substandard, doubtful, or loss require the Bank to perform an analysis of the individual loan and charge off any loans, or portion thereof, that are deemed uncollectible. Loans not meeting the criteria above to require an individual analysis that are not classified as special mention are considered to be unclassified or pass-rated loans.

The aging of past due loans at June 30, 2023 and December 31, 2022 is summarized as follows:

(Dollars in thousands)	30-59 Days Past Due		60-89 Days Past Due		90 Days or More Past Due		Total Past Due		Current Loans		Total Loans		Loans 90 Days or More Past Due and Still Accruing
June 30, 2023
Single family	$	1,581		42		187		1,810		245,260		247,070		0
Commercial real estate:
Real estate rental and leasing		0		0		0		0		260,214		260,214		0
Other		0		0		0		0		223,186		223,186		0
Consumer		264		63		90		417		46,935		47,352		0
Commercial business		0		0		0		0		61,251		61,251		0
Total	$	1,845		105		277		2,227		836,846		839,073		0
December 31, 2022
Single family	$	380		145		481		1,006		204,884		205,890		0
Commercial real estate:
Real estate rental and leasing		0		0		0		0		249,783		249,783		0
Other		578		0		0		578		220,984		221,562		0
Consumer		394		123		88		605		44,212		44,817		0
Commercial business		0		0		0		0		65,835		65,835		0
Total	$	1,352		268		569		2,189		785,698		787,887		0

The Company considers a loan to have defaulted when it becomes 90 or more days past due and the loan is classified as non-accruing. When a loan is classified as non-accruing, any accrued interest on the loan is reversed from interest income and any subsequent interest on the loan is recognized using the cash basis method of income recognition. A non-accruing loan may be reclassified as an accruing loan after the loan becomes current.

18

 

The following table presents the carrying value of collateral dependent individually analyzed loans as of June 30, 2023:

	June 30, 2023
(Dollars in thousands)	Recorded Investment		Unpaid Principal Balance		Related Allowance
Loans with no related allowance recorded:
Single family	$	424		441		0
Commercial real estate:
Other		176		176		0
Consumer		313		313		0
Loans with an allowance recorded:
Single family		229		229		30
Consumer		144		144		104
Commercial business		500		500		38
Total:
Single family		653		670		30
Commercial real estate:
Other (1)		176		176		0
Consumer (2)		457		457		104
Commercial business (3)		500		500		38
Total	$	1,786		1,803		172

(1) Secured by commercial land.

(2) Secured by second mortgages on single family housing and recreational vehicles.

(3) Secured by business equipment primarily related to the farming and trucking industries.

The following table presents, under previously applicable GAAP, loans individually evaluated for impairment by portfolio segment as of December 31, 2022:

	December 31, 2022
(Dollars in thousands)	Recorded Investment		Unpaid Principal Balance		Related Allowance
Loans with no related allowance recorded:
Single family	$	667		685		0
Commercial real estate:
Other		179		179		0
Consumer		338		338		0
Loans with an allowance recorded:
Single family		241		241		33
Consumer		154		154		112
Commercial business		561		561		17
Total:
Single family		908		926		33
Commercial real estate:
Other (1)		179		179		0
Consumer (2)		492		492		112
Commercial business (3)		561		561		17
Total	$	2,140		2,158		162

(1) Secured by commercial land.

(2) Secured by second mortgages on single family housing and recreational vehicles.

(3) Secured by business equipment primarily related to the farming and trucking industries.

19

 

The following table summarizes the average recorded investment and interest income recognized on loans individually evaluated for impairment under previously applicable GAAP during the three- and six-month periods ended June 30, 2022:

	For the three months ended June 30, 2022				For the six months ended June 30, 2022
(Dollars in thousands)	Average Recorded Investment		Interest Income Recognized		Average Recorded Investment		Interest Income Recognized
Loans with no related allowance recorded:
Single family	$	439		1		377		4
Commercial real estate:
Other		183		2		185		10
Consumer		330		3		359		5
Loans with an allowance recorded:
Single family		83		0		84		0
Commercial real estate:
Other		3,326		0		3,407		0
Consumer		162		0		150		1
Commercial business		7		0		7		0
Total
Single family		522		1		461		4
Commercial real estate:
Other		3,509		2		3,592		10
Consumer		492		3		509		6
Commercial business		7		0		7		0
	$	4,530		6		4,569		20

At June 30, 2023 and December 31, 2022, non-accruing loans totaled $1.5 million and $1.9 million, respectively, for which the related allowance for credit losses was $0.2 million for both periods. All of the interest income recognized for non-accruing loans was recognized using the cash basis method of income recognition. Non-accruing loans for which no specific allowance has been recorded because management determined that the value of the collateral was sufficient to repay the loan totaled $0.7 million and $1.0 million at June 30, 2023 and December 31, 2022, respectively.

The non-accrual loans at June 30, 2023 and December 31, 2022 are summarized as follows:

(Dollars in thousands)	June 30, 2023		December 31, 2022
Single family	$	653	$	908
Consumer		407		441
Commercial business		471		529
	$	1,531	$	1,878

There were no single family loans that were in the process of foreclosure at June 30, 2023 and there were $0.2 million at December 31, 2022.

The Company adopted ASU 2022-02, Financial Instruments-Credit Losses (Topic 326): Troubled Debt Restructurings and Vintage Disclosures on January 1, 2023. The amendments in this ASU were applied prospectively, and therefore, loan modification and charge off information is provided for only those items occurring after the January 1, 2023 adoption date.

Based on the guidance in ASU 2022-02, a loan modification or refinancing results in a new loan if the terms of the new loan are at least as favorable to the lender as the terms with customers with similar collection risks that are not refinancing or restructuring their loans and the modification to the terms of the loan are more than minor. If a loan modification or refinancing does not result in a new loan, it is classified as a loan modification.

20

 

There are additional disclosures for modification of loans with borrowers experiencing financial difficulty that result in a direct change in the timing or amount of contractual cash flows. The disclosures are applicable to situations where there is principal forgiveness, interest rate reductions, other-than-insignificant payment delays, term extensions, or a combination of any of these items. If the Company modifies any loans to borrowers in financial distress that involves principal forgiveness, the amount of principal that is forgiven is charged off against the ACL. The Company had no loan modifications to borrowers experiencing financial difficulties in the first six months of 2023 and there were no modifications to borrowers experiencing financial difficulties that were outstanding at June 30, 2023.

(10) Intangible Assets

The Company’s intangible assets consist of goodwill and mortgage servicing rights. A summary of mortgage servicing rights activity is as follows:

(Dollars in thousands)	Six Months Ended June 30, 2023			Twelve Months Ended December 31, 2022			Six Months Ended June 30, 2022
Balance, beginning of period	$	2,986			3,280			3,280
Originations		215			615			419
Amortization		(412	)		(909	)		(465	)
Balance, end of period	$	2,789			2,986			3,234
Fair value of mortgage servicing rights	$	6,388			6,344			6,103

All of the loans sold where the Company continues to service the loans are serviced for FNMA under the individual loan sale program. The following is a summary of the risk characteristics of the loans being serviced for FNMA at June 30, 2023:

			Weighted		Weighted
	Loan		Average		Average
	Principal		Interest		Remaining		Number
(Dollars in thousands)	Balance		Rate		Term (months)		of Loans
Original term 15 year fixed rate	$	100,685		2.91%		131		984
Original term 30 year fixed rate		429,056		3.66		304		2,681

Amortization expense for intangible assets was $0.4 million and $0.5 million for the six month periods ended June 30, 2023 and 2022, respectively. The gross carrying amount of intangible assets and the associated accumulated amortization at June 30, 2023 and December 31, 2022 is presented in the following table.

	June 30, 2023
	Gross					Unamortized
	Carrying		Accumulated			Intangible
(Dollars in thousands)	Amount		Amortization			Assets
Mortgage servicing rights	$	6,056		(3,267	)		2,789
Goodwill		802		0			802
Total	$	6,858		(3,267	)		3,591

	December 31, 2022
	Gross					Unamortized
	Carrying		Accumulated			Intangible
(Dollars in thousands)	Amount		Amortization			Assets
Mortgage servicing rights	$	5,995		(3,009	)		2,986
Core deposit intangible		574		(574	)		0
Goodwill		802		0			802
Total	$	7,371		(3,583	)		3,788

21

 

The following table indicates the estimated future amortization expense for mortgage servicing rights:

(Dollars in thousands)	Mortgage Servicing Rights
Year ending December 31,
2023	$	363
2024		685
2025		622
2026		527
2027		354
Thereafter		238
Total	$	2,789

The projection of amortization is based on existing asset balances and the existing interest rate environment as of June 30, 2023. The Company’s actual experience may be significantly different depending upon changes in mortgage interest rates and other market conditions.

No amortization expense relating to goodwill is recorded as GAAP does not allow goodwill to be amortized but requires that it be tested for impairment at least annually, or sooner, if there are indications that impairment may exist.

Goodwill was tested for impairment at June 30, 2023 due to the Company’s stock price being less than its book value and the Company determined that it was not permanently impaired and no write down was required.

(11) Leases

The Company accounts for its leases in accordance with ASC Topic 842. Operating lease right-of-use assets represent the Company’s right to use an underlying asset during the lease term and operating lease liabilities represent its obligation to make lease payments arising from the lease. Right-of-use assets and operating lease liabilities are recognized at lease commencement based on the present value of the remaining lease payments using a discount rate that represents the Company’s incremental borrowing rate at the lease commencement date. Because the Company only has operating leases and the right-of-use asset is offset by a lease payment obligation liability, the lease payments are the only amount that is recorded in occupancy expense in the consolidated statements of comprehensive income (loss).

The Company’s leases relate to office space and bank branches with remaining lease terms between fourteen and fifty-three months. Certain leases contain extension options which typically range from three to ten years. Because these extension options are not considered reasonably certain of exercise, they are not included in the lease term. As of June 30, 2023 a $0.4 million right-of-use asset and an offsetting lease payment obligation liability were recorded on the consolidated balance sheet in other assets and other liabilities, respectively. Operating lease costs were $0.1 million for the three- and six-month periods ended June 30, 2023 and 2022.

The table below summarizes other information related to the Company’s operating leases:

	Three Months Ended June 30,						Six Months Ended June 30,
(Dollars in thousands)	2023			2022			2023			2022
Cash paid for amounts included in the measurement of lease liabilities:
Operating cash flows from operating leases	$	55			58			110			115
Weighted-average remaining lease term – operating leases, in years		2.4			2.5			2.4			2.5
Weighted-average discount rate – operating leases		2.67	%		2.44	%		2.67	%		2.44	%

22

 

The table below summarizes the maturity of remaining lease liabilities at June 30, 2023:

(Dollars in thousands)	June 30, 2023
2023	$	117
2024		212
2025		58
2026		27
2027		25
Total lease payments		439
Less: Interest		(15	)
Present value of lease liabilities	$	424

(12) Earnings per Common Share

The following table reconciles the weighted average shares outstanding and the earnings available to common stockholders used for basic and diluted earnings per common share:

	Three Months Ended June 30,				Six Months Ended June 30,
(Dollars in thousands, except per share data)	2023		2022		2023		2022
Weighted average number of common shares outstanding used in basic earnings per common share calculation		4,346,778		4,360,717		4,342,872		4,375,936
Net dilutive effect of:
Restricted stock awards and options		27,650		33,442		28,385		33,662
Weighted average number of shares outstanding adjusted for effect of dilutive securities		4,374,428		4,394,159		4,371,257		4,409,598
Income available to common stockholders	$	1,421		2,289		3,055		3,776
Basic earnings per common share	$	0.33		0.52		0.70		0.86
Diluted earnings per common share	$	0.32		0.52		0.70		0.86

(13) Regulatory Capital and Oversight

The Bank is subject to the Basel III regulatory capital requirements. The Basel III requirements, among other things, (i) apply a set of capital requirements to the Bank, including requirements relating to common equity as a component of core capital, (ii) implement a “capital conservation buffer” against risk and a higher minimum Tier 1 capital requirement, and (iii) set forth rules for calculating risk-weighted assets for purposes of such requirements. The rules also made corresponding revisions to the prompt corrective action framework and include capital ratios and buffer requirements. 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 guidelines that involve quantitative measures of its assets, liabilities and certain off-balance sheet items as calculated under regulatory accounting practices. The capital amounts and classification are also subject to qualitative judgments by the regulators about components, risk weightings and other factors.

The Board of Governors of the Federal Reserve Bank in its Small Bank Holding Company Policy Statement (Policy Statement), has exempted small bank holding companies with assets less than $3 billion from the above capital requirements. The Policy Statement also includes savings and loan holding companies that meet the Policy Statement’s qualitative requirements for exemption. The Company currently meets the qualitative exemption requirements, and therefore, is exempt from the above capital requirements.

Quantitative measures established by regulations to ensure capital adequacy require the Bank to maintain minimum amounts and ratios (set forth in the following table and defined in the regulation) of common equity Tier 1 capital to risk-weighted assets, Tier 1 capital to adjusted total assets, Tier 1 capital to risk-weighted assets and total capital to risk-weighted assets.

The Bank’s average total assets and adjusted total assets for the second quarter of 2023 were both $1.1 billion and its risk-weighted assets were $904.2 million. The following table presents the Bank’s capital amounts and ratios at June 30, 2023 for actual capital, required capital and excess capital, including ratios in order to qualify as being well capitalized under the prompt corrective actions regulations.

23

 

	Actual					Required to be Adequately Capitalized					Excess Capital					To Be Well Capitalized Under Prompt Corrective Action Provisions
(Dollars in thousands)	Amount		Percent of Assets(1)			Amount		Percent of Assets(1)			Amount		Percent of Assets(1)			Amount		Percent of Assets(1)
June 30, 2023
Common equity Tier 1 capital	$	102,707		11.36	%	$	40,688		4.50	%	$	62,019		6.86	%	$	58,772		6.50	%
Tier 1 leverage		102,707		9.25			44,424		4.00			58,283		5.25			55,531		5.00
Tier 1 risk-based capital		102,707		11.36			54,251		6.00			48,456		5.36			72,334		8.00
Total risk-based capital		114,013		12.61			72,334		8.00			41,679		4.61			90,418		10.00

⁽¹⁾ Based upon the Bank’s adjusted total assets for the purpose of the Tier 1 leverage capital ratio and risk-weighted assets for the purpose of the risk-based capital ratios.

The Bank must maintain a capital conservation buffer of 2.50% composed of common equity Tier 1 capital above its minimum risk-based capital requirements in order to avoid limitations on capital distributions, including dividend payments and certain discretionary bonus payments to executive officers. Management believes that, as of June 30, 2023, the Bank’s capital ratios were in excess of those quantitative capital ratio standards set forth under the current prompt corrective action regulations, including the capital conservation buffer described above. However, there can be no assurance that the Bank will continue to maintain such status in the future. The Office of the Comptroller of the Currency has extensive discretion in its supervisory and enforcement activities and can adjust the requirement to be well-capitalized in the future.

(14) Stockholders’ Equity

The Company did not repurchase any shares of its common stock in the open market during the first six months of 2023. At June 30, 2023, the Company was authorized to repurchase up to $6.0 million of its common stock under the existing share repurchase program. The Company declared a quarterly dividend of 6 cents per share of common stock outstanding that was paid to stockholders on March 8, 2023 and a quarterly dividend of 8 cents per share of common stock outstanding that was paid to stockholders on June 7, 2023.

(15) Commitments and Contingencies

The Bank issues standby letters of credit which guarantee the performance of customers to third parties. The standby letters of credit issued and available at June 30, 2023 were approximately $10.3 million, expire over the next seventeen months, and are collateralized primarily with commercial real estate mortgages. Since the conditions under which the Bank is required to fund the standby letters of credit may not materialize, the cash requirements are expected to be less than the total outstanding commitments.

From time to time, the Company is party to legal proceedings arising out of its lending and deposit operations. The Company is, and expects to become, engaged in foreclosure proceedings, collection actions, and other litigation as part of its normal banking activities. The Company examines each legal matter, and, in those situations where it determines that a particular legal matter presents loss contingencies that are both probable and reasonably estimable, establishes an appropriate accrual. In many situations, the Company is not able to estimate reasonably possible losses due to the preliminary nature of the legal matter, as well as a variety of other factors and uncertainties. Based on the Company’s current understanding of all of the outstanding legal matters, management does not believe that judgments or settlements arising from any pending or threatened litigation, individually or in the aggregate, would have a material adverse effect on the consolidated financial condition or results of operations.

(16) Business Segments

The Bank has been identified as a reportable operating segment in accordance with the provisions of ASC 280. HMN, the holding company, did not meet the quantitative thresholds for a reportable segment and therefore is included in the “Other” category.

24

 

The Company evaluates performance and allocates resources based on the segment’s net income, return on average assets and return on average equity. Each corporation is managed separately with its own officers and board of directors. The following table sets forth certain information about the reconciliations of reported profit and assets for each of the Company’s reportable segments.

(Dollars in thousands)	Home Federal Savings Bank		Other			Eliminations			Consolidated Total
At or for the six months ended June 30, 2023:
Interest income – external customers	$	20,410		0			0			20,410
Non-interest income – external customers		3,902		0			0			3,902
Intersegment interest income		0		140			(140	)		0
Intersegment non-interest income		130		3,287			(3,417	)		0
Interest expense		4,759		0			(140	)		4,619
Provision for credit losses		248		0			0			248
Non-interest expense		14,847		433			(130	)		15,150
Income tax expense (benefit)		1,301		(61	)		0			1,240
Net income		3,287		3,055			(3,287	)		3,055
Total assets		1,109,224		102,234			(102,091	)		1,109,367
At or for the six months ended June 30, 2022:
Interest income – external customers	$	15,622		0			0			15,622
Non-interest income – external customers		4,891		0			0			4,891
Intersegment interest income		0		17			(17	)		0
Intersegment non-interest income		117		4,071			(4,188	)		0
Interest expense		592		0			(17	)		575
Provision for credit losses		362		0			0			362
Non-interest expense		13,947		405			(117	)		14,235
Income tax expense (benefit)		1,658		(93	)		0			1,565
Net income		4,071		3,776			(4,071	)		3,776
Total assets		1,081,228		95,980			(95,199	)		1,082,009
At or for the quarter ended June 30, 2023:
Interest income – external customers	$	10,497		0			0			10,497
Non-interest income – external customers		1,974		0			0			1,974
Intersegment interest income		0		76			(76	)		0
Intersegment non-interest income		72		1,539			(1,611	)		0
Interest expense		2,845		0			(76	)		2,769
Provision for credit losses		256		0			0			256
Non-interest expense		7,305		224			(72	)		7,457
Income tax expense (benefit)		598		(30	)		0			568
Net income		1,539		1,421			(1,539	)		1,421
Total assets		1,109,224		102,234			(102,091	)		1,109,367
At or for the quarter ended June 30, 2022:
Interest income – external customers	$	8,057		0			0			8,057
Non-interest income – external customers		2,516		0			0			2,516
Intersegment interest income		0		8			(8	)		0
Intersegment non-interest income		58		2,433			(2,491	)		0
Interest expense		300		0			(8	)		292
Provision for credit losses		66		0			0			66
Non-interest expense		6,841		200			(58	)		6,983
Income tax expense (benefit)		991		(48	)		0			943
Net income		2,433		2,289			(2,433	)		2,289
Total assets		1,081,228		95,980			(95,199	)		1,082,009

25

 

Item 2: HMN FINANCIAL, INC.

MANAGEMENT'S DISCUSSION AND ANALYSIS

OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Forward-looking Information

Safe Harbor Statement

This quarterly report on Form 10-Q and other reports filed by HMN Financial, Inc (HMN or the Company) with the Securities and Exchange Commission (SEC), may contain forward-looking statements within the meaning of the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. These statements are often identified by such forward-looking terminology as “anticipate,” “continue,” “could,” “expect,” “future,” “may,” “project” and “will,” or similar statements or variations of such terms and include, but are not limited to, those relating to: enacted and expected changes to the federal funds rate and the resulting impacts on consumer deposits, loan originations, and related aspects of the Bank’s business; the anticipated impacts of inflation and rising interest rates on the general economy, the Bank’s clients, and the allowance for credit losses; anticipated future levels of the provision for credit losses; anticipated level of future asset growth; and the payment of dividends by HMN.

A number of factors, many of which may be amplified by the deterioration in economic conditions, could cause actual results to differ materially from the Company’s assumptions and expectations. These include but are not limited to the adequacy and marketability of real estate and other collateral securing loans to borrowers; federal and state regulation and enforcement; possible legislative and regulatory changes, including changes to regulatory capital rules; the ability of the Bank to comply with other applicable regulatory capital requirements; enforcement activity of the Office of the Comptroller of the Currency and the Federal Reserve Bank of Minneapolis (FRB) in the event of non-compliance with any applicable regulatory standard or requirement; adverse economic, business and competitive developments such as shrinking interest margins, reduced collateral values, deposit outflows, changes in credit or other risks posed by the Company’s loan and investment portfolios; changes in costs associated with traditional and alternate funding sources, including changes in collateral advance rates and policies of the Federal Home Loan Bank and the Federal Reserve Bank; technological, computer-related or operational difficulties including those from any third party cyberattack; reduced demand for financial services and loan products; adverse developments affecting the financial services industry, such as recent bank failures or concerns involving liquidity; changes in accounting policies and guidelines, or monetary and fiscal policies of the federal government or tax laws; domestic and international economic developments; the Company’s access to and adverse changes in securities markets; the market for credit related assets; the future operating results, financial condition, cash flow requirements and capital spending priorities of the Company and the Bank; the availability of internal and, as required, external sources of funding; the Company’s ability to attract and retain employees; or other significant uncertainties. Additional factors that may cause actual results to differ from the Company’s assumptions and expectations include those set forth in the “Risk Factors” section of the Company’s Annual Report on Form 10-K for the year ended December 31, 2022 and Part II, Item 1A of its subsequently filed quarterly reports on Form 10-Q. All forward-looking statements are qualified by, and should be considered in conjunction with, such cautionary statements. All statements in this quarterly report on Form 10-Q, including forward-looking statements, speak only as of the date they are made, and the Company undertakes no duty to update any of the forward-looking statements after the date of this quarterly report on Form 10-Q.

General

HMN is the stock savings bank holding company for the Bank, which operates community banking and loan production offices in Minnesota, Iowa and Wisconsin. The earnings of the Company are primarily dependent on the Bank's net interest income, which is the difference between interest earned on loans and investments, and the interest paid on interest-bearing liabilities such as deposits and other borrowings. The difference between the average rate of interest earned on assets and the average rate paid on liabilities is the interest rate spread. Net interest income is produced when interest-earning assets equal or exceed interest-bearing liabilities and there is a positive interest rate spread. Net interest income and net interest rate spread are affected by changes in interest rates, the volume and composition of interest-earning assets and interest-bearing liabilities, and the level of non-performing assets. The Company's net earnings are also affected by the generation of non-interest income, which consists primarily of gains from the sale of loans, fees for servicing loans, commissions on the sale of uninsured investment products, and service charges on deposit accounts. The Bank incurs expenses in addition to interest expense in the form of compensation and benefits, occupancy and equipment expenses, provisions for credit losses, data processing costs, professional services, deposit insurance, amortization expense on mortgage servicing assets, advertising expenses, and income taxes. The earnings of financial institutions, such as the Bank, are also significantly affected by prevailing economic and competitive conditions, particularly changes in interest rates, government monetary and fiscal policies, and regulations of various regulatory authorities. Lending activities are influenced by the demand for and supply of business credit, single family and commercial properties, competition among lenders, the level of interest rates and the availability of funds. Deposit flows and costs of deposits are influenced by prevailing market rates of interest on competing investments, account maturities and the levels of personal income and savings.

26

Critical Accounting Estimates

While our significant accounting policies are described in the notes to our consolidated financial statements, we believe the following discussion addresses our most critical accounting estimates, which are those estimates made in accordance with U.S. generally accepted accounting principles (GAAP) that involve a significant level of estimation uncertainty and have had or are reasonably likely to have a material impact on our financial condition or results of operations. The Company has identified the following critical accounting estimates that management believes involve the most difficult, subjective, and/or complex judgments that are inherently uncertain. Therefore, actual financial results could differ significantly depending upon the estimates, assumptions and other factors used.

Allowance for Credit Losses and Related Provision

The Company adopted Accounting Standards Update (ASU) 2016-13, Financial Instruments-Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments on January 1, 2023. Under ASU 2016-13, the allowance for credit losses is measured on a collective (pool) basis when similar risk characteristics exist. Loans that do not share risk characteristics are evaluated on an individual basis. Loans evaluated individually are also not included in the collective evaluations. The collective reserve amount is assessed based on size and risk characteristics of the various portfolio segments, past loss history and other adjustments determined to have a potential impact on future credit losses.

The Company has a standardized process to determine the appropriateness of the credit loss allowance for the commercial real estate, commercial business, single family, and consumer loan portfolios. The determination of the allowance for each of these portfolios is calculated on a pooled basis with individual determination of the allowance for all non-performing loans. The determination of the quantitative pooled loan reserves for the commercial real estate and commercial business loan portfolios involves analyzing prior year losses by their assigned standardized risk ratings and applying these historic loss factors to the loans in the current portfolio with similar risk rating. This process is referred to as a Vintage Loss Analysis. The determination of the quantitative pooled loan reserves for the single family and consumer loan portfolios involves analyzing prior year losses based on certain loan and borrower risk characteristics when the loans were originated and applying these historic loss factors to the loans in the current portfolio with similar risk characteristics. Qualitative reserves are also established and reflect management’s overall estimate of the extent to which current expected credit losses on collectively evaluated loans will differ from historical loss experience. The determination of the qualitative reserves for all of the loan categories involves an analysis and consideration of certain factors that are anticipated to have an impact on future credit losses including, but not limited to: actual and anticipated changes in the size, composition, and concentrations of the loan portfolios; national, regional, and local economic conditions including inflation and unemployment data; loan delinquencies; the scope and results of loan quality reviews; level of non-accrual loans, and risk rating trends; lending policies, procedures, and staffing; and the demand for single family homes, commercial real estate, and building lots.

The appropriateness of the allowance for credit losses on individually reviewed collateral dependent loans is dependent upon management’s estimates of variables affecting valuation, appraisals of collateral, evaluations of performance and status and the amounts and timing of future cash flows expected to be received on non-performing loans. Such estimates, appraisals, evaluations, and cash flows may be subject to adjustments due to changing economic prospects of borrowers or properties. The fair market value of collateral dependent loans is typically based on the appraised value of the property less estimated selling costs. The estimates are reviewed periodically, and any adjustments are recorded in the provision for credit losses in the periods in which the adjustments become known and loans are charged off to the extent they are deemed to be uncollectible. Because of the size of some loans, changes in estimates can have a significant impact on the credit loss provision. The Company increases its allowance for credit losses by charging the provision for credit losses against income and by receiving recoveries of previously charged off loans. The Company decreases its allowance by crediting the provision for credit losses and recording loan charge-offs. The methodology for establishing the allowance for credit losses takes into consideration probable losses that have been identified in connection with the loans individually reviewed as well as the expected losses in each identified pool of loans that have not been individually reviewed. Although management believes that based on current conditions the allowance for credit losses is maintained at an appropriate amount to provide for the expected loan losses in the portfolio as of the balance sheet dates, future conditions may differ substantially from those anticipated in determining the allowance for credit losses and adjustments may be required in the future. See “Note 3 - New Accounting Pronouncements” in the Notes to Consolidated Financial Statements for further information on the impact to the Company’s financial statements when ASU 2016-13 was adopted on January 1, 2023.

27

Income Taxes

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 and state 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.

The Company maintains significant net deferred tax assets for deductible temporary differences, the two largest relating to the net unrealized losses on securities available for sale and the allowance for credit losses. For tax purposes, the net unrealized losses on securities available for sale are not recognized unless the securities are sold and the loss becomes realized. For book purposes, the unrealized losses, net of income taxes, are reported as a separate component of stockholders’ equity until realized. For the allowance for credit losses, only the net charge-offs are deductible for taxes, while the entire provision for credit losses is used to determine book income. A deferred tax asset for both of these items is created because of the timing difference of when the expense is recognized for book and tax purposes. Under GAAP, a valuation allowance is required to be recognized if it is “more likely than not” that the deferred tax asset will not be realized. The determination of the realizability of the deferred tax assets is highly subjective and dependent upon management’s judgment and evaluation of both positive and negative evidence, including the forecasts of future income, tax planning strategies, and assessments of the current and future economic and business conditions. The positive evidence considered includes the Company’s cumulative net income in the prior three-year period, the ability to implement tax planning strategies to accelerate taxable income recognition, and the probability that taxable income will be generated in future periods. The Company could not currently identify any negative evidence. It is possible that future conditions may differ substantially from those anticipated in determining that no valuation allowance was required on deferred tax assets and adjustments may be required in the future.

Determining the ultimate settlement of any tax position requires significant estimates and judgments in arriving at the amount of tax benefits to be recognized in the financial statements. It is possible that the tax benefits realized upon the ultimate resolution of a tax position may result in tax benefits that are significantly different from those estimated.

RESULTS OF OPERATIONS FOR THE THREE AND SIX MONTH PERIODS ENDED JUNE 30, 2023 COMPARED TO THE SAME PERIODS ENDED JUNE 30, 2022

Net Income

Net income was $1.4 million for the second quarter of 2023, a decrease of $0.9 million compared to net income of $2.3 million for the second quarter of 2022. Diluted earnings per share for the second quarter of 2023 was $0.32, a decrease of $0.20 from diluted earnings per share of $0.52 for the second quarter of 2022. The decrease in net income between the periods was primarily because of a $0.5 million decrease in the gain on sales of loans due to a decrease in mortgage loan sales, a $0.3 million increase in compensation expense due to annual salary increases, a $0.2 million increase in the provision for credit losses, and a $0.2 million increase in other expenses primarily because of an increase in Federal Deposit Insurance Corporation (FDIC) insurance expense. These decreases in net income were partially offset by a reduction in income tax expense between the periods as a result of the reduced pretax income.

28

Net income was $3.1 million for the six-month period ended June 30, 2023, a decrease of $0.7 million, or 19.1%, compared to net income of $3.8 million for the six-month period ended June 30, 2022. Diluted earnings per share for the six-month period ended June 30, 2023 was $0.70, a decrease of $0.16 per share compared to diluted earnings per share of $0.86 for the same period in 2022. The decrease in net income between the periods was because of a $1.1 million decrease in the gain on sales of loans because of a decrease in mortgage loan sales, a $0.8 million increase in compensation expense due primarily to annual salary increases, and a $0.3 million increase in other expenses primarily because of an increase in FDIC insurance expense. These decreases in net income were partially offset by a $0.8 million increase in net interest income due to an increase in interest rates and the amount of average interest earning assets outstanding, a $0.4 million reduction in income tax expense as a result of the reduced pretax income between the periods, and a $0.3 million decrease in professional expenses due to a decrease in legal fees.

Net Interest Income

Net interest income was $7.7 million for the second quarter of 2023, a decrease of $0.1 million, or 0.5%, compared to $7.8 million for the second quarter of 2022. Interest income was $10.5 million for the second quarter of 2023, an increase of $2.4 million, or 30.3%, from $8.1 million for the second quarter of 2022. Interest income increased because of the $62.1 million increase in the average interest-earning assets between the periods and also because of the increase in the average yield earned on interest-earning assets between the periods. The average yield earned on interest-earning assets was 3.94% for the second quarter of 2023, an increase of 72 basis points from 3.22% for the second quarter of 2022. The increase in the average yield is primarily related to the increase in market interest rates as a result of the 3.50% increase in the prime interest rate between the periods.

Interest expense was $2.8 million for the second quarter of 2023, an increase of $2.5 million, or 848.3%, compared to $0.3 million for the second quarter of 2022. Interest expense increased primarily because of the increase in the average interest rate paid on interest-bearing liabilities between the periods. Interest expense also increased because of the $52.2 million increase in the average interest-bearing liabilities and non-interest bearing deposits between the periods. The average interest rate paid on interest-bearing liabilities and non-interest bearing deposits was 1.13% for the second quarter of 2023, an increase of 100 basis points from 0.13% for the second quarter of 2022. The increase in the average rate paid is primarily related to the change in the types of funding sources as more brokered deposits, certificates of deposit, and Federal Home Loan Bank (FHLB) advances were used in the second quarter of 2023 than in the second quarter of 2022. These funding sources generally have higher interest rates than traditional checking and money market accounts. The increase in market interest rates as a result of the 3.50% increase in the federal funds rate between the periods also contributed to higher funding costs in the second quarter of 2023 when compared to the same period in 2022.

Net interest margin (net interest income divided by average interest-earning assets) for the second quarter of 2023 was 2.90%, a decrease of 20 basis points, compared to 3.10% for the second quarter of 2022. The decrease in the net interest margin is primarily because the increase in the average rate paid on interest-bearing liabilities and non-interest bearing deposits exceeded the increase in the average yield earned on interest-earning assets between the periods.

Net interest income was $15.8 million for the first six months of 2023, an increase of $0.8 million, or 4.9%, compared to $15.0 million for the same period of 2022. Interest income was $20.4 million for the first six months of 2023, an increase of $4.8 million, or 30.6%, from $15.6 million for the first six months of 2022. Interest income increased because of the $58.4 million increase in the average interest-earning assets between the periods and also because of the increase in the average yield earned on interest-earning assets between the periods. The average yield earned on interest-earning assets was 3.87% for the first six months of 2023, an increase of 73 basis points from 3.14% for the first six months of 2022. The increase in the average yield is primarily related to the increase in market interest rates as a result of the 3.50% increase in the prime interest rate between the periods.

29

Interest expense was $4.6 million for the first six months of 2023, an increase of $4.0 million, or 703.3%, compared to $0.6 million for the same period of 2022. Interest expense increased primarily because of the increase in the average interest rate paid on interest-bearing liabilities between the periods. Interest expense also increased because of the $49.9 million increase in the average interest-bearing liabilities and non-interest bearing deposits between the periods. The average interest rate paid on interest-bearing liabilities and non-interest bearing deposits was 0.96% for the first six months of 2023, an increase of 83 basis points from 0.13% for the first six months of 2022. The increase in the average rate paid is primarily related to the change in the types of funding sources used between the periods as more brokered deposits, certificates of deposits, and FHLB advances were used in the first six months of 2023 than in the first six months of 2022. These funding sources generally have interest rates that are higher than traditional checking and money market accounts. The increase in market interest rates was a result of the 3.50% increase in the federal funds rate between the periods also contributed to the higher funding costs in the first six months of 2023 when compared to the same period in 2022.

Net interest margin (net interest income divided by average interest-earning assets) for the first six months of 2023 was 3.00%, a decrease of 2 basis points, compared to 3.02% for the first six months of 2022. The decrease in the net interest margin is primarily because the increase in the average rate paid on interest-bearing liabilities and non-interest bearing deposits exceeded the increase in the average yield earned on interest-earning assets as a result of the increase in the prime rate between the periods.

A summary of the Company’s net interest margin for the three- and six-month periods ended June 30, 2023 and 2022 is as follows:

	For the three-month period ended
	June 30, 2023							June 30, 2022
(Dollars in thousands)	Average Outstanding Balance		Interest Earned/ Paid		Yield/ Rate			Average Outstanding Balance		Interest Earned/ Paid		Yield/ Rate
Interest-earning assets:
Securities available for sale	$	259,187		800		1.24	%	$	299,138		816		1.09	%
Loans held for sale		1,872		29		6.24			2,710		30		4.53
Single family loans, net		225,065		2,195		3.91			175,948		1,511		3.44
Commercial loans, net		527,900		6,663		5.06			459,406		5,151		4.50
Consumer loans, net		47,518		732		6.18			41,869		473		4.53
Other		6,661		78		4.70			27,012		76		1.13
Total interest-earning assets		1,068,203		10,497		3.94			1,006,083		8,057		3.22
Interest-bearing liabilities:
Checking accounts		169,870		253		0.60			155,832		38		0.10
Savings accounts		115,658		28		0.10			124,170		18		0.06
Money market accounts		267,075		1,049		1.58			267,024		158		0.24
Retail certificate accounts		89,436		474		2.13			77,655		71		0.37
Wholesale certificate accounts		62,978		745		4.74			1,301		2		0.59
Customer escrows		4,737		23		2.00			0		0		0.00
Advances and other borrowings		14,419		197		5.48			1,968		5		1.04
Total interest-bearing liabilities		724,173							627,950
Non-interest checking		252,008							296,715
Other non-interest bearing liabilities		3,043							2,350
Total interest-bearing liabilities and non-interest bearing deposits	$	979,224		2,769		1.13		$	927,015		292		0.13
Net interest income			$	7,728						$	7,765
Net interest rate spread						2.81	%						3.09	%
Net interest margin						2.90	%						3.10	%

30

	For the six-month period ended
	June 30, 2023							June 30, 2022
(Dollars in thousands)	Average Outstanding Balance		Interest Earned/ Paid		Yield/ Rate			Average Outstanding Balance		Interest Earned/ Paid		Yield/ Rate
Interest-earning assets:
Securities available for sale	$	263,909		1,595		1.22	%	$	297,264		1,604		1.09	%
Loans held for sale		1,546		47		6.16			3,335		65		3.93
Single family loans, net		216,643		4,146		3.86			173,014		2,947		3.43
Commercial loans, net		525,425		13,036		5.00			454,371		9,959		4.42
Consumer loans, net		46,655		1,393		6.02			41,301		945		4.61
Other		8,726		193		4.46			35,256		102		0.58
Total interest-earning assets		1,062,904		20,410		3.87			1,004,541		15,622		3.14
Interest-bearing liabilities:
Checking accounts		165,811		441		0.54			158,061		79		0.10
Savings accounts		118,185		54		0.09			122,610		36		0.06
Money market accounts		262,944		1,704		1.31			258,929		290		0.23
Retail certificate accounts		82,725		697		1.70			80,216		161		0.40
Wholesale certificate accounts		62,018		1,456		4.73			1,419		4		0.63
Customer escrows		5,560		55		2.00			0		0		0.00
Advances and other borrowings		7,856		212		5.44			990		5		1.04
Total interest-bearing liabilities		705,099							622,225
Non-interest checking		266,989							300,187
Other non-interest bearing liabilities		2,735							2,492
Total interest-bearing liabilities and non-interest bearing deposits	$	974,823		4,619		0.96		$	924,904		575		0.13
Net interest income			$	15,791						$	15,047
Net interest rate spread						2.91	%						3.01	%
Net interest margin						3.00	%						3.02	%

Provision for Credit Losses

The provision for credit losses was $0.3 million for the second quarter of 2023, an increase of $0.2 million compared to $0.1 million for the second quarter of 2022. The provision for credit losses increased primarily because of the additional loan growth that was experienced in the second quarter of 2023 when compared to the same period in 2022. The provision for credit losses was $0.2 million in the first six months of 2023, a decrease of $0.2 million compared to $0.4 million for the first six months of 2022. The provision for credit losses decreased between the periods primarily because the impact on the provision of the additional loan growth that was experienced in the first six months of 2023 was less than it was for the same period in 2022 under the prior accounting standard.

The allowance for credit losses is measured on a collective (pool) basis when similar risk characteristics exist. Loans that do not share risk characteristics are evaluated on an individual basis. Loans evaluated individually are not included in the collective evaluations. The collective reserve amount is assessed based on size and risk characteristics of the various portfolio segments, past loss history and other adjustments determined to have a potential impact on future credit losses. The collective reserve amount increased from March 31, 2023 primarily because of the loan growth that was experienced during the second quarter. The collective reserve amount increased from December 31, 2022 primarily because of the adoption of ASU 2016-13 on January 1, 2023 and also because of the loan growth that was experienced during the first six months of 2023. The Company’s qualitative reserve adjustments did not materially change during the second quarter or the first six months of 2023 due to management’s perception that economic conditions had not materially changed, including those related to the elevated inflation rate, and enacted and expected increases in the federal funds rate.

31

A reconciliation of the Company’s allowance for credit losses for the three- and six-month periods ended June 30, 2023 and 2022 is summarized as follows:

	Three Months Ended June 30,
(Dollars in thousands)	2023			2022(1)
Balance at March 31,	$	11,342		9,584
Provision		200		66
Charge offs:
Consumer		(27	)	(15	)
Recoveries		2		9
Balance at June 30,	$	11,517		9,644
Allocated to:
Collective allowance	$	11,345		9,240
Individual allowance		172		404
	$	11,517		9,644

	Six Months Ended June 30,
(Dollars in thousands)	2023			2022(1)
Balance at January 1,	$	10,277		9,279
Adoption of ASU 2016-13		1,070		0
Provision		168		362
Charge offs:
Consumer		(27	)	(16	)
Recoveries		29		19
Balance at June 30,	$	11,517		9,644

(1) The 2022 amounts presented are calculated under prior accounting standard.

On January 1, 2023, the Company adopted ASU 2016-13, Financial Instruments-Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments. The transition to this ASU resulted in a cumulative-effect adjustment to the allowance for credit losses of $1.1 million, an increase in deferred tax assets of $0.3 million, and a decrease to retained earnings of $0.8 million as of the adoption date. In addition, a liability of $0.1 million was established for projected future losses on unfunded commitments on outstanding lines of credit upon adoption. The projected liability for unfunded commitments increased $0.1 million during the first six months of 2023 and the provision for credit losses was increased to reflect the change.

Non-Interest Income

Non-interest income was $2.0 million for the second quarter of 2023, a decrease of $0.5 million, or 21.5%, from $2.5 million for the second quarter of 2022. Gain on sales of loans decreased $0.5 million between the periods because of a decrease in single family loan sales due primarily to an increase in the amount of originated mortgage loans that were placed into the loan portfolio. The increase in mortgage loans that were placed into the portfolio was the result of a targeted effort to originate loans to our executive banking clients. Other non-interest income decreased $0.1 million due primarily to a decrease in the gains realized on the sale of real estate owned between the periods. Fees and service charges increased slightly between the periods due primarily to an increase in the commitment fees earned on unused commercial lines of credit. Loan servicing fees decreased slightly between the periods due to a decrease in the aggregate balances of single family loans that were being serviced for others as more serviced loans were paid off than were added to the servicing portfolio during the period.          

Non-interest income was $3.9 million for the first six months of 2023, a decrease of $1.0 million, or 20.2%, from $4.9 million for the first six months of 2022. Gain on sales of loans decreased $1.1 million between the periods because of a decrease in single family loan sales due primarily to an increase in the amount of originated mortgage loans that were placed into the loan portfolio. The increase in mortgage loans that were placed into the portfolio was the result of a targeted effort to originate loans to our executive banking clients. Other non-interest income decreased slightly between the periods due primarily to a decrease in the gains realized on the sale of real estate owned. These decreases were partially offset by a $0.1 million increase in fees and service charges between the periods due primarily to an increase in the commitment fees earned on unused commercial lines of credit. Loan servicing fees increased slightly between the periods due to an increase in the aggregate balances of commercial loans that were being serviced for others.

32

Non-Interest Expense

Non-interest expense was $7.5 million for the second quarter of 2023, an increase of $0.5 million, or 6.8%, from $7.0 million for the second quarter of 2022. Compensation and benefits expense increased $0.3 million primarily because of annual salary increases and also because of a decrease in the direct loan origination compensation costs that were deferred as a result of the reduced commercial loan production between the periods. Other non-interest expense increased $0.2 million between the periods primarily because of an increase in FDIC insurance expense due to an increase in the assessment rates. Occupancy and equipment expense increased slightly due primarily to an increase in building expenses between the periods. Professional services increased slightly between the periods primarily because of an increase in legal expenses. These increases in non-interest expense were partially offset by a slight decrease in data processing expenses due to a decrease in system processing charges between the periods.

Non-interest expense was $15.2 million for the first six months of 2023, an increase of $1.0 million, or 6.4%, from $14.2 million for the first six months of 2022. Compensation and benefits expense increased $0.8 million primarily because of annual salary increases and also because of a decrease in the direct loan origination compensation costs that were deferred as a result of the reduced commercial loan production between the periods. Other non-interest expense increased $0.3 million primarily because of an increase in advertising costs and an increase in FDIC insurance expense due to an increase in assessment rates between the periods. Data processing expenses increased $0.1 million between the periods primarily because of the change to an outsourced data processing relationship at the end of the first quarter of 2022. These increases in non-interest expense were partially offset by a $0.3 million decrease in professional services expense between the periods primarily because of a decrease in legal expenses relating to a bankruptcy litigation claim that was settled in the first quarter of 2022. Occupancy and equipment expense decreased $0.1 million due primarily to a decrease in noncapitalized software costs between the periods.

Income Taxes

Income tax expense was $0.6 million for the second quarter of 2023, a decrease of $0.3 million from $0.9 million for the second quarter of 2022. Income tax expense was $1.2 million for the first six months of 2023, a decrease of $0.4 million from $1.6 million for the first six months of 2022. The decrease in income tax expense between the periods is primarily the result of a decrease in pre-tax income.

FINANCIAL CONDITION

Non-Performing Assets

The following table summarizes the amounts and categories of non-performing assets in the Bank’s portfolio and loan delinquency information as of the end of the two most recently completed quarters and December 31, 2022.

	June 30,			March 31,			December 31,
(Dollars in thousands)	2023			2023			2022
Non‑performing loans:
Single family	$	653		$	890		$	908
Consumer		407			494			441
Commercial business		471			474			529
Foreclosed and repossessed assets:
Single family		220			0			0
Total non‑performing assets	$	1,751		$	1,858		$	1,878
Total as a percentage of total assets		0.16	%		0.17	%		0.17	%
Total as a percentage of total loans receivable		0.18	%		0.23	%		0.24	%
Allowance for credit losses to non-performing loans		752.44	%		610.45	%		547.24	%
Delinquency data:
Delinquencies (1)
30+ days	$	1,480		$	271		$	1,405
90+ days		0			0			0
Delinquencies as a percentage of loan portfolio (1)
30+ days		0.18	%		0.03	%		0.18	%
90+ days		0.00	%		0.00	%		0.00	%

⁽¹⁾ Excludes non-accrual loans.

33

Total non-performing assets were $1.8 million at June 30, 2023 compared to $1.9 million at both March 31, 2023 and December 31, 2022.

Dividends

The Company declared a quarterly dividend of 8 cents per share of common stock outstanding that was paid on June 7, 2023. The declaration and amount of any future cash dividends remains subject to the sole discretion of the Board of Directors and will depend upon many factors, including the Company’s results of operations, financial condition, capital requirements, regulatory and contractual restrictions, business strategy and other factors deemed relevant by the Board of Directors.

LIQUIDITY AND CAPITAL RESOURCES

For the six months ended June 30, 2023, the net cash provided by operating activities was $4.8 million. The Company collected $18.6 million in principal repayments on securities, collected $5.0 million on securities that matured, purchased FHLB stock for $5.3 million, purchased securities available for sale of $5.0 million, and received redemptions on FHLB stock of $4.3 million. The Company had a net decrease in deposit balances of $11.2 million and a decrease of customer escrows of $4.3 million during the first six months of 2023. It also obtained $0.1 million in treasury stock for the taxes payable on stock awards, paid dividends to stockholders of $0.6 million, purchased $0.4 million of premises and equipment, received proceeds from borrowings of $128.1 million and repaid borrowings of $103.4 million. Loans receivable also increased $53.5 million during the first six months of 2023.

The Company has certificates of deposit with outstanding balances of $116.7 million that come due over the next twelve months. Based upon past experience, management anticipates that the majority of the deposits will renew for another term. The Company believes that cash outflows from deposits that do not renew will be replaced with a combination of deposits from other customers, brokered deposits, or with FHLB advances. FRB borrowings could also be used to fund unanticipated outflows of certificates of deposit.

The Company had seven deposit customers each with aggregate deposits greater than $5.0 million as of June 30, 2023. The $106.5 million in funds held by these customers may be withdrawn at any time, but management anticipates that the majority of these deposits will not be withdrawn from the Bank over the next twelve months. If these deposits were withdrawn, it is anticipated that they would be replaced with deposits from other customers, brokered deposits, or with FHLB advances. FRB borrowings could also be used to replace unanticipated outflows of large checking and money market deposits.

The Company estimates that approximately 23% of total deposits exceeded the Federal Deposit Insurance limit of $250,000 at June 30, 2023. While these funds may be withdrawn at any time, management anticipates that the majority of these deposits will not be withdrawn from the Bank over the next twelve months. If these deposits were withdrawn, it is anticipated that they would be replaced with deposits from other customers, brokered deposits, or with FHLB advances. FRB borrowings could also be used to replace unanticipated outflows of large checking and money market deposits.

The Company had the ability to borrow $216.3 million from the FHLB at June 30, 2023 based on the collateral value of the loans pledged. The credit policy of the FHLB relating to the collateral value of the loans collateralizing the available line of credit with the FHLB may change such that the current collateral pledged to secure future advances is no longer acceptable or the formulas for determining the excess pledged collateral may change. The FHLB could also reduce the amount of funds it will lend to the Bank. It is not anticipated that the Bank will need to find alternative funding sources in the next twelve months to replace the available borrowings from the FHLB. However, if needed, the Bank could borrow an additional $79.1 million from the FRB at June 30, 2023 based on the collateral value of the loans pledged. The Company also has the ability to pledge securities as collateral to increase the borrowing capacity of the Company by $128.7 million.

The Company’s primary source of cash is dividends from the Bank. At June 30, 2023, the Company had $15.4 million in cash. The primary use of cash by the Company is the payment of operating expenses, the repurchase of Company stock, and the payment of dividends to stockholders.

34

The Company also serves as a source of capital, liquidity, and financial support to the Bank. Depending upon the operating performance of the Bank and the Company’s other liquidity and capital needs, including Company level expenses, the Company may find it prudent, subject to prevailing capital market conditions and other factors, to raise additional capital through issuance of its common stock or other equity securities. Additional capital would also potentially permit the Company to implement a strategy of growing Bank assets. Depending on the circumstances, if it were to raise capital, the Company may deploy it to the Bank for general banking purposes, or may retain some or all of it for use by the Company.

If the Company were to raise capital through the issuance of additional shares of common stock or other equity securities, it would dilute the ownership interests of existing stockholders and could result in a change in control of the Company and the Bank. New investors may also have rights, preferences and privileges senior to the Company’s current stockholders which may adversely impact the Company’s current stockholders. The Company’s ability to raise additional capital through the issuance of equity securities, if deemed prudent, will depend on, among other factors, conditions in the capital markets at that time, which are outside of its control. Accordingly, the Company may not be able to raise additional capital, if deemed prudent, on favorable economic terms or other terms acceptable to it.

Market Risk

Market risk is the risk of loss from adverse changes in market prices and rates. The Company's market risk arises primarily from interest rate risk inherent in its investing, lending and deposit taking activities. Management actively monitors and manages its interest rate risk exposure.

The Company's profitability is affected by fluctuations in interest rates. A sudden and substantial change in interest rates may adversely impact the Company's earnings to the extent that the interest rates borne by assets and liabilities do not change at the same speed, to the same extent, or on the same basis. The Company monitors the projected changes in net interest income that occur if interest rates were to suddenly change up or down. The Rate Shock Table located in the following Asset/Liability Management section of this Management’s Discussion and Analysis discloses the Company's projected changes in net interest income based upon immediate interest rate changes called rate shocks. The Company utilizes a model that uses the discounted cash flows from its interest-earning assets and its interest-bearing liabilities to calculate the current market value of those assets and liabilities. The model also calculates the changes in market value of the interest-earning assets and interest-bearing liabilities under different interest rate changes.

The following table discloses the projected changes in the market value of the Company’s interest-earning assets and interest-bearing liabilities based upon incremental 100 basis-point changes in interest rates from interest rates in effect on June 30, 2023.

(Dollars in thousands)	Market Value
Basis point change in interest rates		-200		-100		0		+100			+200
Total market-risk sensitive assets	$	1,070,279		1,044,092		1,018,476			994,023			969,892
Total market-risk sensitive liabilities		930,299		879,004		838,428			805,725			778,152
Off-balance sheet financial instruments		72		42		0			150			286
Net market risk	$	139,908		165,046		180,048			188,148			191,454
Percentage change from current market value		(22.29	)%	(8.33	)%	0.00	%		4.50	%		6.33	%

The preceding table was prepared utilizing a model using the following assumptions (the Model Assumptions) regarding prepayment and decay ratios that were determined by management based upon their review of historical prepayment speeds and future prepayment projections. Fixed rate loans were assumed to prepay at annual rates of between 2% to 44%, depending on the note rate and the period to maturity. Adjustable rate mortgages (ARMs) were assumed to prepay at annual rates of between 7% and 44%, depending on the note rate and the period to maturity. Mortgage-backed securities were projected to have prepayments based upon the underlying collateral securing the instrument. Certificate accounts were assumed not to be withdrawn until maturity. Passbook accounts and money market accounts were assumed to decay at an annual rate of 1% and 46%, respectively. Retail checking accounts, commercial checking accounts and commercial money market accounts were assumed to decay at annual rates of 9%, 39% and 13%, respectively. Callable investments were projected to be called at the first call date where the projected interest rate on similar remaining term instruments was less than the interest rate on the callable investment.

35

Certain shortcomings are inherent in the method of analysis presented in the above table. 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 may lag behind changes in market interest rates. The model assumes that the difference between the current interest rate being earned or paid compared to a treasury instrument or other interest index with a similar term to maturity (the Interest Spread) will remain constant over the interest changes disclosed in the table. Changes in Interest Spread could impact projected market value changes. Certain assets, such as ARMs, have features which restrict changes in interest rates on a short-term basis and over the life of the assets. The market value of the interest-bearing assets that are approaching their lifetime interest rate caps could be different from the values disclosed in the table. Certain liabilities, such as certificates of deposit, have fixed rates that restrict interest rate changes until maturity. In the event of a change in interest rates, prepayment and early withdrawal levels may deviate significantly from those assumed in calculating the foregoing table. The ability of many borrowers to service their debt may also decrease in the event of a substantial sustained increase in interest rates.

Asset/Liability Management

The Company’s management reviews the impact that changing interest rates will have on the Company’s net interest income projected for the next twelve months to determine if its current level of interest rate risk is acceptable. The following table projects the estimated impact on net interest income during the twelve-month period ending June 30, 2024 of immediate interest rate changes called rate shocks:

(Dollars in thousands)
Rate Shock in Basis Points	Projected Change in Net Interest Income			Percentage Change
+200	$	400			1.18%
+100		216			0.64
0		0			0.00
-100		(317	)		(0.94)
-200		(972	)		(2.87)

The preceding table was prepared utilizing the Model Assumptions. Certain shortcomings are inherent in the method of analysis presented in the foregoing table. In the event of a change in interest rates, prepayment and early withdrawal levels would likely deviate significantly from those assumed in calculating the foregoing table. The ability of many borrowers to service their debt may decrease in the event of a substantial increase in interest rates and could impact net interest income. The decrease in interest income in a declining rate environment is primarily because there are more loans and investments that would reprice to lower interest rates than there are deposits that would be able to be repriced lower to the same extent in the next twelve months.

In an attempt to manage its exposure to changes in interest rates, management closely monitors interest rate risk. The Bank has an Asset/Liability Committee that meets frequently to discuss changes in the interest rate risk position and projected profitability. This Committee makes adjustments to the asset/liability position of the Bank that are reviewed by the Board of Directors of the Bank. This Committee also reviews the Bank's portfolio, formulates investment strategies and oversees the timing and implementation of transactions as intended to assure attainment of the Bank's objectives in an effective manner. In addition, each quarter the Board reviews the Bank's asset/liability position, including simulations of the effect on the Bank's capital of various interest rate scenarios.

In managing its asset/liability composition, the Bank may, at times, depending on the relationship between long-term and short-term interest rates, market conditions and consumer preference, place more emphasis on managing net interest margin than on better matching the interest rate sensitivity of its assets and liabilities in an effort to enhance net interest income. Management believes that the increased net interest income resulting from a mismatch in the maturity of its asset and liability portfolios can, in certain situations, provide high enough returns to justify the increased exposure to sudden and unexpected changes in interest rates.

To the extent consistent with its interest rate spread objectives, the Bank attempts to manage its interest rate risk and has taken a number of steps to structure its balance sheet to better match the maturities of its assets and liabilities. The Bank sells almost all of its originated 30-year fixed rate single family residential loans that are saleable to third parties and generally places only adjustable rate or shorter-term fixed rate loans that meet certain risk characteristics into its loan portfolio. In addition, a significant portion of the Bank’s commercial loans that are placed into the portfolio are adjustable rate loans or fixed rate loans that reprice in five years or less.

36

Off-Balance Sheet Arrangements

The Company has no off-balance sheet arrangements other than commitments to originate and sell loans in the ordinary course of business.

Item 3: Quantitative and Qualitative Disclosures About Market Risk

Not applicable.

Item 4: Controls and Procedures

Evaluation of disclosure controls and procedures. As of the end of the period covered by this report, the Company conducted an evaluation, under the supervision and with the participation of the Company’s management, including the principal executive officer and principal financial officer, of the effectiveness of the Company’s disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934 (the Exchange Act)). Based on this evaluation, the principal executive officer and principal financial officer concluded that the Company’s disclosure controls and procedures were effective to ensure that information required to be disclosed by the Company in reports that it files or submits under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in SEC rules and forms.

Changes in internal controls. There was no change in the Company’s internal control over financial reporting (as defined in Rules 13a-15(f) and 15d-15(f) of the Exchange Act) during the Company’s most recently completed fiscal quarter that has materially affected, or is reasonably likely to materially affect, the Company’s internal control over financial reporting.

37

HMN FINANCIAL, INC.

PART II - OTHER INFORMATION

ITEM 1. Legal Proceedings.

From time to time, the Company is party to legal proceedings arising out of its lending and deposit operations. The Company is, and expects to become, engaged in a number of foreclosure proceedings and other collection actions as part of its normal operations. Based on our current understanding of these pending legal proceedings, management does not believe that judgments or settlements arising from any pending or threatened litigation matters, individually or in the aggregate, would have a material adverse effect on the Company’s consolidated financial statements.

ITEM 1A. Risk Factors.

The risks described in our Annual Report on Form 10-K for the fiscal year ended December 31, 2022, filed with the SEC, under “Part 1, Item 1A. Risk Factors” could affect the Company’s financial performance and could cause its actual results for future periods to differ materially from its anticipated results or other expectations, including those expressed in any forward-looking statements made in this Quarterly Report on Form 10-Q.

ITEM 2. Unregistered Sales of Equity Securities and Use of Proceeds.

The Company did not purchase any of its own stock during the second quarter of 2023. On March 1, 2023, the Company announced that the Board of Directors increased the amount of shares authorized to be repurchased to $6.0 million. Share repurchases may be executed through various means, including through open market transactions, privately negotiated transactions or otherwise. The repurchase program does not obligate the Company to purchase any shares and has no set expiration date.

ITEM 3. Defaults Upon Senior Securities.

None.

ITEM 4. Mine Safety Disclosures.

Not applicable.

ITEM 5. Other Information.

None.

38

ITEM 6. Exhibits.

INDEX TO EXHIBITS

Exhibit			Filing Status
Number		Exhibit
10.1		Form of Executive Severance Agreement	Incorporated by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K, filed June 9, 2023
31.1		Rule 13a-14(a)/15d-14(a) Certification of CEO	Filed Electronically
31.2		Rule 13a-14(a)/15d-14(a) Certification of CFO	Filed Electronically
32		Section 1350 Certifications of CEO and CFO	Filed Electronically
101		Financial statements from the Quarterly Report on Form 10-Q of the Company for the period ended June 30, 2023, filed with the Securities and Exchange Commission on August 3, 2023 formatted in Inline Extensible Business Reporting Language (iXBRL); (i) the Consolidated Balance Sheets at June 30, 2023 and December 31, 2022, (ii) the Consolidated Statements of Comprehensive Income for the Three and Six Months Ended June 30, 2023 and 2022, (iii) the Consolidated Statements of Stockholders’ Equity for the Three and Six Months Ended June 30, 2023 and 2022, (iv) the Consolidated Statements of Cash Flows for the Six Months Ended June 30, 2023 and 2022, and (v) Notes to Consolidated Financial Statements.	Filed Electronically
	104	Cover Page Interactive Data File from the Company’s Quarterly Report on Form 10-Q for the period ended June 30, 2023 (formatted as Inline XBRL and contained in Exhibit 101).	Filed Electronically

39

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

		HMN FINANCIAL, INC.
		Registrant
Date:	August 3, 2023	/s/ Bradley Krehbiel
		Bradley Krehbiel, President and Chief Executive Officer
		(Duly Authorized Officer)
Date:	August 3, 2023	/s/ Jon Eberle
		Jon Eberle, Senior Vice President and
		Chief Financial Officer
		(Principal Financial and Accounting Officer)

40