Northrim BanCorp Reports Earnings of $11.9 Million, or $1.84 Per Diluted Share, in 3Q20 compared to $7.5 Million, or $1.11 Per Diluted Share in 3Q19

In this article:

ANCHORAGE, Alaska, Oct. 26, 2020 (GLOBE NEWSWIRE) -- Northrim BanCorp, Inc. (NASDAQ: NRIM ) (Northrim or the "Company") today reported net income of $11.86 million, or $1.84 per diluted share, in the third quarter of 2020, compared to $9.90 million, or $1.52 per diluted share, in the second quarter of 2020, and $7.54 million, or $1.11 per diluted share, in the third quarter a year ago.   Increased production in the Home Mortgage Lending segment and fee and interest income from the Small Business Administration's ("SBA") Paycheck Protection Program ("PPP") loans, as well as significant loan and deposit growth contributed to record profitability for the quarter.

Net income for the first nine months of 2020 was $22.79 million, or $3.52 per diluted share, compared to $16.11 million, or $2.35 per diluted share, in the first nine months of 2019.   The provision for loan losses increased to $3.0 million in the first nine months of 2020, compared to a $1.0 million benefit for loan loss provisions in the first nine months of 2019.

The effort put forth by all of our employees to meet the needs of our community during the pandemic has resulted in tremendous growth during the last two quarters, said Joe Schierhorn, President and CEO.   Strong residential mortgage business along with continued production of PPP and commercial loans during the quarter generated increased income and had a meaningful impact on loan and deposit growth.

Several events came together during the first nine months of 2020 that contributed to our profitability this year including economic stimulus programs such as the PPP, expanded unemployment benefits, repayment and foreclosure forbearance and other accommodations.   These programs have been helpful to Alaskans and to Alaska businesses; however, going forward, we anticipate most of these programs will be significantly curtailed or eliminated.   Consequently there will be less stimulus support for the Alaskan economy, Schierhorn said.

Northrims participation in the PPP helped service the needs of our customers and the community, Schierhorn continued.   We continued to offer PPP loans to new and existing customers up until the last day of the SBA program in August.   According to the SBA, Northrim originated more PPP loans in Alaska than any other financial institution in Alaska, funding 23% of all PPP loans through the period ending September 30, 2020.   We were able to help 2,888 Alaskan customers receive PPP funding, which is estimated to have helped support approximately 26,000 1 Alaskan jobs. Additionally, we implemented several forms of assistance to help our customers experiencing financial hardship as a result of the pandemic.

1 Estimated based on the University of Alaska's Analysis of Paycheck Protection Program Loans in Alaska report which indicated 114,000 potential jobs retained (obtained from total of Alaska PPP applications)

COVID-19 Issues:

  • Industry Exposure: Northrim has identified various industries that may be adversely impacted by the COVID-19 pandemic and the significant decline in oil prices.   Though the industries affected may change through the progression of the pandemic, the following sectors for which Northrim has exposure, as a percent of the total loan portfolio excluding SBA PPP loans as of September 30, 2020, are: Tourism (6%), Oil and Gas (6%), Aviation (non-tourism) (5%), Healthcare (7%), Accommodations (3%), Retail (2%) and Restaurants (2%).

  • Customer Accommodations: The Company has implemented assistance to help its customers in the event that they experience financial hardship as a result of COVID-19 in addition to participation in PPP lending.   These accommodations include interest only and deferral options on loan payments, as well as the waiver of various fees related to loans, deposits and other services. The total outstanding principal balance of loan modifications due to the impacts of COVID-19 as of September 30, 2020 and June 30, 2020 were as follows:

Loan Modifications due to COVID-19 as of September 30, 2020

(Dollars in thousands)

Interest Only

Full Payment Deferral

Total

Portfolio loans

$

46,056

 

$

74,337

 

$

120,393

 

Number of modifications

 

16

 

 

59

 

 

75

 


Loan Modifications due to COVID-19 as of June 30, 2020

(Dollars in thousands)

Interest Only

Full Payment Deferral

Total

Portfolio loans

$

64,298

 

$

293,224

 

$

357,522

 

Number of modifications

 

76

 

 

403

 

 

479

 

Consumer loans represent 1% of total loan modifications identified above. Of the $120 million and 75 loan modifications as of September 30, 2020, approximately $11.4 million and 12 loans have entered into a second modification.

  • Loan Loss Reserve: Northrim booked a loan loss provision of $567,000 for the quarter ended September 30, 2020.   This compares to a provision for loan losses of $404,000 during the previous quarter and a $2.1 million benefit for loan loss provisions in the third quarter a year ago.

  • Credit Quality: Net adversely classified loans improved from $24.2 million at September 30, 2019 to $14.5 million at September 30, 2020. Net loan recoveries were $463,000 in the third quarter of 2020, compared to net loan recoveries of $694,000 in the third quarter of 2019.

  • Branch Operations: All branches are fully operational, while a number of customer and employee safety measures continue to be implemented.

  • Growth and Paycheck Protection Program:
    o The Companys asset base increased during the third quarter ended September 30, 2020, due primarily to commercial and PPP loan originations.
    o During the third quarter, Northrim funded an additional 426 PPP loans totaling $22.7 million to both existing and new customers, bringing the PPP portfolio to approximately 2,888 loans totaling $375.6 million at September 30, 2020.
    o According to the SBA, the Company originated more SBA PPP loans in the State of Alaska than any other financial institution, funding 23% of the number and 28% of the value of all Alaska PPP loans for the period ending June 30, 2020.
    o As of September 30, 2020 Northrim has submitted 17 PPP loans totaling $9.2 million for forgiveness through the SBA.
    o The Company initially utilized the Federal Reserve Bank's Paycheck Protection Program Liquidity Facility (the "PPPLF") to fund PPP loans, but has since paid back those funds in full and has funded the SBA PPP loans through core deposits and maturity of long-term investments.

  • Capital Management:    At September 30, 2020, the Companys tangible common equity to tangible assets * ratio was 9.54% and the capital of Northrim Bank (the "Bank") was well in excess of all regulatory requirements.   The Company resumed its stock repurchase program at the end of August and repurchased 89,000 shares of its common stock in the third quarter of 2020 at an average price of $26.66, leaving 45,549 shares available under the previously announced repurchase authorization.

Third Quarter 2020 Highlights:

  • Total revenue, which includes net interest income plus other operating income, increased 14% to $39.9 million in the third quarter of 2020, compared to $35.0 million in the second quarter of 2020 and increased 49% compared to $26.8 million in the third quarter a year ago.
    o Community Banking provided 53% of total revenues and 41% of earnings in the third quarter of 2020.
    o Home Mortgage Lending provided 47% of total revenue and 59% of earnings in the third quarter of 2020.

  • Net interest income in the third quarter of 2020 was $18.3 million, up 5% from $17.5 million in the preceding quarter and up 12% from $16.3 million in the third quarter a year ago.

  • Net interest margin on a tax equivalent basis (NIMTE) * was 3.93% in the third quarter of 2020, a 9-basis point contraction compared to the preceding quarter, and a 72-basis point contraction compared to the third quarter a year ago.

  • Return on average assets ("ROAA") was 2.31% and return on average equity ("ROAE") was 22.10% for the third quarter of 2020 and ROAA was 1.62% and ROAE was 14.58% for the first nine months of 2020.

  • Net loans increased 4% to $1.47 billion at September 30, 2020, compared to $1.41 billion at June 30, 2020, and increased 45% compared to $1.02 billion at September 30, 2019.

  • Total deposits increased 4% to $1.81 billion at September 30, 2020, compared to $1.74 billion at June 30, 2020, and increased 34% compared to $1.35 billion a year earlier.

  • The Company's wholly owned subsidiary, Residential Mortgage, LLC, generated $122 million or 51% more production during the quarter ended September 30, 2020, as compared to the same period in 2019.

  • The decrease in mortgage interest rates resulted in a decrease of the Bank's mortgage servicing rights by $1.5 million for the quarter ended September 30, 2020, compared to a decrease of $1.9 million for the preceding quarter and a decrease of $662,000 for the third quarter a year ago.

Financial Highlights

Three Months Ended

(Dollars in thousands, except per share data)

September 30, 2020

June 30, 2020

March 31, 2020

December 31, 2019

September 30, 2019

Total assets

$

2,097,738

 

$

2,016,705

 

$

1,691,262

 

$

1,643,996

 

$

1,616,631

 

Total portfolio loans

$

1,492,720

 

$

1,433,201

 

$

1,081,873

 

$

1,043,371

 

$

1,036,547

 

Average portfolio loans

$

1,465,839

 

$

1,342,717

 

$

1,059,023

 

$

1,027,728

 

$

1,020,186

 

Total deposits

$

1,806,133

 

$

1,737,359

 

$

1,395,492

 

$

1,372,351

 

$

1,351,029

 

Average deposits

$

1,750,167

 

$

1,620,008

 

$

1,359,206

 

$

1,361,786

 

$

1,307,795

 

Total shareholders' equity

$

214,616

 

$

206,923

 

$

197,723

 

$

207,117

 

$

204,039

 

Net income

$

11,855

 

$

9,900

 

$

1,033

 

$

4,580

 

$

7,538

 

Diluted earnings per share

$

1.84

 

$

1.52

 

$

0.16

 

$

0.69

 

$

1.11

 

Return on average assets

 

2.31

%

 

2.04

%

 

0.25

%

 

1.11

%

 

1.90

%

Return on average shareholders' equity

 

22.10

%

 

19.44

%

 

2.00

%

 

8.74

%

 

14.45

%

NIM

 

3.90

%

 

3.98

%

 

4.32

%

 

4.48

%

 

4.60

%

NIMTE *

 

3.93

%

 

4.02

%

 

4.37

%

 

4.52

%

 

4.65

%

Efficiency ratio

 

58.85

%

 

64.76

%

 

84.87

%

 

78.79

%

 

72.01

%

Total shareholders' equity/total assets

 

10.23

%

 

10.26

%

 

11.69

%

 

12.60

%

 

12.62

%

Tangible common equity/tangible assets *

 

9.54

%

 

9.54

%

 

10.84

%

 

11.73

%

 

11.74

%

Book value per share

$

34.18

 

$

32.49

 

$

31.06

 

$

31.58

 

$

31.20

 

Tangible book value per share *

$

31.62

 

$

29.97

 

$

28.53

 

$

29.12

 

$

28.74

 

Dividends per share

$

0.35

 

$

0.34

 

$

0.34

 

$

0.33

 

$

0.33

 

* References to NIMTE, tangible book value per share, and tangible common equity and tangible assets (all of which exclude intangible assets) represent non-GAAP financial measures. Management has presented these non-GAAP measurements in this earnings release, because it believes these measures are useful to investors. See the end of this release for reconciliations of these non-GAAP financial measures to GAAP financial measures.

Alaska Economic Update
(Note: sources for information included in this section are included on page 12.)

When 2020 began, it appeared that Alaskas economy was on track for a solid year of growth.   A three year mild recession starting in 2016 ended in the 4 th quarter of 2018.   For the next 18 consecutive months, Alaskas total number of jobs grew month over month compared to the prior year according to the State Department of Labor ("DOL").   That came to an abrupt end in April of 2020 when the full force of the COVID pandemic shocked the global economy.

Alaska faced unemployment rates as high as 13.5% in April after being as low as 5.2% in March of 2020.   The DOL has reported that unemployment rates have moderated each of the last four months since the high in April.   The seasonally adjusted unemployment rate improved from 11.6% in July to 7.4% in August.   In August of 2020, Alaska had approximately 37,000 fewer payroll jobs than August of 2019.

Oil prices have been fluctuating significantly in 2020 as the global economy reacts to the COVID-19 pandemic. Average monthly Alaska North Slope (ANS) crude oil prices began the year averaging $65.48 for the month of January.   The virus concerns began to have an effect when monthly ANS prices declined to $54.48 in February and $33.21 in March.   In the second quarter, ANS prices hit a monthly average low of $16.54 in April and increased to $28.21 in May.   The ANS price has firmed up in the $40 range for the last four months.   ANS averaged $41.78 in June, $43.56 in July, $43.36 in August and $40.42 in September.

Despite the serious economic challenges of COVID, there has been extensive government spending to offset the negative impacts of shutdown mandates in the interest of public health.  For Alaska this has meant approximately $5.6 billion in total direct aid to date.   To put that in perspective, the Gross State Product ("GSP") of all annual economic activity in Alaska was measured at $45.6 billion in the second quarter of 2020.   So that is equivalent to 12% or 1/8th of Alaskas entire GSP, stated Mark Edwards, EVP Chief Credit Officer and Bank Economist.

The stimulus is most easily seen in the personal income data. The Federal Bureau of Economic Analysis ("BEA") reported personal income for Alaska rose by $2.6 billion or 24% in the second quarter as compared to the first quarter of 2020. This was largely a result of a $4.9 billion increase in government transfer payments.   There was a $2.2 billion reduction in wage income and a $139 million decrease in investment and rental income.   In other words, the increase in government transfer payments was more than double the loss in wages and decrease in dividends, interest and rental income combined.

Inflation is still very low in the U.S. and even negative in Alaska.   The U.S. inflation rate is up 1.3% over the last 12 months according to the Bureau of Labor Statistics ("BLS").   This has been consistently below the Federal Reserves target rate of 2%. The BLS reported the consumer price index for Anchorage has actually been a negative 1.5% over the last 12 months.   Notable declines in prices include gasoline -17.3% and clothing -10.1%.   Food and beverage prices have risen by 5.2% and health care costs are up 7.7% according to the BLS.

The housing market has been remarkably stable and even positive in Alaska in 2020.   Prices have increased on average 4.3% in Anchorage, 7.5% in the Mat-Su, 4% in Fairbanks, 7.2% on the Kenai Peninsula and 11% in Kodiak according to the Multiple Listing Service ("MLS"). The number of homes sold is also higher in all these markets except Kenai, which is down just slightly from last year.

Alaskas delinquency and foreclosure levels continue to be better than most of the nation.   According to the Mortgage Bankers Association, Alaskas foreclosure rate was 0.60% at the end of the first quarter 2020 and it declined to 0.54% in the second quarter.   That compares to 0.73% and 0.68% at the end of the first and second quarter for the U.S.

The Mortgage Bankers Association national survey reported that the percentage of delinquent mortgage loans in Alaska was 3.23% in the first quarter of 2020 and rose to 7.69% in the second quarter.   The comparable U.S. rate was 4% in the first quarter of 2020 and 7.97% in the second quarter.   Borrowers who took advantage of three month forbearance programs to delay payments show up as technically delinquent until they are approved for a formal restructure of their missed loan payments or until they catch up on the three months of missed payments.

Northrim Bank sponsors the Alaskanomics blog to provide news, analysis, and commentary on Alaskas economy. Join the conversation at Alaskanomics.com, or for more information on the Alaska economy, visit: www.northrim.com  and click on the Business Banking link and then click Learn. Information from our website is not incorporated into, and does not form, a part of this earnings release.

Review of Income Statement

Consolidated Income Statement

In the third quarter of 2020, Northrim generated a ROAA of 2.31% and a ROAE of 22.10%, compared to 2.04% and 19.44%, respectively, in the second quarter of 2020 and 1.90% and 14.45%, respectively, in the third quarter a year ago. Northrims ROAA and ROAE are well above peer averages posted by the SNL Small Cap U.S. Bank Index with total market capitalization between $250 million and $1 billion as of June 30, 2020 1 .

1 As of June 30, 2020, the SNL Small Cap US Bank Index tracked 112 banks with total common market capitalization between $250 million to $1B for the following ratios: NIMTE* of 3.23%. ROAA 0.44%, and ROAE 4.17% .
Net Interest Income/Net Interest Margin

Net interest income increased 12% to $18.3 million in the third quarter of 2020 compared to $16.3 million in the third quarter of 2019 and increased 5% compared to $17.5 million in the second quarter of 2020.   Interest income benefited from the growth in the loan portfolio during the third quarter of 2020, as well as the amortization of PPP loan fees.

NIMTE * was 3.93% in the third quarter of 2020 compared to 4.02% in the preceding quarter and 4.65% in the third quarter a year ago.   The decline in our NIMTE * compared to the prior quarter was largely due to the 175 basis point reduction in short-term interest rates during the last twelve months and the resulting effect on yields in the loan portfolio, said Jed Ballard, Chief Financial Officer.   Also notable was the impact of SBA PPP loans, which reduced our NIMTE * by 33 basis points during the third quarter of 2020 compared to what our NIMTE * would have been if we had not made any SBA PPP loans or 4.26%. Year-to-date, SBA PPP loans decreased our NIMTE * by 18 basis points compared to what our NIMTE * would have been if we had not made any SBA PPP loans or 4.27%. Northrims NIMTE * continues to remain above the peer average posted by the SNL Small Cap U.S. Bank Index with total market capitalization between $250 million and $1 billion as of June 30, 2020 1 .

The yield on interest earning assets in the third quarter of 2020 was 4.25%, down 13 basis points from the second quarter of 2020 and down 83 basis points compared to the third quarter a year ago.  The cost of funds was 54 basis points in the third quarter of 2020, down 3 basis points compared to the preceding quarter and down 14 basis points compared to the third quarter a year ago.

Provision for Loan Losses

Northrim recorded a provision for loan losses of $567,000 in the third quarter of 2020.   This compares to a $404,000 provision in the second quarter of 2020, and a benefit for loan losses of $2.1 million in the third quarter a year ago. The provision for loan losses during the quarter primarily reflects management's assessment of risks associated with the COVID-19 pandemic, the reduction in oil prices and a slowing Alaska economy, as well as the growth in the loan portfolio excluding PPP loans, said Ballard. The total allowance for loan losses to portfolio loans increased at September 30, 2020, compared to June 30, 2020 primarily due to an increase qualitative factors and decreased compared to September 30, 2019 primarily due to the increase in SBA PPP loans at September 30, 2020 as these loans are 100% guaranteed .

Nonperforming loans, net of government guarantees, improved during the quarter to $11.0 million at September 30, 2020, compared to $12.7 million at June 30, 2020, and $15.5 million at September 30, 2019.   The allowance for loan losses was 196% of nonperforming loans, net of government guarantees at the end of the third quarter of 2020, compared to 162% three months earlier and 123% a year earlier.

Other Operating Income

In addition to home mortgage lending, Northrim has interests in other businesses that complement its core community banking activities, including purchased receivables financing and wealth management. Other operating income contributed $21.6 million, or 54% of total third quarter 2020 revenues, as compared to $17.5 million, or 50% of revenues in the second quarter of 2020, and $10.5 million, or 39% of revenues in the third quarter of 2019.   In the first nine months of 2020, other operating income totaled $45.6 million, or 47% of revenues, compared to $27.6 million, or 37% of revenues in the first nine months of 2019.   The primary drivers of changes in other operating income are variability in the mortgage market, which is seasonal and cyclical and also dependent on changes in mortgage rates, and from the fair value changes of marketable equity securities.   The fair value mark-to-market of the marketable equity securities portfolio increased other income by $375,000 in the third quarter of 2020, compared to a $149,000 increase in the second quarter of 2020 and a $130,000 increase in the third quarter of 2019.   There was $726,000 in interest rate swap income in the third quarter of 2020.   This compares to $17,000 in interest rate swap fee income in the preceding quarter and no swap income in the third quarter of 2019 on the execution of interest rate swaps related to the Company's commercial lending operations. Additionally, purchased receivable income is down as those customers were reportedly using resources from PPP loans, resulting in decreased outstanding purchased receivable balances in the third quarter of 2020.

Other Operating Expenses

Operating expenses were $23.5 million in the third quarter of 2020, compared to $22.7 million in the second quarter of 2020, and $19.3 million in the third quarter of 2019.   Factors impacting other operating expenses in the three and nine-month periods ending September 30, 2020 include higher compensation costs related to the mortgage banking operations.   In the first nine months of 2020, operating expenses were $65.0 million, up from $56.2 million in the first nine months of 2019.

Income Tax Provision

For the third quarter of 2020, Northrim recorded a larger effective tax rate as compared to the second quarter of 2020 as a result of a decrease in tax credits and tax exempt interest income as a percentage of net income, as well as the reversal of a $454,000 accrual of tax expense in the second quarter of 2020. The Company expensed $454,000 in the fourth quarter of 2018 to accrue for a potential increase in tax expense related to an audit that was performed by the State of Alaska for tax years 2014-2016. The Company appealed the State of Alaska's decision on this matter and reversed the tax accrual in the second quarter of 2020 because the company believes that it is more likely than not that the court will rule in the Company's favor. In the third quarter of 2020, Northrim recorded $4.0 million in state and federal income tax expense for an effective tax rate of 25.2% compared to $2.0 million, or 16.9% in the second quarter of 2020 and $2.0 million, or 21.2% in the third quarter a year ago.   For the first nine months of 2020, Northrim recorded $6.3 million in state and federal income tax expense, for an effective tax rate of 21.5% compared to $4.3 million and 21.2% for the same period in 2019.

Community Banking

We are proud of the work we are doing to address the needs of our customers in our communities, and as a result we are growing our market share across all of our major markets, said Schierhorn.  Our new branch in Fairbanks is on track to open before the end of the year, and in March we opened a loan production office in Kodiak.   We will continue to look for ways to expand our branch network.

Net interest income in the Community Banking segment totaled $17.4 million in the third quarter of 2020, compared to $16.6 million in the second quarter of 2020 and $16.0 million in the third quarter of 2019.

The following table provides highlights of the Community Banking segment of Northrim:

 

Three Months Ended

(Dollars in thousands, except per share data)

September 30, 2020

June 30, 2020

March 31, 2020

December 31, 2019

September 30, 2019

Net interest income

$

17,388

 

$

16,649

 

 

$

15,261

 

$

16,080

 

 

$

16,000

 

Provision (benefit) for loan losses

 

567

 

 

404

 

 

 

2,060

 

 

(150

)

 

 

(2,075

)

Other operating income

 

3,696

 

 

2,308

 

 

 

1,768

 

 

3,347

 

 

 

2,944

 

Compensation expense, net RML acquisition payments

 

 

 

 

 

 

 

 

468

 

 

 

 

Other operating expense

 

14,353

 

 

14,113

 

 

 

13,612

 

 

14,765

 

 

 

13,126

 

Income before provision for income taxes

 

6,164

 

 

4,440

 

 

 

1,357

 

 

4,344

 

 

 

7,893

 

Provision (benefit) for income taxes

 

1,249

 

 

(124

)

 

 

266

 

 

719

 

 

 

1,550

 

Net income

$

4,915

 

$

4,564

 

 

$

1,091

 

$

3,625

 

 

$

6,343

 

Weighted average shares outstanding, diluted

 

6,413,221

 

 

6,440,898

 

 

 

6,560,593

 

 

6,647,510

 

 

 

6,707,523

 

Diluted earnings per share

$

0.76

 

$

0.70

 

 

$

0.17

 

$

0.55

 

 

$

0.93

 


 

Year-to-date

(Dollars in thousands, except per share data)

September 30, 2020

September 30, 2019

Net interest income

$

49,298

 

$

47,121

 

 

Provision for loan losses

 

3,031

 

 

(1,025

)

 

Other operating income

 

7,772

 

 

9,798

 

 

Other operating expense

 

42,078

 

 

39,755

 

 

Income before provision for income taxes

 

11,961

 

 

18,189

 

 

Provision for income taxes

 

1,391

 

 

3,689

 

 

Net income

$

10,570

 

$

14,500

 

 

 

 

 

Weighted average shares outstanding, diluted

 

6,467,991

 

 

6,861,973

 

 

Diluted earnings per share

$

1.63

 

$

2.11

 

 

Home Mortgage Lending

The significant activity in the mortgage market has continued through the third quarter of 2020, due to the low interest rate environment and the hard work of our lending teams, said Ballard.   Refinance activity was particularly robust, up 77% compared to the third quarter a year ago, while strong home purchases in our market also continue to increase.

During the third quarter of 2020, mortgage loan volume was $364.2 million, of which 61% was for new home purchases, compared to $381.1 million and 35% of loans funded for new home purchases in the second quarter of 2020, and $241.8 million, of which 67% was for new home purchases in the third quarter of 2019.

Loan fundings increased during the quarter and year-over-year driven by both increased refinance activity and new home purchase activity.   This was partially offset by the net change in fair value of mortgage servicing rights, which decreased mortgage banking income by $1.5 million during the third quarter of 2020.

Our mortgage servicing business, which we initiated to service loans primarily for the Alaska Housing Finance Corporation, was essentially flat during the third quarter of 2020 compared to the second quarter of 2020 as a result of the significant refinance activity, said Ballard.   As of September 30, 2020, Northrim serviced 2,712 loans in its $655.7 million home-mortgage-servicing portfolio, which is a slight increase from the $655.2 million serviced for the second quarter of 2020, and a 3% increase from the $634.1 million serviced a year ago. Delinquencies in the loan servicing portfolio totaled $36.9 million at September 30, 2020, compared to $11.6 million at September 30, 2019. Mortgage servicing revenue contributed $2.0 million to revenues in the third quarter of 2020 compared to $1.6 million in the second quarter of 2020 and $1.7 million in the third quarter of 2019.   As a result of COVID-19 approximately 6% of mortgages serviced were in forbearance as of September 30, 2020 as compared to 8% as of June 30, 2020 and 2% as of September 30, 2019.

Total mortgage servicing income fluctuates based on the amount of mortgage servicing rights originated during the period and changes in the fair value of those servicing rights, which is driven by interest rate volatility and the amount of serviced mortgages that payoff during the period as well as fluctuations in estimated prepayment speeds based on published industry metrics. The change in the fair value of mortgage servicing rights was a decrease of $1.5 million for the third quarter of 2020, compared to a decrease of $1.9 million for the second quarter of 2020 and a decrease of $662,000 for the third quarter of 2019.

The following table provides highlights of the Home Mortgage Lending segment of Northrim:

 

Three Months Ended

(Dollars in thousands, except per share data)

September 30, 2020

June 30, 2020

March 31, 2020

December 31, 2019

September 30, 2019

Mortgage commitments

$

257,304

 

 

$

206,274

 

 

$

197,892

 

 

$

48,796

 

 

$

86,044

 

 

Mortgage loans funded for sale

$

364,159

 

 

$

381,086

 

 

$

168,224

 

 

$

181,102

 

 

$

241,795

 

 

Mortgage loan refinances to total fundings

 

39

%

 

 

65

%

 

 

46

%

 

 

30

%

 

 

33

%

 

Mortgage loans serviced for others

$

655,733

 

 

$

655,183

 

 

$

678,096

 

 

$

659,048

 

 

$

634,059

 

 

 

 

 

 

 

 

Net realized gains on mortgage loans sold

$

14,736

 

 

$

11,322

 

 

$

4,643

 

 

$

5,215

 

 

$

6,768

 

 

Change in fair value of mortgage loan commitments, net

 

1,943

 

 

 

3,579

 

 

 

(545

)

 

 

(455

)

 

 

(535

)

 

Total production revenue

 

16,679

 

 

 

14,901

 

 

 

4,098

 

 

 

4,760

 

 

 

6,233

 

 

Mortgage servicing revenue

 

2,044

 

 

 

1,633

 

 

 

1,327

 

 

 

1,679

 

 

 

1,649

 

 

Change in fair value of mortgage servicing rights:

 

 

 

 

 

Due to changes in model inputs of assumptions 1

 

(699

)

 

 

(891

)

 

 

(701

)

 

 

72

 

 

 

(377

)

 

Other 2

 

(806

)

 

 

(1,037

)

 

 

(229

)

 

 

(393

)

 

 

(285

)

 

Total mortgage servicing revenue, net

 

539

 

 

 

(295

)

 

 

397

 

 

 

1,358

 

 

 

987

 

 

Other mortgage banking revenue

 

714

 

 

 

621

 

 

 

170

 

 

 

270

 

 

 

345

 

 

Total mortgage banking income

$

17,932

 

 

$

15,227

 

 

$

4,665

 

 

$

6,388

 

 

$

7,565

 

 

 

 

 

 

 

 

Net interest income

$

906

 

 

$

808

 

 

$

429

 

 

$

330

 

 

$

306

 

 

Mortgage banking income

 

17,932

 

 

 

15,227

 

 

 

4,665

 

 

 

6,388

 

 

 

7,565

 

 

Other operating expense

 

9,153

 

 

 

8,561

 

 

 

5,175

 

 

 

5,382

 

 

 

6,198

 

 

Income (loss) before provision for income taxes

 

9,685

 

 

 

7,474

 

 

 

(81

)

 

 

1,336

 

 

 

1,673

 

 

Provision (benefit) for income taxes

 

2,745

 

 

 

2,138

 

 

 

(23

)

 

 

381

 

 

 

478

 

 

Net income (loss)

$

6,940

 

 

$

5,336

 

 

$

(58

)

 

$

955

 

 

$

1,195

 

 

 

 

 

 

 

 

Weighted average shares outstanding, diluted

 

6,413,221

 

 

 

6,440,898

 

 

 

6,560,593

 

 

 

6,647,510

 

 

 

6,707,523

 

 

Diluted earnings (loss) per share

$

1.08

 

 

$

0.82

 

 

$

(0.01

)

 

$

0.14

 

 

$

0.18

 

 

Principally reflects changes in discount rates and prepayment speed assumptions, which are primarily affected by changes in interest rates.
Represents changes due to collection/realization of expected cash flows over time.

 

Year-to-date

(Dollars in thousands, except per share data)

September 30, 2020

September 30, 2019

Mortgage loans funded for sale

$

913,469

 

 

$

503,195

 

 

Mortgage loan refinances to total fundings

 

51

%

 

 

25

%

 

 

 

 

Net realized gains on mortgage loans sold

$

30,701

 

 

$

14,598

 

 

Change in fair value of mortgage loan commitments, net

 

4,977

 

 

 

476

 

 

Total production revenue

 

35,678

 

 

 

15,074

 

 

Mortgage servicing revenue

 

5,004

 

 

 

4,436

 

 

Change in fair value of mortgage servicing rights:

 

 

Due to changes in model inputs of assumptions 1

 

(2,291

)

 

 

(1,384

)

 

Other 2

 

(2,072

)

 

 

(902

)

 

Total mortgage servicing revenue, net

 

641

 

 

 

2,150

 

 

Other mortgage banking revenue

 

1,505

 

 

 

589

 

 

Total mortgage banking income

$

37,824

 

 

$

17,813

 

 

 

 

 

Net interest income

$

2,143

 

 

$

911

 

 

Mortgage banking income

 

37,824

 

 

 

17,813

 

 

Other operating expense

 

22,889

16,468 Income before provision for income taxes 17,078 2,256 Provision for income taxes 4,860 645 Net income$12,218 $1,611 Weighted average shares outstanding, diluted 6,467,991 6,861,973 Diluted earnings per share$1.89 $0.24

1 Principally reflects changes in discount rates and prepayment speed assumptions, which are primarily affected by changes in interest rates.
2 Represents changes due to collection/realization of expected cash flows over time.

Balance Sheet Review

Northrim’s total assets increased to $2.10 billion at September 30, 2020, up 4% from the preceding quarter and up 30% from a year ago. Northrim’s loan-to-deposit ratio was 83% at September 30, 2020, up from 82% at June 30, 2020 and 77% at September 30, 2019.

Average interest-earning assets were $1.87 billion in the third quarter of 2020, up 6% from $1.76 billion in the second quarter of 2020 and up 33% from $1.41 billion in the third quarter a year ago. The average yield on interest-earning assets was 4.25% in the third quarter of 2020, down from 4.38% in the preceding quarter and 5.08% in the third quarter a year ago.

Average investment securities decreased to $217.6 million in the third quarter of 2020, compared to $256.5 million in the second quarter of 2020 and $253.4 million in the third quarter a year ago. The average net tax equivalent yield on the securities portfolio was 2.11% for the third quarter of 2020, down from 2.50% in the preceding quarter and 2.73% in the year ago quarter. The average estimated duration of the investment portfolio at September 30, 2020, was 2.7 years.

“In addition to the $22.1 million in new PPP loans, much of the loan production during the third quarter resulted from new customers we obtained through the PPP process,” said Ballard. At September 30, 2020, commercial loans represented 31% of total loans, PPP loans represented 25% of total loans, commercial real estate owner occupied loans comprised 10% of total loans, commercial real estate non-owner occupied loans comprised 24% of total loans, and construction loans made up 8% of total loans. Portfolio loans were $1.49 billion at September 30, 2020, up 4% from the preceding quarter and up 44% from a year ago. Portfolio loans excluding the impact from PPP were $1.13 billion at September 30, 2020, up 3% from the preceding quarter and up 9% from a year ago. Average portfolio loans in the third quarter of 2020 were $1.47 billion, up 9% from the preceding quarter and up 44% from a year ago. Yields on average portfolio loans in the third quarter of 2020 decreased to 4.83% from 4.99% in the second quarter of 2020 and decreased compared to 5.92% in the third quarter of 2019.

Alaskans continue to account for substantially all of Northrim’s deposit base, which is primarily made up of low-cost transaction accounts. At September 30, 2020, balances in transaction accounts represented 90% of total deposits. Total deposits were $1.81 billion at September 30, 2020, up 4% from $1.74 billion at June 30, 2020, and up 34% from $1.35 billion a year ago. Demand deposits increased 51% year-over-year to $697.4 million at September 30, 2020. Average interest-bearing deposits were up 6% to $1.08 billion with an average cost of 0.49% in the third quarter of 2020, compared to $1.02 billion and an average cost of 0.53% in the second quarter of 2020, and up 24% compared to $870.4 million and an average cost of 0.62% in the third quarter of 2019.

“Our lenders, retail bankers and commercial cash managers have worked hard to meet the needs of our existing and new customers, and as a result we are capturing market share in all of our markets by adding new relationships with strong future growth opportunities,” said Michael Martin, the Bank's Chief Operating Officer and General Counsel. “Deposits were up during the quarter due to new customer relationships, as our suite of deposit products, along with superior “Customer First Service” continue to attract businesses and consumers to Northrim.”

Shareholders’ equity was $214.6 million, or $34.18 per share, at September 30, 2020, compared to $206.9 million, or $32.49 per share, at June 30, 2020 and $204.0 million, or $31.20 per share, a year ago. Tangible book value per share* was $31.62 at September 30, 2020, compared to $29.97 at June 30, 2020, and $28.74 per share a year ago. Northrim continues to maintain capital levels in excess of the requirements to be categorized as “well-capitalized” with Tier 1 Capital to Risk Adjusted Assets of 14.11% at September 30, 2020, compared to 13.99% at June 30, 2020, and 14.57% at September 30, 2019.

Asset Quality

“While several of our credit quality metrics improved during the third quarter of this year compared to three months earlier, we are being diligent with monitoring the loan portfolio given the current economic environment,” said Martin.

Nonperforming assets ("NPAs") net of government guarantees were $17.9 million at September 30, 2020, down from $20.8 million at June 30, 2020 and $21.5 million a year ago. Of the NPAs, $7.8 million, or 44% are nonaccrual loans and nonperforming purchased receivables related to five commercial relationships. Two of these relationships, which totaled $3.3 million at September 30, 2020, are businesses in the medical industry.

Net adversely classified loans improved to $14.5 million at September 30, 2020, as compared to $15.7 million at June 30, 2020, and $24.2 million a year ago. Net loan recoveries were $463,000 in the third quarter of 2020, compared to net loan charge offs of $768,000 in the second quarter of 2020, and net loan recoveries of $694,000 in the third quarter of 2019. Adversely classified loans are loans that Northrim has classified as substandard, doubtful, and loss, net of government guarantees. As of September 30, 2020, $9.6 million, or 67% of net adversely classified loans are attributable to nine relationships with five loans to commercial businesses, two loans to medical businesses, and two loans to oilfield services commercial businesses.

Performing restructured loans that were not included in nonaccrual loans at September 30, 2020, net of government guarantees were $865,000, down from $966,000 three months earlier and from $1.5 million a year ago. Borrowers who are in financial difficulty and who have been granted concessions that may include interest rate reductions, term extensions, or payment alterations are categorized as restructured loans, unless it is the result of the COVID-19 global pandemic. The Company presents restructured loans that are performing separately from those that are classified as nonaccrual to provide more information on this category of loans and to differentiate between accruing performing and nonperforming restructured loans.

As of September 30, 2020, Northrim had $62.6 million, or 6% of portfolio loans excluding SBA PPP loans, in the tourism sector; $54.2 million, or 5% of portfolio loans excluding SBA PPP loans, in the aviation (non-tourism) sector; $83.2 million, or 7% of total portfolio loans excluding SBA PPP loans, in the healthcare sector; $38.9 million, or 3% in the accommodations sector; $23.0 million, or 2% in retail loans; and $27.1 million, or 2% in the restaurant sector.

Northrim estimates that $66.0 million, or approximately 6% of portfolio loans excluding SBA PPP loans, had direct exposure to the oil and gas industry in Alaska, as of September 30, 2020, and $1.9 million of these loans are adversely classified. As of September 30, 2020, Northrim has an additional $63.6 million in unfunded commitments to companies with direct exposure to the oil and gas industry in Alaska, and none of these unfunded commitments are considered to be adversely classified loans. Northrim defines direct exposure to the oil and gas sector as loans to borrowers that provide oilfield services and other companies that have been identified as significantly reliant upon activity in Alaska related to the oil and gas industry, such as lodging, equipment rental, transportation and other logistics services specific to this industry.

About Northrim BanCorp

Northrim BanCorp, Inc. is the parent company of Northrim Bank, an Alaska-based community bank with 16 branches in Anchorage, the Matanuska Valley, Soldotna, Juneau, Fairbanks, Ketchikan, and Sitka, and a loan production office in Kodiak, serving 90% of Alaska’s population; and an asset based lending division in Washington; and a wholly-owned mortgage brokerage company, Residential Mortgage Holding Company, LLC. The Bank differentiates itself with its detailed knowledge of Alaska’s economy and its “Customer First Service” philosophy. Pacific Wealth Advisors, LLC is an affiliated company of Northrim BanCorp.

www.northrim.com

Forward-Looking Statement
This release may contain “forward-looking statements” as that term is defined for purposes of Section 21E of the Securities Exchange Act of 1934, as amended. These statements are, in effect, management’s attempt to predict future events, and thus are subject to various risks and uncertainties. Readers should not place undue reliance on forward-looking statements, which reflect management’s views only as of the date hereof. All statements, other than statements of historical fact, regarding our financial position, business strategy, management’s plans and objectives for future operations, and statements related to the expected or potential impact of the novel coronavirus (COVID-19) pandemic and the related responses of the government are forward-looking statements. When used in this report, the words “anticipate,” “believe,” “estimate,” “expect,” and “intend” and words or phrases of similar meaning, as they relate to Northrim and its management are intended to help identify forward-looking statements. Although we believe that management’s expectations as reflected in forward-looking statements are reasonable, we cannot assure readers that those expectations will prove to be correct. Forward looking statements, whether concerning the COVID-19 pandemic and the government responses related thereto or otherwise, are subject to various risks and uncertainties that may cause our actual results to differ materially and adversely from our expectations as indicated in the forward-looking statements. These risks and uncertainties include: the uncertainties relating to the impact of COVID-19 on the Company's credit quality, business, operations and employees; the availability and terms of funding from government sources related to COVID-19; the timing of PPP loan forgiveness; our ability to maintain strong asset quality and to maintain or expand our market share or net interest margins; and our ability to execute our business plan. Further, actual results may be affected by our ability to compete on price and other factors with other financial institutions; customer acceptance of new products and services; the regulatory environment in which we operate; and general trends in the local, regional and national banking industry and economy as those factors relate to our cost of funds and return on assets. In addition, there are risks inherent in the banking industry relating to collectability of loans and changes in interest rates. Many of these risks, as well as other risks that may have a material adverse impact on our operations and business, are identified in the “Risk Factors” section of our Annual Report on Form 10-K for the fiscal year ended December 31, 2019, and from time to time are disclosed in our other filings with the Securities and Exchange Commission. However, you should be aware that these factors are not an exhaustive list, and you should not assume these are the only factors that may cause our actual results to differ from our expectations. These forward-looking statements are made only as of the date of this release, and Northrim does not undertake any obligation to release revisions to these forward-looking statements to reflect events or conditions after the date of this release.

Contact:

Joe Schierhorn, President, CEO, and COO

(907) 261-3308

Jed Ballard, Chief Financial Officer

(907) 261-3539




References:

https://www.bea.gov/data/gdp/gdp-state

https://live.laborstats.alaska.gov/

http://www.tax.alaska.gov/programs/oil/prevailing/ans.aspx

https://www.bea.gov/news/2020/personal-income-state-2nd-quarter-2020

https://www.bls.gov/regions/west/news-release/consumerpriceindex_anchorage.htm

https://www.kitco.com/charts/

http://www.freddiemac.com/pmms/pmms_archives.html

https://ua-ced.org/blog/2020/7/10/analysis-of-paycheck-protection-program-loans-in-alaska

www.mba.org

www.mba.org/research

Alaska Economics Report, October 7, 2020

https://www.sba.gov/about-sba/sba-newsroom/press-releases-media-advisories/sba-and-treasury-announce-release-ppp-loan-data

Income Statement

(Dollars in thousands, except per share data)

Three Months Ended

Year-to-date

(Unaudited)

September 30,

June 30,

September 30,

September 30,

September 30,

2020

2020

2019

2020

2019

Interest Income:

Interest and fees on loans

$

18,691

$

17,454

$

15,863

$

51,504

$

46,193

Interest on portfolio investments

1,086

1,519

1,661

4,349

5,237

Interest on deposits in banks

17

31

313

284

591

Total interest income

19,794

19,004

17,837

56,137

52,021

Interest Expense:

Interest expense on deposits

1,320

1,331

1,365

4,135

3,477

Interest expense on borrowings

180

216

166

561

512

Total interest expense

1,500

1,547

1,531

4,696

3,989

Net interest income

18,294

17,457

16,306

51,441

48,032

Provision (benefit) for loan losses

567

404

(2,075

)

3,031

(1,025

)

Net interest income after provision (benefit) for loan losses

17,727

17,053

18,381

48,410

49,057

Other Operating Income:

Mortgage banking income

17,932

15,227

7,565

37,824

17,813

Bankcard fees

770

681

820

2,094

2,214

Purchased receivable income

516

675

709

2,112

2,355

Service charges on deposit accounts

269

171

398

802

1,224

Unrealized gain (loss) on marketable equity securities

375

149

130

(347

)

782

Interest rate swap income

726

17

743

734

Gain on sale of securities

98

23

Other income

1,040

615

887

2,270

2,466

Total other operating income

21,628

17,535

10,509

45,596

27,611

Other Operating Expense:

Salaries and other personnel expense

16,418

15,637

13,186

44,311

37,433

Data processing expense

1,851

2,033

1,849

5,653

5,324

Occupancy expense

1,648

1,618

1,576

4,923

4,989

Professional and outside services

884

714

610

2,206

1,850

Marketing expense

302

696

357

1,581

1,609

Insurance expense

315

301

102

928

592

OREO expense, net rental income and gains on sale

23

21

(31

)

8

(186

)

Intangible asset amortization expense

12

12

15

36

45

Other operating expense

2,053

1,642

1,660

5,321

4,567

Total other operating expense

23,506

22,674

19,324

64,967

56,223

Income before provision for income taxes

15,849

11,914

9,566

29,039

20,445

Provision for income taxes

3,994

2,014

2,028

6,251

4,334

Net income

$

11,855

$

9,900

$

7,538

$

22,788

$

16,111

Basic EPS

$

1.87

$

1.54

$

1.13

$

3.57

$

2.38

Diluted EPS

$

1.84

$

1.52

$

1.11

$

3.52

$

2.35

Weighted average shares outstanding, basic

6,338,465

6,367,397

6,604,044

6,391,164

6,760,672

Weighted average shares outstanding, diluted

6,413,221

6,440,898

6,707,523

6,467,991

6,861,973


Balance Sheet

(Dollars in thousands)

(Unaudited)

September 30,

June 30,

September 30,

2020

2020

2019

Assets:

Cash and due from banks

$

31,165

$

34,331

$

45,381

Interest bearing deposits in other banks

69,964

55,081

46,807

Investment securities available for sale

215,369

202,347

257,270

Marketable equity securities

8,534

7,758

8,045

Investment in Federal Home Loan Bank stock

2,508

2,428

2,140

Loans held for sale

128,105

133,975

81,942

Portfolio loans

1,492,720

1,433,201

1,036,547

Allowance for loan losses

(21,683

)

(20,653

)

(19,137

)

Net portfolio loans

1,471,037

1,412,548

1,017,410

Purchased receivables, net

13,520

11,549

13,673

Mortgage servicing rights, at fair value

10,589

10,721

11,206

Other real estate owned, net

6,962

7,205

7,043

Premises and equipment, net

38,615

39,055

38,556

Lease right of use asset

12,943

13,189

14,307

Goodwill and intangible assets

16,058

16,070

16,109

Other assets

72,369

70,448

56,742

Total assets

$

2,097,738

$

2,016,705

$

1,616,631

Liabilities:

Demand deposits

$

697,363

$

680,033

$

460,327

Interest-bearing demand

427,811

400,138

292,198

Savings deposits

272,624

261,934

228,739

Money market deposits

227,106

215,735

214,352

Time deposits

181,229

179,519

155,413

Total deposits

1,806,133

1,737,359

1,351,029

Other borrowings

13,737

11,754

8,933

Junior subordinated debentures

10,310

10,310

10,310

Lease liability

12,881

13,121

14,224

Other liabilities

40,061

37,238

28,096

Total liabilities

1,883,122

1,809,782

1,412,592

Shareholders' Equity:

Total shareholders' equity

214,616

206,923

204,039

Total liabilities and shareholders' equity

$

2,097,738

$

2,016,705

$

1,616,631

Additional Financial Information
(Dollars in thousands)
(Unaudited)

Composition of Portfolio Investments

September 30, 2020

June 30, 2020

September 30, 2019

Balance

% of total

Balance

% of total

Balance

% of total

U.S. Treasury securities

$

37,691

16.8

%

$

47,832

22.8

%

$

65,303

24.6

%

U.S. Agency securities

119,861

53.6

%

92,171

43.8

%

123,197

46.5

%

Corporate securities

27,215

12.2

%

32,043

15.3

%

42,460

16.0

%

Marketable equity securities

8,534

3.8

%

7,758

3.7

%

8,045

3.0

%

Collateralized loan obligations

28,266

12.6

%

27,974

13.3

%

22,930

8.6

%

Alaska municipality, utility, or state bonds

2,336

1.0

%

2,327

1.1

%

3,230

1.2

%

Other municipality, utility, or state bonds

%

%

150

0.1

%

Total portfolio investments

$

223,903

$

210,105

$

265,315


Composition of Portfolio Loans

September 30, 2020

June 30, 2020

March 31, 2020

December 31, 2019

September 30, 2019

Balance

% of total

Balance

% of total

Balance

% of total

Balance

% of total

Balance

% of total

Commercial loans

$

460,542

31

%

$

426,675

29

%

$

434,832

40

%

$

412,690

39

%

$

398,231

39

%

SBA Payment Protection loans

375,636

25

%

353,485

24

%

%

%

%

CRE owner occupied loans

148,993

10

%

154,741

11

%

146,453

13

%

138,891

13

%

127,045

12

%

CRE nonowner occupied loans

364,232

24

%

360,533

25

%

355,753

33

%

355,466

34

%

377,311

36

%

Construction loans

120,619

8

%

114,464

8

%

109,849

10

%

100,626

10

%

98,716

9

%

Consumer loans

37,183

2

%

38,310

3

%

39,923

4

%

40,783

4

%

39,868

4

%

Subtotal

1,507,205

1,448,208

1,086,810

1,048,456

1,041,171

Unearned loan fees, net

(14,485

)

(15,007

)

(4,937

)

(5,085

)

(4,624

)

Total portfolio loans

$

1,492,720

$

1,433,201

$

1,081,873

$

1,043,371

$

1,036,547


Composition of Deposits

September 30, 2020

June 30, 2020

March 31, 2020

December 31, 2019

September 30, 2019

Balance

% of total

Balance

% of total

Balance

% of total

Balance

% of total

Balance

% of total

Demand deposits

$

697,363

38

%

$

680,033

40

%

$

453,003

33

%

$

451,896

33

%

$

460,327

33

%

Interest-bearing demand

427,811

24

%

400,138

23

%

333,352

24

%

320,264

23

%

292,198

22

%

Savings deposits

272,624

15

%

261,934

15

%

228,383

16

%

229,918

17

%

228,739

17

%

Money market deposits

227,106

13

%

215,735

12

%

207,418

15

%

205,801

15

%

214,352

16

%

Time deposits

181,229

10

%

179,519

10

%

173,336

12

%

164,472

12

%

155,413

12

%

Total deposits

$

1,806,133

$

1,737,359

$

1,395,492

$

1,372,351

$

1,351,029

Additional Financial Information
(Dollars in thousands)
(Unaudited)

Asset Quality

September 30,

June 30,

September 30,

2020

2020

2019

Nonaccrual loans

$

12,647

$

14,365

$

17,442

Loans 90 days past due and accruing

Total nonperforming loans

12,647

14,365

17,442

Nonperforming loans guaranteed by government

(1,600

)

(1,635

)

(1,935

)

Net nonperforming loans

11,047

12,730

15,507

Other real estate owned

6,962

7,205

7,043

Repossessed assets

779

919

231

Nonperforming purchased receivables

410

1,226

Other real estate owned guaranteed by government

(1,279

)

(1,279

)

(1,279

)

Net nonperforming assets

$

17,919

$

20,801

$

21,502

Nonperforming loans, net of government guarantees / portfolio loans

0.74

%

0.89

%

1.50

%

Nonperforming loans, net of government guarantees / portfolio loans,

net of government guarantees

1.02

%

1.21

%

1.54

%

Nonperforming assets, net of government guarantees / total assets

0.85

%

1.03

%

1.33

%

Nonperforming assets, net of government guarantees / total assets

net of government guarantees

1.06

%

1.27

%

1.35

%

Performing restructured loans

$

2,367

$

2,887

$

1,498

Performing restructured loans guaranteed by government

(1,502

)

(1,921

)

Net performing restructured loans

$

865

$

966

$

1,498

Nonperforming loans plus performing restructured loans, net of government

guarantees

$

11,912

$

13,696

$

17,005

Nonperforming loans plus performing restructured loans, net of government

guarantees / portfolio loans

0.80

%

0.96

%

1.64

%

Nonperforming loans plus performing restructured loans, net of government

guarantees / portfolio loans, net of government guarantees

1.10

%

1.30

%

1.69

%

Nonperforming assets plus performing restructured loans, net of government

guarantees / total assets

0.90

%

1.08

%

1.42

%

Nonperforming assets plus performing restructured loans, net of government

guarantees / total assets, net of government guarantees

1.12

%

1.34

%

1.45

%

Adversely classified loans, net of government guarantees

$

14,492

$

15,703

$

24,199

Special mention loans, net of government guarantees

$

18,141

$

16,079

$

14,450

Loans 30-89 days past due and accruing, net of government guarantees /

portfolio loans

0.16

%

0.05

%

0.12

%

Loans 30-89 days past due and accruing, net of government guarantees /

portfolio loans, net of government guarantees

0.22

%

0.06

%

0.13

%

Allowance for loan losses / portfolio loans

1.45

%

1.44

%

1.85

%

Allowance for loan losses / portfolio loans, net of government guarantees

2.00

%

1.96

%

1.90

%

Allowance for loan losses / nonperforming loans, net of government guarantees

196

%

162

%

123

%

Gross loan charge-offs for the quarter

$

141

$

804

$

29

Gross loan recoveries for the quarter

$

(604

)

$

(36

)

$

(723

)

Net loan (recoveries) charge-offs for the quarter

$

(463

)

$

768

$

(694

)

Net loan charge-offs (recoveries) year-to-date

$

436

$

899

$

(643

)

Net loan charge-offs (recoveries) for the quarter / average loans, for the quarter

(0.03

)%

0.06

%

(0.07

)%

Net loan charge-offs (recoveries) year-to-date / average loans,

year-to-date annualized

0.05

%

0.15

%

(0.09

)%

Additional Financial Information
(Dollars in thousands)
(Unaudited)

Nonperforming Assets Rollforward

Writedowns

Transfers to

Balance at June 30, 2020

Additions this quarter

Payments this quarter

/Charge-offs
this quarter

Transfers to
OREO/ REPO

Performing Status
this quarter

Sales this quarter

Balance at September 30, 2020

Commercial loans

$

8,362

$

386

$

(1,861

)

$

(56

)

$

$

$

$

6,831

Commercial real estate

5,123

(98

)

(85

)

4,940

Construction loans

702

702

Consumer loans

178

(4

)

174

Non-performing loans guaranteed by government

(1,635

)

35

(1,600

)

Total non-performing loans

12,730

386

(1,928

)

(141

)

11,047

Other real estate owned

7,205

(243

)

6,962

Repossessed assets

919

(140

)

779

Nonperforming purchased receivables

1,226

(816

)

410

Other real estate owned guaranteed

by government

(1,279

)

(1,279

)

Total non-performing assets,

net of government guarantees

$

20,801

$

386

$

(2,744

)

$

(281

)

$

$

$

(243

)

$

17,919

The following table details loan charge-offs, by industry:

Loan Charge-offs by Industry

Three Months Ended

September 30, 2020

June 30, 2020

March 31, 2020

December 31, 2019

September 30, 2019

Charge-offs:

Support for oil and gas operations

$

$

$

36

$

$

Retail sales

16

22

Food service contractors

99

Excavation and construction

33

Health care and social assistance

108

804

Consumer

14

11

7

Total charge-offs

$

141

$

804

$

165

$

11

$

29

Additional Financial Information
(Dollars in thousands)
(Unaudited)

Average Balances, Yields, and Rates

Three Months Ended

September 30, 2020

June 30, 2020

September 30, 2019

Average

Average

Average

Average

Tax Equivalent

Average

Tax Equivalent

Average

Tax Equivalent

Balance

Yield/Rate

Balance

Yield/Rate

Balance

Yield/Rate

Assets

Interest bearing deposits in other banks

$

60,504

0.11

%

$

51,448

0.24

%

$

58,754

2.08

%

Portfolio investments

217,599

2.11

%

256,500

2.50

%

253,364

2.73

%

Loans held for sale

122,994

3.11

%

111,475

3.12

%

74,181

3.79

%

Portfolio loans

1,465,839

4.83

%

1,342,717

4.99

%

1,020,186

5.92

%

Total interest-earning assets

1,866,936

4.25

%

1,762,140

4.38

%

1,406,485

5.08

%

Nonearning assets

172,853

186,583

169,907

Total assets

$

2,039,789

$

1,948,723

$

1,576,392

Liabilities and Shareholders' Equity

Interest-bearing deposits

$

1,077,193

0.49

%

$

1,017,544

0.53

%

$

870,369

0.62

%

Borrowings

23,574

3.02

%

73,349

1.17

%

19,749

3.27

%

Total interest-bearing liabilities

1,100,767

0.54

%

1,090,893

0.57

%

890,118

0.68

%

Noninterest-bearing demand deposits

672,974

602,464

437,426

Other liabilities

52,611

50,525

41,946

Shareholders' equity

213,437

204,841

206,902

Total liabilities and shareholders' equity

$

2,039,789

$

1,948,723

$

1,576,392

Net spread

3.71

%

3.81

%

4.40

%

NIM

3.90

%

3.98

%

4.60

%

NIMTE*

3.93

%

4.02

%

4.65

%

Average portfolio loans to average

interest-earning assets

78.52

%

76.20

%

72.53

%

Average portfolio loans to average total deposits

83.75

%

82.88

%

78.01

%

Average non-interest deposits to average

total deposits

38.45

%

37.19

%

33.45

%

Average interest-earning assets to average

interest-bearing liabilities

169.60

%

161.53

%

158.01

%

The components of the change in NIMTE* are detailed in the table below:

3Q20 vs. 2Q20

3Q20 vs. 3Q19

Nonaccrual interest adjustments

0.17

%

0.19

%

Impact of SBA Paycheck Protection Program loans

(0.19

)%

(0.33

)%

Interest rates and loan fees, all other loans

(0.09

)%

(0.63

)%

Volume and mix of interest-earning assets and liabilities

0.02

%

0.05

%

Change in NIMTE*

(0.09

)%

(0.72

)%

Additional Financial Information
(Dollars in thousands)
(Unaudited)

Average Balances, Yields, and Rates

Year-to-date

September 30, 2020

September 30, 2019

Average

Average

Average

Tax Equivalent

Average

Tax Equivalent

Balance

Yield/Rate

Balance

Yield/Rate

Assets

Interest bearing deposits in other banks

$

60,011

0.62

%

$

35,394

2.20

%

Portfolio investments

252,594

2.42

%

271,645

2.69

%

Loans held for sale

95,050

3.18

%

52,379

4.05

%

Portfolio loans

1,289,838

5.12

%

1,004,157

5.97

%

Total interest-earning assets

1,697,493

4.46

%

1,363,575

5.16

%

Nonearning assets

177,811

166,548

Total assets

$

1,875,304

$

1,530,123

Liabilities and Shareholders' Equity

Interest-bearing deposits

$

1,007,122

0.55

%

$

829,916

0.56

%

Borrowings

39,645

1.87

%

38,618

1.74

%

Total interest-bearing liabilities

1,046,767

0.60

%

868,534

0.61

%

Noninterest-bearing demand deposits

569,972

417,719

Other liabilities

49,800

35,053

Shareholders' equity

208,765

208,817

Total liabilities and shareholders' equity

$

1,875,304

$

1,530,123

Net spread

3.86

%

4.55

%

NIM

4.05

%

4.71

%

NIMTE*

4.09

%

4.76

%

Average portfolio loans to average interest-earning assets

75.98

%

73.64

%

Average portfolio loans to average total deposits

81.79

%

80.48

%

Average non-interest deposits to average total deposits

36.14

%

33.48

%

Average interest-earning assets to average interest-bearing liabilities

162.17

%

157.00

%

The components of the change in NIMTE* are detailed in the table below:

YTD20 vs.YTD19

Nonaccrual interest adjustments

0.08

%

Impact of SBA Paycheck Protection Program loans

(0.18

)%

Interest rates and loan fees, all other loans

(0.54

)%

Volume and mix of interest-earning assets and liabilities

(0.03

)%

Change in NIMTE*

(0.67

)%

Additional Financial Information
(Dollars in thousands, except per share data)
(Unaudited)

Capital Data (At quarter end)

September 30, 2020

June 30, 2020

September 30, 2019

Book value per share

$

34.18

$

32.49

$

31.20

Tangible book value per share*

$

31.62

$

29.97

$

28.74

Total shareholders' equity/total assets

10.23

%

10.26

%

12.62

%

Tangible Common Equity/Tangible Assets*

9.54

%

9.54

%

11.74

%

Tier 1 Capital / Risk Adjusted Assets

14.11

%

13.99

%

14.57

%

Total Capital / Risk Adjusted Assets

15.36

%

15.24

%

15.82

%

Tier 1 Capital / Average Assets

10.31

%

11.92

%

12.68

%

Shares outstanding

6,279,304

6,368,046

6,539,796

Unrealized gain (loss) on AFS debt securities, net of income taxes

$

1,308

$

1,269

$

930

Unrealized gain (loss) on derivatives and hedging activities, net of income taxes

$

(1,543

)

$

(1,718

)

$

(1,064

)


Profitability Ratios

September 30, 2020

June 30, 2020

March 31, 2020

December 31, 2019

September 30, 2019

For the quarter:

NIM

3.90

%

3.98

%

4.32

%

4.48

%

4.60

%

NIMTE*

3.93

%

4.02

%

4.37

%

4.52

%

4.65

%

Efficiency ratio

58.85

%

64.76

%

84.87

%

78.79

%

72.01

%

Return on average assets

2.31

%

2.04

%

0.25

%

1.11

%

1.90

%

Return on average equity

22.10

%

19.44

%

2.00

%

8.74

%

14.45

%


September 30, 2020

September 30, 2019

Year-to-date:

NIM

4.05

%

4.71

%

NIMTE*

4.09

%

4.76

%

Efficiency ratio

66.91

%

74.27

%

Return on average assets

1.62

%

1.41

%

Return on average equity

14.58

%

10.32

%

*Non-GAAP Financial Measures
(Dollars and shares in thousands, except per share data)
(Unaudited)

Non-GAAP financial measures have inherent limitations, are not required to be uniformly applied, and are not audited. Although we believe these non-GAAP financial measures are frequently used by stakeholders in the evaluation of the Company, they have limitations as analytical tools and should not be considered in isolation or as a substitute for analysis of results as reported under GAAP.

Net interest margin on a tax equivalent basis

Net interest margin on a tax equivalent basis ("NIMTE") is a non-GAAP performance measurement in which interest income on non-taxable investments and loans is presented on a tax equivalent basis using a combined federal and state statutory rate of 28.43% in both 2020 and 2019. The most comparable GAAP measure is net interest margin and the following table sets forth the reconciliation of NIMTE to net interest margin.

Three Months Ended

September 30, 2020

June 30, 2020

March 31, 2020

December 31, 2019

September 30, 2019

Net interest income

$

18,294

$

17,457

$

15,690

$

16,410

$

16,306

Divided by average interest-bearing assets

1,866,936

1,762,140

1,461,542

1,454,756

1,406,485

Net interest margin ("NIM")2

3.90

%

3.98

%

4.32

%

4.48

%

4.60

%

Net interest income

$

18,294

$

17,457

$

15,690

$

16,410

$

16,306

Plus: reduction in tax expense related to

tax-exempt interest income

136

168

187

180

163

$

18,430

$

17,625

$

15,877

$

16,590

$

16,469

Divided by average interest-bearing assets

1,866,936

1,762,140

1,461,542

1,454,756

1,406,485

NIMTE2

3.93

%

4.02

%

4.37

%

4.52

%

4.65

%


Year-to-date

September 30, 2020

September 30, 2019

Net interest income

$

51,441

$

48,032

Divided by average interest-bearing assets

1,697,493

1,363,575

Net interest margin ("NIM")3

4.05

%

4.71

%

Net interest income

$

51,441

$

48,032

Plus: reduction in tax expense related to

tax-exempt interest income

491

554

$

51,932

$

48,586

Divided by average interest-bearing assets

1,697,493

1,363,575

NIMTE3

4.09

%

4.76

%

2 Calculated using actual days in the quarter divided by 366 for the quarter ended in 2020 and 365 for quarters ended in 2019.

3 Calculated using actual days in the year divided by 366 for year-to-date period in 2020 and 365 for year-to-date period in 2019.

*Non-GAAP Financial Measures
(Dollars and shares in thousands, except per share data)
(Unaudited)

Tangible Book Value

Tangible book value is a non-GAAP measure defined as shareholders' equity, less intangible assets, divided by shares outstanding. The most comparable GAAP measure is book value per share and the following table sets forth the reconciliation of tangible book value per share and book value per share.

September 30, 2020

June 30, 2020

March 31, 2020

December 31, 2019

September 30, 2019

Total shareholders' equity

$

214,616

$

206,923

$

197,723

$

207,117

$

204,039

Divided by shares outstanding

6,279

6,368

6,366

6,559

6,540

Book value per share

$

34.18

$

32.49

$

31.06

$

31.58

$

31.20


September 30, 2020

June 30, 2020

March 31, 2020

December 31, 2019

September 30, 2019

Total shareholders' equity

$

214,616

$

206,923

$

197,723

$

207,117

$

204,039

Less: goodwill and intangible assets

16,058

16,070

16,082

16,094

16,109

$

198,558

$

190,853

$

181,641

$

191,023

$

187,930

Divided by shares outstanding

6,279

6,368

6,366

6,559

6,540

Tangible book value per share

$

31.62

$

29.97

$

28.53

$

29.12

$

28.74

Tangible Common Equity to Tangible Assets

Tangible common equity to tangible assets is a non-GAAP ratio that represents total equity less goodwill and intangible assets divided by total assets less goodwill and intangible assets. The most comparable GAAP measure of shareholders' equity to total assets is calculated by dividing total shareholders' equity by total assets and the following table sets forth the reconciliation of tangible common equity to tangible assets and shareholders' equity to total assets.

Northrim BanCorp, Inc.

September 30, 2020

June 30, 2020

March 31, 2020

December 31, 2019

September 30, 2019

Total shareholders' equity

$

214,616

$

206,923

$

197,723

$

207,117

$

204,039

Total assets

2,097,738

2,016,705

1,691,262

1,643,996

1,616,631

Total shareholders' equity to total assets

10.23

%

10.26

%

11.69

%

12.60

%

12.62

%


Northrim BanCorp, Inc.

September 30, 2020

June 30, 2020

March 31, 2020

December 31, 2019

September 30, 2019

Total shareholders' equity

$

214,616

$

206,923

$

197,723

$

207,117

$

204,039

Less: goodwill and other intangible assets, net

16,058

16,070

16,082

16,094

16,109

Tangible common shareholders' equity

$

198,558

$

190,853

$

181,641

$

191,023

$

187,930

Total assets

$

2,097,738

$

2,016,705

$

1,691,262

$

1,643,996

$

1,616,631

Less: goodwill and other intangible assets, net

16,058

16,070

16,082

16,094

16,109

Tangible assets

$

2,081,680

$

2,000,635

$

1,675,180

$

1,627,902

$

1,600,522

Tangible common equity ratio

9.54

%

9.54

%

10.84

%

11.73

%

11.74

%


Advertisement