UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

FORM 10-Q

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

For the Quarterly Period ended ~~March 31,~~September 30, 2020

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

For transition period from to

Commission File Number 001-34403

TERRITORIAL BANCORP INC.

(Exact Name of Registrant as Specified in Charter)

Maryland		26-4674701
(State or Other Jurisdiction of Incorporation)		(I.R.S. Employer Identification No.)

1132 Bishop Street, Suite 2200, Honolulu, Hawaii		96813
(Address of Principal Executive Offices)		(Zip Code)

~~(808)~~ (808) 946-1400

(Registrant’s telephone number, including area code)

Not Applicable

(Former name, former address and formal fiscal year, if changed since last report)

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


Title of each class	Trading symbol	Name of each exchange on which registered
Common stock	TBNK	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 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, 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: ~~9,494,563~~9,513,867 shares of Common Stock, par value $0.01 per share, were issued and outstanding as of ~~April 30,~~October 31, 2020.

PART I

~~PART I~~

ITEM 1. FINANCIAL ~~STATEMENTS~~STATEMENTS

TERRITORIAL BANCORP INC. AND SUBSIDIARIES

Consolidated Balance Sheets (Unaudited)

(Dollars in thousands, except share data)

March 31,

December 31,

2020

2019

ASSETS

Cash and cash equivalents

$
95,746

$
44,806

Investment securities available for sale, at fair value

6,393

8,628

Investment securities held to maturity, at amortized cost (fair value of $379,592 and $371,305 at March 31, 2020 and December 31, 2019, respectively)

360,551

363,883

Loans held for sale

681

470

Loans receivable, net

1,561,586

1,584,784

Federal Home Loan Bank stock, at cost

8,744

8,723

Federal Reserve Bank stock, at cost

3,134

3,128

Accrued interest receivable

5,465

5,409

Premises and equipment, net

4,168

4,370

Right-of-use asset, net

12,623

11,580

Bank-owned life insurance

45,315

45,113

Deferred income tax assets, net

2,500

2,619

Prepaid expenses and other assets

2,879

2,800

Total assets

$
2,109,785

$
2,086,313

LIABILITIES AND STOCKHOLDERS’ EQUITY

Liabilities:

Deposits

$
1,657,031

$
1,631,933

Advances from the Federal Home Loan Bank

156,000

156,000

Securities sold under agreements to repurchase

10,000

10,000

Accounts payable and accrued expenses

22,229

23,038

Lease liability

13,241

12,183

Income taxes payable

3,350

2,305

Advance payments by borrowers for taxes and insurance

4,015

6,964

  Total liabilities

1,865,866

1,842,423

Stockholders’ Equity:

Preferred stock, $0.01 par value; authorized 50,000,000 shares, no shares issued or outstanding

—

—

Common stock, $0.01 par value; authorized 100,000,000 shares; issued and outstanding 9,593,332 and 9,681,493 shares at March 31, 2020 and December 31, 2019, respectively

96

97

Additional paid-in capital

62,715

65,057

Unearned ESOP shares

(4,282)

(4,404)

Retained earnings

193,160

190,808

Accumulated other comprehensive loss

(7,770)

(7,668)

  Total stockholders’ equity

243,919

243,890

  Total liabilities and stockholders’ equity

$
2,109,785

$
2,086,313


	September 30,		December 31,
	2020		2019
ASSETS
Cash and cash equivalents	$	237,498	$	44,806
Investment securities available for sale, at fair value		3,959		8,628
Investment securities held to maturity, at amortized cost (fair value of $309,471 and $371,305 at September 30, 2020 and December 31, 2019, respectively)		292,528		363,883
Loans held for sale		834		470
Loans receivable, net		1,482,639		1,584,784
Federal Home Loan Bank stock, at cost		8,144		8,723
Federal Reserve Bank stock, at cost		3,145		3,128
Accrued interest receivable		7,214		5,409
Premises and equipment, net		4,937		4,370
Right-of-use asset, net		13,375		11,580
Bank-owned life insurance		45,720		45,113
Deferred income tax assets, net		3,290		2,619
Prepaid expenses and other assets		3,034		2,800
Total assets	$	2,106,317	$	2,086,313

LIABILITIES AND STOCKHOLDERS’ EQUITY
Liabilities:
Deposits	$	1,662,706	$	1,631,933
Advances from the Federal Home Loan Bank		141,000		156,000
Securities sold under agreements to repurchase		10,000		10,000
Accounts payable and accrued expenses		25,304		23,038
Lease liability		14,130		12,183
Income taxes payable		2,411		2,305
Advance payments by borrowers for taxes and insurance		4,108		6,964
Total liabilities		1,859,659		1,842,423

Commitments and contingencies

Stockholders’ Equity:
Preferred stock, $0.01 par value; authorized 50,000,000 shares, 0 shares issued or outstanding		—		—
Common stock, $0.01 par value; authorized 100,000,000 shares; issued and outstanding 9,513,867 and 9,681,493 shares at September 30, 2020 and December 31, 2019, respectively		95		97
Additional paid-in capital		60,905		65,057
Unearned ESOP shares		(4,037)		(4,404)
Retained earnings		197,562		190,808
Accumulated other comprehensive loss		(7,867)		(7,668)
Total stockholders’ equity		246,658		243,890
Total liabilities and stockholders’ equity	$	2,106,317	$	2,086,313

See accompanying notes to consolidated financial statements.

TERRITORIAL BANCORP INC. AND SUBSIDIARIES

Consolidated Statements of Income (Unaudited)

(Dollars in thousands, except per share data)

Three Months Ended

March 31,

2020

2019

Interest income:

Loans

$
15,457

$
15,608

Investment securities

2,780

2,871

Other investments

344

226

Total interest income

18,581

18,705

Interest expense:

Deposits

3,124

3,224

Advances from the Federal Home Loan Bank

895

555

Securities sold under agreements to repurchase

45

90

Total interest expense

4,064

3,869

Net interest income

14,517

14,836

Provision for loan losses

217

5

Net interest income after provision for loan losses

14,300

14,831

Noninterest income:

Service fees on loan and deposit accounts

453

438

Income on bank-owned life insurance

202

207

Gain on sale of investment securities

178

2,717

Gain on sale of loans

407

6

Other

61

72

Total noninterest income

1,301

3,440

Noninterest expense:

Salaries and employee benefits

5,684

5,686

Occupancy

1,645

1,592

Equipment

1,120

1,093

Federal deposit insurance premiums

—

144

Other general and administrative expenses

1,089

1,259

Total noninterest expense

9,538

9,774

Income before income taxes

6,063

8,497

Income taxes

1,590

1,973

Net income

$
4,473

$
6,524

Basic earnings per share

$
0.48

$
0.71

Diluted earnings per share

$
0.48

$
0.70

Cash dividends declared per common share

$
0.23

$
0.22

Basic weighted-average shares outstanding

9,237,466

9,169,256

Diluted weighted-average shares outstanding

9,319,599

9,313,139


	Three Months Ended				Nine Months Ended
	September 30,				September 30,
	2020		2019		2020		2019
Interest income:
Loans	$	14,628	$	15,864	$	45,310	$	47,475
Investment securities		2,264		2,865		7,654		8,583
Other investments		239		219		753		709
Total interest income		17,131		18,948		53,717		56,767

Interest expense:
Deposits		1,897		3,382		7,385		10,120
Advances from the Federal Home Loan Bank		724		973		2,448		2,425
Securities sold under agreements to repurchase		46		42		137		173
Total interest expense		2,667		4,397		9,970		12,718

Net interest income		14,464		14,551		43,747		44,049
Provision for loan losses		692		111		2,304		65

Net interest income after provision for loan losses		13,772		14,440		41,443		43,984

Noninterest income:
Service fees on loan and deposit accounts		728		504		1,716		1,427
Income on bank-owned life insurance		204		215		607		632
Gain on sale of investment securities		261		123		858		2,910
Gain on sale of loans		321		1,205		987		1,211
Other		63		55		171		635
Total noninterest income		1,577		2,102		4,339		6,815

Noninterest expense:
Salaries and employee benefits		5,346		5,586		16,294		17,002
Occupancy		1,701		1,610		4,972		4,780
Equipment		1,155		1,039		3,439		3,150
Federal deposit insurance premiums		138		1		212		288
Other general and administrative expenses		1,046		1,165		2,978		3,466
Total noninterest expense		9,386		9,401		27,895		28,686

Income before income taxes		5,963		7,141		17,887		22,113
Income taxes		1,645		1,775		4,805		5,163
Net income	$	4,318	$	5,366	$	13,082	$	16,950

Basic earnings per share	$	0.47	$	0.58	$	1.43	$	1.83
Diluted earnings per share	$	0.47	$	0.57	$	1.42	$	1.81
Cash dividends declared per common share	$	0.23	$	0.22	$	0.69	$	0.76
Basic weighted-average shares outstanding		9,104,079		9,212,119		9,144,463		9,184,741
Diluted weighted-average shares outstanding		9,134,089		9,295,729		9,201,882		9,309,420

See accompanying notes to consolidated financial statements.

TERRITORIAL BANCORP INC. AND SUBSIDIARIES

Consolidated Statements of Comprehensive Income (Unaudited)

(Dollars in thousands)

Three Months Ended

March 31,

2020

2019

Net income

$
4,473

$
6,524

Change in unrealized (loss) gain on securities, net of tax

(102)

490

Other comprehensive (loss) gain, net of tax

(102)

490

Comprehensive income

$
4,371

$
7,014


	Three Months Ended				Nine Months Ended
	September 30,				September 30,
	2020		2019		2020		2019
Net income	$	4,318	$	5,366	$	13,082	$	16,950

Change in unrealized (loss) gain on securities, net of tax		(4)		(21)		(199)		588
Other comprehensive (loss) gain, net of tax		(4)		(21)		(199)		588
Comprehensive income	$	4,314	$	5,345	$	12,883	$	17,538

See accompanying notes to consolidated financial statements.

TERRITORIAL BANCORP INC. AND SUBSIDIARIES

Consolidated Statements of Stockholders’ Equity (Unaudited)

(Dollars in thousands, except per share data)

Accumulated

Common

Additional

Unearned

Other

Total

Shares

Common

Paid-in

ESOP

Retained

Comprehensive

Stockholders’

Outstanding

Stock

Capital

Shares

Earnings

Loss

Equity

Balances at December 31, 2018

9,645,955

$
97

$
65,090

$
(4,893)

$
182,594

$
(7,809)

$
235,079

Net income

—

—

—

—

6,524

—

6,524

Other comprehensive income

—

—

—

—

—

490

490

Adoption of lease accounting standard

—

—

—

—

(10)

—

(10)

Cash dividends declared ($0.22 per share)

—

—

—

—

(2,024)

—

(2,024)

Share-based compensation

3,340

—

86

—

—

—

86

Allocation of 12,233 ESOP shares

—

—

211

122

—

—

333

Repurchase shares of common stock

(107,660)

(1)

(2,933)

—

—

—

(2,934)

Exercise of options for common stock

74,560

—

1,294

—

—

—

1,294

Balances at March 31, 2019

9,616,195

$
96

$
63,748

$
(4,771)

$
187,084

$
(7,319)

$
238,838


										Accumulated
	Common			Additional		Unearned				Other		Total
	Shares	Common		Paid-in		ESOP		Retained		Comprehensive		Stockholders’
	Outstanding	Stock		Capital		Shares		Earnings		Loss		Equity
Balance at June 30, 2019	9,664,793	$	97	$	64,335	$	(4,649)	$	189,189	$	(7,200)	$	241,772

Net income	—		—		—		—		5,366		—		5,366
Other comprehensive loss	—		—		—		—		—		(21)		(21)
Cash dividends declared ($0.22 per share)	—		—		—		—		(2,035)		—		(2,035)
Share-based compensation	—		—		123		—		—		—		123
Allocation of 12,233 ESOP shares	—		—		227		123		—		—		350
Repurchase of shares of common stock	(11,071)		—		(321)		—		—		—		(321)
Exercise of options for common stock	21,200		—		368		—		—		—		368

Balances at September 30, 2019	9,674,922	$	97	$	64,732	$	(4,526)	$	192,520	$	(7,221)	$	245,602

Balances at December 31, 2018	9,645,955	$	97	$	65,090	$	(4,893)	$	182,594	$	(7,809)	$	235,079

Net income	—		—		—		—		16,950		—		16,950
Other comprehensive income	—		—		—		—		—		588		588
Adoption of lease accounting standard	—		—		—		—		(10)		—		(10)
Cash dividends declared ($0.76 per share)	—		—		—		—		(7,014)		—		(7,014)
Share-based compensation	6,541		—		494		—		—		—		494
Allocation of 36,699 ESOP shares	—		—		661		367		—		—		1,028
Repurchase shares of common stock	(180,944)		(2)		(5,042)		—		—		—		(5,044)
Exercise of options for common stock	203,370		2		3,529		—		—		—		3,531

Balances at September 30, 2019	9,674,922	$	97	$	64,732	$	(4,526)	$	192,520	$	(7,221)	$	245,602

TERRITORIAL BANCORP INC. AND SUBSIDIARIES

Consolidated Statements of Stockholders’ Equity (Unaudited)

(Dollars in thousands, except per share data)

Accumulated

Common

Additional

Unearned

Other

Total

Shares

Common

Paid-in

ESOP

Retained

Comprehensive

Stockholders’

Outstanding

Stock

Capital

Shares

Earnings

Loss

Equity
Balances at December 31, 2019

9,681,493

$
97

$
65,057

$
(4,404)

$
190,808

$
(7,668)

$
243,890

Net income

—

—

—

—

4,473

—

4,473
Other comprehensive loss

—

—

—

—

—

(102)

(102)
Cash dividends declared ($0.23 per share)

—

—

—

—

(2,121)

—

(2,121)
Share-based compensation

15,671

—

157

—

—

—

157
Allocation of 12,233 ESOP shares

—

—

217

122

—

—

339
Repurchase of shares of common stock

(126,379)

(1)

(3,107)

—

—

—

(3,108)
Exercise of options for common stock

22,547

—

391

—

—

—

391

Balances at March 31, 2020

9,593,332

$
96

$
62,715

$
(4,282)

$
193,160

$
(7,770)

$
243,919


										Accumulated
	Common			Additional		Unearned				Other		Total
	Shares	Common		Paid-in		ESOP		Retained		Comprehensive		Stockholders’
	Outstanding	Stock		Capital		Shares		Earnings		Loss		Equity
Balance at June 30, 2020	9,513,867	$	95	$	60,606	$	(4,159)	$	195,348	$	(7,863)	$	244,027

Net income	—		—		—		—		4,318		—		4,318
Other comprehensive loss	—		—		—		—		—		(4)		(4)
Cash dividends declared ($0.23 per share)	—		—		—		—		(2,104)		—		(2,104)
Share-based compensation	—		—		157		—		—		—		157
Allocation of 12,233 ESOP shares	—		—		142		122		—		—		264

Balances at September 30, 2020	9,513,867	$	95	$	60,905	$	(4,037)	$	197,562	$	(7,867)	$	246,658

Balances at December 31, 2019	9,681,493	$	97	$	65,057	$	(4,404)	$	190,808	$	(7,668)	$	243,890

Net income	—		—		—		—		13,082		—		13,082
Other comprehensive loss	—		—		—		—		—		(199)		(199)
Cash dividends declared ($0.69 per share)	—		—		—		—		(6,328)		—		(6,328)
Share-based compensation	18,875		—		523		—		—		—		523
Allocation of 36,699 ESOP shares	—		—		538		367		—		—		905
Repurchase of shares of common stock	(268,328)		(3)		(6,633)		—		—		—		(6,636)
Exercise of options for common stock	81,827		1		1,420		—		—		—		1,421

Balances at September 30, 2020	9,513,867	$	95	$	60,905	$	(4,037)	$	197,562	$	(7,867)	$	246,658

See accompanying notes to consolidated financial statements.

TERRITORIAL BANCORP INC. AND SUBSIDIARIES

Consolidated Statements of Cash Flows (Unaudited)

(Dollars in thousands)

Three Months Ended

March 31,

2020

2019

Cash flows from operating activities:

Net income

$
4,473

$
6,524

Adjustments to reconcile net income to net cash from operating activities:

Provision for loan losses

217

5

Depreciation and amortization

293

292

Deferred income tax expense

156

984

Amortization of fees, discounts, and premiums, net

(95)

(104)

Amortization of right-of-use asset

724

692

Origination of loans held for sale

(2,862)

(2,031)

Proceeds from sales of loans held for sale

2,652

2,346

Gain on sale of loans, net

(407)

(6)

Gain on sale of investment securities available for sale

(150)

—

Gain on sale of investment securities held to maturity

(28)

(2,717)

ESOP expense

339

333

Share-based compensation expense

157

86

Increase in accrued interest receivable

(56)

(198)

Net increase in bank-owned life insurance

(202)

(207)

Net increase in prepaid expenses and other assets

(1)

(48)

Net (decrease) increase in accounts payable and accrued expenses

(1,313)

674

Net decrease in lease liability

(710)

(681)

Net decrease in advance payments by borrowers for taxes and insurance

(2,949)

(3,115)

Net increase in income taxes payable

1,045

648

Net cash from operating activities

1,283

3,477

Cash flows from investing activities:

Purchases of investment securities held to maturity

—

(2,998)

Principal repayments on investment securities held to maturity

12,367

6,607

Principal repayments on investment securities available for sale

343

301

Proceeds from sale of investment securities held to maturity

757

2,741

Proceeds from sale of investment securities available for sale

1,893

—

Principal repayments, net of originations, on loans receivable

13,650

(11,786)

Purchases of Federal Home Loan Bank stock

(21)

(6,826)

Proceeds from redemption of Federal Home Loan Bank stock

—

8,256

Purchases of Federal Reserve Bank stock

(6)

(2)

Purchases of premises and equipment

(91)

(71)

Net cash from investing activities

28,892

(3,778)


	Nine Months Ended
	September 30,
	2020		2019
Cash flows from operating activities:
Net income	$	13,082	$	16,950
Adjustments to reconcile net income to net cash from operating activities:
Provision for loan losses		2,304		65
Depreciation and amortization		899		876
Deferred income tax (benefit) expense		(599)		874
Amortization of fees, discounts, and premiums, net		(228)		(419)
Amortization of right-of-use asset		2,238		2,076
Origination of loans held for sale		(22,605)		(3,845)
Proceeds from sales of loans held for sale		22,822		3,631
Gain on sale of loans, net		(987)		(1,211)
Gain on sale of investment securities available for sale		(290)		(153)
Gain on sale of investment securities held to maturity		(568)		(2,757)
Net gain on disposal of premises and equipment		(4)		—
ESOP expense		905		1,028
Share-based compensation expense		523		494
Increase in accrued interest receivable		(1,805)		(220)
Net increase in bank-owned life insurance		(607)		(631)
Net (increase) decrease in prepaid expenses and other assets		(96)		54
Net increase in accounts payable and accrued expenses		2,080		245
Net decrease in lease liability		(2,146)		(2,000)
Net decrease in advance payments by borrowers for taxes and insurance		(2,856)		(3,087)
Net increase (decrease) in income taxes payable		106		(232)

Net cash from operating activities		12,168		11,738

Cash flows from investing activities:
Purchases of investment securities held to maturity		—		(7,845)
Principal repayments on investment securities held to maturity		71,118		28,043
Principal repayments on investment securities available for sale		1,013		917
Proceeds from sale of investment securities held to maturity		10,429		3,527
Proceeds from sale of investment securities available for sale		3,668		5,117
Principal repayments on loans receivable, net of loan originations		90,780		(47,118)
Purchases of Federal Home Loan Bank stock		(21)		(21,642)
Proceeds from redemption of Federal Home Loan Bank stock		600		19,896
Purchases of Federal Reserve Bank stock		(17)		(14)
Proceeds from bank-owned life insurance		—		788
Purchases of premises and equipment		(1,466)		(383)
Proceeds from disposals of premises and equipment		4		—

Net cash from investing activities		176,108		(18,714)

(Continued)

TERRITORIAL BANCORP INC. AND SUBSIDIARIES

Consolidated Statements of Cash Flows (Unaudited)

(Dollars in thousands)

Three Months Ended

March 31,

2020

2019

Cash flows from financing activities:

Net increase in deposits

$
25,098

$
38,215

Proceeds from advances from the Federal Home Loan Bank

—

168,700

Repayments of advances from the Federal Home Loan Bank

—

(206,400)

Proceeds from securities sold under agreements to repurchase

5,000

—

Repayments of securities sold under agreements to repurchase

(5,000)

(20,000)

Repurchases of common stock

(2,193)

(1,596)

Cash dividends paid

(2,140)

(2,014)

Net cash from financing activities

20,765

(23,095)

Net increase (decrease) in cash and cash equivalents

50,940

(23,396)

Cash and cash equivalents at beginning of the period

44,806

47,063

Cash and cash equivalents at end of the period

$
95,746

$
23,667

Supplemental disclosure of cash flow information:

Cash paid for:

Interest on deposits and borrowings

$
4,254

$
3,844

Income taxes

389

341

Supplemental disclosure of noncash investing and financing activities:

Company stock repurchased, not settled

$
524

$
—

Company stock acquired through stock swap and net settlement transactions

391

1,294

Company stock repurchased through stock swap and net settlement transactions

391

—

Loans securitized into investment securities

9,431

—

Dividends declared, not yet paid

(19)

10

Establishment of right-of-use asset

1,768

12,995

Establishment of lease liability

1,768

13,474

Transfer of securities from held-to-maturity to available-for-sale

—

11,390


	Nine Months Ended
	September 30,
	2020		2019
Cash flows from financing activities:
Net increase (decrease) in deposits	$	30,773	$	(23,970)
Proceeds from advances from the Federal Home Loan Bank		—		539,100
Repayments of advances from the Federal Home Loan Bank		(15,000)		(497,400)
Proceeds from securities sold under agreements to repurchase		5,000		—
Repayments of securities sold under agreements to repurchase		(5,000)		(20,000)
Purchases of Fed Funds		10		10
Sales of Fed Funds		(10)		(10)
Proceeds from issuance of common stock		—		170
Repurchases of common stock		(5,000)		(1,597)
Cash dividends paid		(6,357)		(6,980)

Net cash from financing activities		4,416		(10,677)

Net increase (decrease) in cash and cash equivalents		192,692		(17,653)

Cash and cash equivalents at beginning of the period		44,806		47,063

Cash and cash equivalents at end of the period	$	237,498	$	29,410

Supplemental disclosure of cash flow information:
Cash paid for:
Interest on deposits and borrowings	$	10,268	$	12,772
Income taxes		6,208		4,521

Supplemental disclosure of noncash investing and financing activities:
Company stock acquired through stock swap and net settlement transactions	$	1,421	$	3,361
Company stock repurchased through stock swap and net settlement transactions		1,636		3,447
Loans receivable transferred to held for sale		—		29,229
Loans securitized into investment securities		9,431		30,145
Dividends declared, not yet paid		(29)		34
Establishment of right-of-use asset, net of incentives		4,033		13,254
Establishment of lease liability		4,093		13,733
Transfer of securities from held-to-maturity to available-for-sale		—		11,390

See accompanying notes to consolidated financial statements.

TERRITORIAL BANCORP INC. AND SUBSIDIARIES

Notes to Consolidated Financial Statements

(Unaudited)

(1) Organization

In 2009, Territorial Savings Bank (the Bank) completed a conversion from a mutual holding company to a stock holding company and Territorial Bancorp Inc. (the Company) became the holding company for Territorial Savings Bank. Upon completion of the conversion and reorganization, a special “liquidation account” was established in an amount equal to the total equity of Territorial Mutual Holding Company as of December 31, 2008. The liquidation account is to provide eligible account holders and supplemental eligible account holders who maintain their deposit accounts with Territorial Savings Bank after the conversion with a liquidation interest in the unlikely event of the complete liquidation of Territorial Savings Bank after the conversion.

In 2014, Territorial Savings Bank converted from a federal savings bank to a Hawaii state-chartered savings bank and became a member of the Federal Reserve System.

(2) Basis of Presentation

The accompanying unaudited consolidated financial statements of Territorial Bancorp Inc. have been prepared in accordance with U.S. generally accepted accounting principles (GAAP) for interim financial information and with the instructions to Form 10-Q and Rule 10-01 of Regulation S-X. Accordingly, certain information and footnote disclosures normally included in annual financial statements prepared in accordance with GAAP have been condensed or omitted pursuant to such rules and regulations. These unaudited interim condensed consolidated financial statements and notes should be read in conjunction with the Company’s consolidated financial statements and notes thereto filed as part of the Annual Report on Form 10-K for the year ended December 31, 2019. In the opinion of management, all adjustments necessary for a fair presentation have been made and consist only of normal recurring adjustments. Interim results of operations are not necessarily indicative of results to be expected for the year.

(3) Recently Issued Accounting Pronouncements

In June 2016, the Financial Accounting Standards Board (FASB) amended various sections of the FASB Accounting Standards Codification (ASC) related to the accounting for credit losses on financial instruments. The amendment changes the threshold for recognizing losses from a “probable” to an “expected” model. The new model is referred to as the current expected credit loss model and applies to loans, leases, held-to-maturity investments, loan commitments and financial guarantees. The amendment requires the measurement of all expected credit losses for financial assets as of the reporting date (including historical experience, current conditions and reasonable and supportable forecasts) and enhanced disclosures that will help financial statement users understand the estimates and judgments used in estimating credit losses and evaluating the credit quality of an organization’s portfolio. The amendment is effective for fiscal years beginning after December 15, 2019, including interim periods within those fiscal years. In November 2019, the FASB issued an update that delays the effective date of the amendment for smaller reporting companies, as defined by the Securities and Exchange Commission, to fiscal years beginning after December 15, 2022. The Company is a smaller reporting company. The Company will apply the amendment’s provisions as a cumulative-effect adjustment to retained earnings at the beginning of the first period the amendment is effective. The Company has formed a team that is working on an implementation plan to adopt the amendment. The implementation plan will include developing policies, procedures and internal controls over the model. The Company is also working with a software vendor to measure expected losses required by the amendment. The Company is currently evaluating the effects that the adoption of this amendment will have on its consolidated financial statements ~~by gathering~~and expects that the ~~information that~~portfolio composition and economic conditions at the time of adoption will influence the accounting adjustment made at the time the amendment is ~~necessary to make the calculations required by the amendment. This may result in increased credit losses on financial instruments recorded in the consolidated financial statements.~~adopted.

Table of Contents

In August 2018, the FASB amended the Fair Value Measurement topic of the FASB ASC. The amendment affects disclosures only, and includes additions, deletions and modifications of the disclosures of assets and liabilities reported in the fair value hierarchy. The amendment is effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2019. Early adoption is permitted. Entities are allowed to early adopt any removed

~~Table of Contents~~

or modified disclosures while delaying adoption of any added disclosures until the effective date. The Company adopted this amendment as of January 1, 2020 and it did not have a material effect on its consolidated financial statements.

In August 2018, the FASB amended the Compensation – Retirement Benefits topic of the FASB ASC. The amendment affects disclosures related to defined benefit pension or other post retirement plans and includes additions, deletions and clarifications of disclosures. The amendment is effective for fiscal years ending after December 15, 2020, with early adoption permitted. The Company does not expect the adoption of this amendment to have a material effect on its consolidated financial statements.

See Note (6), “Loans Receivable and Allowance for Loan Losses” in our Notes to Consolidated Financial Statements for a change in the treatment of troubled debt restructuring in the CARES Act.

(4) Cash and Cash Equivalents

The table below presents the balances of cash and cash equivalents:



	March 31,		December 31,		September 30,		December 31,
(Dollars in thousands)	2020		2019		2020		2019
Cash and due from banks	$	12,722	$	9,571	$	10,873	$	9,571
Interest-earning deposits in other banks		83,024		35,235		226,625		35,235
Cash and cash equivalents	$	95,746	$	44,806	$	237,498	$	44,806

Interest-earning deposits in other banks consist primarily of deposits at the Federal Reserve Bank of San Francisco.

(5) Investment Securities

The amortized cost and fair values of investment securities are as follows:


	Amortized		Gross Unrealized				Estimated
(Dollars in thousands)	Cost		Gains		Losses		Fair Value
September 30, 2020:
Available-for-sale:
U.S. government-sponsored mortgage-backed securities	$	3,534	$	425	$	—	$	3,959
Total	$	3,534	$	425	$	—	$	3,959

Held-to-maturity:
U.S. government-sponsored mortgage-backed securities	$	292,528	$	16,945	$	(2)	$	309,471
Total	$	292,528	$	16,945	$	(2)	$	309,471

December 31, 2019:
Available-for-sale:
U.S. government-sponsored mortgage-backed securities	$	7,905	$	723	$	—	$	8,628
Total	$	7,905	$	723	$	—	$	8,628

Held-to-maturity:
U.S. government-sponsored mortgage-backed securities	$	363,883	$	8,436	$	(1,014)	$	371,305
Total	$	363,883	$	8,436	$	(1,014)	$	371,305

Amortized

Gross Unrealized

Estimated

(Dollars in thousands)

Cost

Gains

Losses

Fair Value

March 31, 2020:

Available-for-sale:

U.S. government-sponsored mortgage-backed securities

$
5,826

$
567

$
—

$
6,393

Total

$
5,826

$
567

$
—

$
6,393

Held-to-maturity:

U.S. government-sponsored mortgage-backed securities

$
360,551

$
19,042

$
(1)

$
379,592

Total

$
360,551

$
19,042

$
(1)

$
379,592

December 31, 2019:

Available-for-sale:

U.S. government-sponsored mortgage-backed securities

$
7,905

$
723

$
—

$
8,628

Total

$
7,905

$
723

$
—

$
8,628

Held-to-maturity:

U.S. government-sponsored mortgage-backed securities

$
363,883

$
8,436

$
(1,014)

$
371,305

Total

$
363,883

$
8,436

$
(1,014)

$
371,305

Table of Contents

The amortized cost and estimated fair value of investment securities by maturity date at ~~March 31,~~September 30, 2020 are shown below. Incorporated in the maturity schedule are mortgage-backed securities, which are allocated using the

~~Table of Contents~~

contractual maturity as a basis. Expected maturities may differ from contractual maturities because issuers may have the right to call or prepay obligations with or without call or prepayment penalties.



	Amortized		Estimated		Amortized		Estimated
(Dollars in thousands)	Cost		Fair Value		Cost		Fair Value
Available-for-sale:
Due within 5 years	$	—	$	—	$	0	$	0
Due after 5 years through 10 years		—		—		0		0
Due after 10 years		5,826		6,393		3,534		3,959
Total	$	5,826	$	6,393	$	3,534	$	3,959


Held-to-maturity:
Due within 5 years	$	1	$	1	$	0	$	0
Due after 5 years through 10 years		69		68		62		61
Due after 10 years		360,481		379,523		292,466		309,410
Total	$	360,551	$	379,592	$	292,528	$	309,471

Realized gains and losses and the proceeds from sales of held-to-maturity and available-for-sale securities are shown in the table below.


	Three Months Ended
	March 31,

					Three Months Ended				Nine Months Ended
					September 30,				September 30,
(Dollars in thousands)	2020		2019		2020		2019		2020		2019
Proceeds from sales	$	2,650	$	2,741	$	5,737	$	4,308	$	14,097	$	8,644
Gross gains		178		2,717		261		123		858		2,910
Gross losses		—		—		—		—		—		—

During the ~~three~~nine months ended ~~March 31,~~September 30, 2020, the Company sold ~~$729,000~~$9.9 million of held-to-maturity mortgage-backed securities and recorded a gain of ~~$28,000.~~$568,000. During the ~~three~~nine months ended ~~March 31,~~September 30, 2019, the Company sold its ~~$75,000~~$75,000 investment in its trust preferred security, PreTSL XXIII, and recorded a gain of $2.7 ~~million.~~million and sold $746,000 of held-to-maturity mortgage-backed securities and recorded a gain of $40,000. The sale of the trust preferred security, which had a significant deterioration in the issuer’s credit rating, and the sale of the mortgage-backed securities, for which the Company had already collected a substantial portion of the outstanding purchased principal (at least 85%), were in accordance with the Investments – Debt and Equity Securities topic of the FASB ASC and do not taint management’s assertion of its intent to hold the remaining securities in the held-to-maturity portfolio to maturity.

During the ~~three~~nine months ended ~~March 31,~~September 30, 2020, the Company sold ~~$1.7~~$3.4 million of available-for-sale mortgage-backed securities and recorded a gain of ~~$150,000. The Company did not sell any available-for-sale securities during~~$290,000. During the ~~three~~nine months ended ~~March 31, 2019.~~September 30, 2019, the Company sold $5.0 million of available-for-sale mortgage-backed securities and recorded a gain of $153,000.

As of January 1, 2019, the Company transferred securities with an amortized cost of $11.4 million from held-to-maturity to available-for-sale with the adoption of ASU 2017-12 on derivatives and hedging.

Investment securities with amortized costs of ~~$254.0~~$217.5 million and $188.9 million at ~~March 31,~~September 30, 2020 and December 31, 2019, respectively, were pledged to secure deposits made by state and local governments, securities sold under agreements to repurchase and transaction clearing accounts.

Provided below is a summary of investment securities ~~which~~that were in an unrealized loss position at ~~March 31,~~September 30, 2020 and December 31, 2019. The Company does not intend to sell held-to-maturity and available-for-sale securities

Table of Contents

until such time as the value recovers or the securities mature and it is not more likely than not that the Company will be required to sell the securities prior to recovery of value or the securities mature.



	Less Than 12 Months				12 Months or Longer				Total					Less Than 12 Months				12 Months or Longer				Total
			Unrealized				Unrealized		Number of			Unrealized				Unrealized				Unrealized		Number of			Unrealized
Description of securities	Fair Value		Losses		Fair Value		Losses		Securities	Fair Value		Losses		Fair Value		Losses		Fair Value		Losses		Securities	Fair Value		Losses
(Dollars in thousands)
March 31, 2020:
September 30, 2020:
Held-to-maturity:
U.S. government-sponsored mortgage-backed securities	$	61	$	(1)	$	—	$	—	5	$	61	$	(1)	$	958	$	(1)	$	4	$	(1)	6	$	962	$	(2)


December 31, 2019:
Held-to-maturity:
U.S. government-sponsored mortgage-backed securities	$	55,882	$	(302)	$	34,492	$	(712)	30	$	90,374	$	(1,014)	$	55,882	$	(302)	$	34,492	$	(712)	30	$	90,374	$	(1,014)

Mortgage-Backed Securities. The unrealized losses on the Company’s investment in mortgage-backed securities were caused by increases in market interest rates subsequent to purchase. All of the mortgage-backed securities are guaranteed by Freddie Mac or Fannie Mae, which are U.S. government-sponsored enterprises, or Ginnie Mae, which is a U.S. government agency. Since the decline in market value is attributable to changes in interest rates and not credit quality, and the Company does not intend to sell these investments until maturity and it is not more likely than not that the Company will be required to sell such investments prior to recovery of its cost basis, the Company does not consider these investments to be other-than-temporarily impaired as of ~~March 31,~~September 30, 2020 and December 31, 2019.

During the ~~three~~nine months ended ~~March 31,~~September 30, 2020, the Company securitized fixed-rate first mortgage loans with a book value of $9.4 million into Freddie Mac mortgage-backed securities to increase liquidity. The securitization transaction increased investment securities and lowered loans receivable. The securitization transaction was accounted for by recording the mortgage-backed securities at a fair value of ~~$9.8~~$9.8 million in accordance with the Transfers and Servicing topic of the FASB ASC. Mortgage servicing assets of ~~$78,000~~$78,000 were also recorded on the transaction and a net gain of $377,000 was recognized on the securitization and recorded in gain on sale of loans in the consolidated statements of income.

(6) Loans Receivable and Allowance for Loan Losses

The components of loans receivable are as follows:


	March 31,		December 31,

					September 30,		December 31,
(Dollars in thousands)	2020		2019		2020		2019
Real estate loans:
First mortgages:
One- to four-family residential	$	1,514,599	$	1,536,781	$	1,436,900	$	1,536,781
Multi-family residential		9,660		9,965		8,897		9,965
Construction, commercial and other		22,389		23,382		22,250		23,382
Home equity loans and lines of credit		10,250		10,084		9,704		10,084
Total real estate loans		1,556,898		1,580,212		1,477,751		1,580,212
Other loans:
Loans on deposit accounts		271		235		272		235
Consumer and other loans		9,624		9,484		11,475		9,484
Total other loans		9,895		9,719		11,747		9,719
Less:
Net unearned fees and discounts		(2,289)		(2,435)		(1,917)		(2,435)
Allowance for loan losses		(2,918)		(2,712)		(4,942)		(2,712)
Total unearned fees, discounts and allowance for loan losses		(5,207)		(5,147)		(6,859)		(5,147)
Loans receivable, net	$	1,561,586	$	1,584,784	$	1,482,639	$	1,584,784

Table of Contents

The table below presents the activity in the allowance for loan losses by portfolio segment:



			Construction,		Home										Construction,		Home
			Commercial		Equity										Commercial		Equity
			and Other		Loans and										and Other		Loans and
	Residential		Mortgage		Lines of		Consumer						Residential		Mortgage		Lines of		Consumer
(Dollars in thousands)	Mortgage		Loans		Credit		and Other		Unallocated		Totals		Mortgage		Loans		Credit		and Other		Unallocated		Totals
Three months ended March 31, 2020:
Three months ended September 30, 2020:
Balance, beginning of period	$	1,741	$	511	$	1	$	54	$	405	$	2,712	$	3,020	$	459	$	1	$	197	$	579	$	4,256
Provision (reversal of provision) for loan losses		122		(59)		—		129		25		217		988		(2)		—		(21)		(273)		692
		1,863		452		1		183		430		2,929
														4,008		457		1		176		306		4,948
Charge-offs		—		—		—		(12)		—		(12)		—		—		—		(6)		—		(6)
Recoveries		—		—		—		1		—		1		—		—		—		—		—		—
Net charge-offs		—		—		—		(11)		—		(11)		—		—		—		(6)		—		(6)
Balance, end of period	$	1,863	$	452	$	1	$	172	$	430	$	2,918	$	4,008	$	457	$	1	$	170	$	306	$	4,942

Nine months ended September 30, 2020:
Balance, beginning of period													$	1,741	$	511	$	1	$	54	$	405	$	2,712
Provision (reversal of provision) for loan losses														2,267		(54)		(10)		200		(99)		2,304
														4,008		457		(9)		254		306		5,016
Charge-offs														—		—		—		(86)		—		(86)
Recoveries														—		—		10		2		—		12
Net recoveries (charge-offs)														—		—		10		(84)		—		(74)
Balance, end of period													$	4,008	$	457	$	1	$	170	$	306	$	4,942



			Construction,		Home										Construction,		Home
			Commercial		Equity										Commercial		Equity
			and Other		Loans and										and Other		Loans and
	Residential		Mortgage		Lines of		Consumer						Residential		Mortgage		Lines of		Consumer
(Dollars in thousands)	Mortgage		Loans		Credit		and Other		Unallocated		Totals		Mortgage		Loans		Credit		and Other		Unallocated		Totals
Three months ended March 31, 2019:
Three months ended September 30, 2019:
Balance, beginning of period	$	1,797	$	443	$	1	$	47	$	354	$	2,642	$	1,769	$	411	$	1	$	44	$	391	$	2,616
Provision (reversal of provision) for loan losses		(15)		11		—		4		5		5
		1,782		454		1		51		359		2,647
(Reversal of provision) provision for loan losses														(11)		90		—		15		17		111
														1,758		501		1		59		408		2,727
Charge-offs														—		—		—		(5)		—		(5)
Recoveries														—		—		—		2		—		2
Net charge-offs														—		—		—		(3)		—		(3)
Balance, end of period													$	1,758	$	501	$	1	$	56	$	408	$	2,724

Nine months ended September 30, 2019:
Balance, beginning of period													$	1,797	$	443	$	1	$	47	$	354	$	2,642
(Reversal of provision) provision for loan losses														(57)		58		—		10		54		65
														1,740		501		1		57		408		2,707
Charge-offs		—		—		—		(7)		—		(7)		—		—		—		(21)		—		(21)
Recoveries		18		—		—		1		—		19		18		—		—		20		—		38
Net recoveries (charge-offs)		18		—		—		(6)		—		12		18		—		—		(1)		—		17
Balance, end of period	$	1,800	$	454	$	1	$	45	$	359	$	2,659	$	1,758	$	501	$	1	$	56	$	408	$	2,724

Management considers the allowance for loan losses at ~~March 31,~~September 30, 2020 to be at an appropriate level to provide for probable losses that can be reasonably estimated based on general and specific conditions at that date. While the Company uses the best information it has available to make evaluations, future adjustments to the allowance may be necessary if conditions differ substantially from the information used in making the evaluations. To the extent actual outcomes differ from the estimates, additional provisions for credit losses may be required that would reduce future earnings. In addition, as an integral part of their examination process, the bank regulators periodically review the allowance for loan losses and may require the Company to increase the allowance based on their analysis of information available at the time of their examination. ~~During~~

Table of Contents

The loan loss provision for the ~~three~~nine months ended ~~March 31,~~September 30, 2020 was $2.3 million compared to $65,000 for the nine months ended September 30, 2019. The increase in the loan loss provision occurred primarily from an increase in the qualitative factors used to calculate the allowance for loan ~~losses were raised in consideration of~~losses. The qualitative factors increased because Hawaii’s ~~rising~~ unemployment rate increased due to ~~the stay-at-home mandate~~layoffs that resulted from ~~the~~ government mandates to minimize the spread of COVID-19.

~~Table of Contents~~

The table below presents the balance in the allowance for loan losses and the recorded investment in loans by portfolio segment and based on impairment method:



			Construction,		Home										Construction,		Home
			Commercial		Equity										Commercial		Equity
			and Other		Loans and										and Other		Loans and
	Residential		Mortgage		Lines of		Consumer						Residential		Mortgage		Lines of		Consumer
(Dollars in thousands)	Mortgage		Loans		Credit		and Other		Unallocated		Totals		Mortgage		Loans		Credit		and Other		Unallocated		Totals
March 31, 2020:
September 30, 2020:
Allowance for loan losses:
Ending allowance balance:
Individually evaluated for impairment	$	—	$	—	$	—	$	—	$	—	$	—	$	—	$	—	$	—	$	—	$	—	$	—
Collectively evaluated for impairment		1,863		452		1		172		430		2,918		4,008		457		1		170		306		4,942
Total ending allowance balance	$	1,863	$	452	$	1	$	172	$	430	$	2,918	$	4,008	$	457	$	1	$	170	$	306	$	4,942


Loans:
Ending loan balance:
Individually evaluated for impairment	$	1,197	$	—	$	85	$	—	$	—	$	1,282	$	2,732	$	—	$	23	$	—	$	—	$	2,755
Collectively evaluated for impairment		1,520,806		22,340		10,166		9,910		—		1,563,222		1,441,193		22,191		9,682		11,760		—		1,484,826
Total ending loan balance	$	1,522,003	$	22,340	$	10,251	$	9,910	$	—	$	1,564,504	$	1,443,925	$	22,191	$	9,705	$	11,760	$	—	$	1,487,581


December 31, 2019:
Allowance for loan losses:
Ending allowance balance:
Individually evaluated for impairment	$	—	$	—	$	—	$	—	$	—	$	—	$	—	$	—	$	—	$	—	$	—	$	—
Collectively evaluated for impairment		1,741		511		1		54		405		2,712		1,741		511		1		54		405		2,712
Total ending allowance balance	$	1,741	$	511	$	1	$	54	$	405	$	2,712	$	1,741	$	511	$	1	$	54	$	405	$	2,712


Loans:
Ending loan balance:
Individually evaluated for impairment	$	1,224	$	—	$	89	$	—	$	—	$	1,313	$	1,224	$	—	$	89	$	—	$	—	$	1,313
Collectively evaluated for impairment		1,543,125		23,326		9,997		9,735		—		1,586,183		1,543,125		23,326		9,997		9,735		—		1,586,183
Total ending loan balance	$	1,544,349	$	23,326	$	10,086	$	9,735	$	—	$	1,587,496	$	1,544,349	$	23,326	$	10,086	$	9,735	$	—	$	1,587,496

The table below presents the balance of impaired loans individually evaluated for impairment by class of loans:



			Unpaid				Unpaid
	Recorded		Principal		Recorded		Principal
(Dollars in thousands)	Investment		Balance		Investment		Balance
March 31, 2020:
September 30, 2020:
With no related allowance recorded:
One- to four-family residential mortgages	$	1,197	$	1,602	$	2,732	$	3,164
Home equity loans and lines of credit		85		177		23		32
Total	$	1,282	$	1,779	$	2,755	$	3,196


December 31, 2019:
With no related allowance recorded:
One- to four-family residential mortgages	$	1,224	$	1,615	$	1,224	$	1,615
Home equity loans and lines of credit		89		178		89		178
Total	$	1,313	$	1,793	$	1,313	$	1,793

Table of Contents

The table below presents the average recorded investment and interest income recognized on impaired loans by class of loans:



	For the Three Months Ended				For the Three Months Ended				For the Nine Months Ended
	March 31,				September 30,				September 30,
	Average		Interest		Average		Interest		Average		Interest
	Recorded		Income		Recorded		Income		Recorded		Income
(Dollars in thousands)	Investment		Recognized		Investment		Recognized		Investment		Recognized
2020:
With no related allowance recorded:
One- to four-family residential mortgages	$	1,210	$	8	$	2,745	$	8	$	2,770	$	25
Home equity loans and lines of credit		87		—		24		—		25		—
Total	$	1,297	$	8	$	2,769	$	8	$	2,795	$	25


2019:
With no related allowance recorded:
One- to four-family residential mortgages	$	2,638	$	9	$	1,364	$	8	$	1,391	$	25
Home equity loans and lines of credit		146		—		96		—		100		—
Total	$	2,784	$	9	$	1,460	$	8	$	1,491	$	25

There were no0 loans individually evaluated for impairment with a related allowance for loan loss as of ~~March 31,~~September 30, 2020 or December 31, 2019. Loans individually evaluated for impairment do not have an allocated allowance for loan loss because they are written down to fair value at the time of impairment.

The Company had ~~six~~8 nonaccrual loans with a book value of ~~$708,000~~$2.2 million as of ~~March 31,~~September 30, 2020 and ~~six~~6 nonaccrual loans with a book value of $736,000 as of December 31, 2019. The Company collected interest on nonaccrual loans of ~~$17,000~~$40,000 and ~~$23,000~~$51,000 during the ~~three~~nine months ended ~~March 31,~~September 30, 2020 and 2019, respectively, but due to accounting and regulatory requirements, the Company recorded the interest as a reduction of principal. The Company would have recognized additional interest income of ~~$15,000~~$68,000 and ~~$34,000~~$51,000 during the ~~three~~nine months ended ~~March 31,~~September 30, 2020 and 2019, respectively, had the loans been accruing interest. The Company did not have any loans 90 days or more past due and still accruing interest as of ~~March 31,~~September 30, 2020. At December 31, 2019, the Company had ~~one~~1 loan for $1,000 that was 90 days or more past due and still accruing interest.

Table of Contents

The table below presents the aging of loans and accrual status by class of ~~loans:~~loans, net of unearned fees and discounts:



															Loans																	Loans
															90 Days																	90 Days
															or More																	or More
	30 - 59		60 - 89		90 Days or										Past Due		��	30 - 59		60 - 89		90 Days or										Past Due
	Days Past		Days Past		More		Total Past		Loans Not		Total		Nonaccrual		and Still			Days Past		Days Past		More		Total Past		Loans Not		Total		Nonaccrual		and Still
(Dollars in thousands)	Due		Due		Past Due		Due		Past Due		Loans		Loans		Accruing			Due		Due		Past Due		Due		Past Due		Loans		Loans		Accruing
March 31, 2020:
September 30, 2020:
One- to four-family residential mortgages	$	104	$	179	$	—	$	283	$	1,512,079	$	1,512,362	$	623	$	—		$	—	$	140	$	122	$	262	$	1,434,781	$	1,435,043	$	2,163	$	—
Multi-family residential mortgages		—		—		—		—		9,641		9,641		—		—			—		—		—		—		8,882		8,882		—		—
Construction, commercial and other mortgages		—		—		—		—		22,340		22,340		—		—			—		—		—		—		22,191		22,191		—		—
Home equity loans and lines of credit		—		25		—		25		10,226		10,251		85		—			—		23		—		23		9,682		9,705		23		—
Loans on deposit accounts		—		—		—		—		271		271		—		—			—		—		—		—		272		272		—		—
Consumer and other		1		—		—		1		9,638		9,639		—		—			6		—		—		6		11,482		11,488		—		—


Total	$	105	$	204	$	—	$	309	$	1,564,195	$	1,564,504	$	708	$	—		$	6	$	163	$	122	$	291	$	1,487,290	$	1,487,581	$	2,186	$	—


December 31, 2019:
One- to four-family residential mortgages	$	—	$	959	$	—	$	959	$	1,533,446	$	1,534,405	$	647	$	—		$	—	$	959	$	—	$	959	$	1,533,446	$	1,534,405	$	647	$	—
Multi-family residential mortgages		—		—		—		—		9,944		9,944		—		—			—		—		—		—		9,944		9,944		—		—
Construction, commercial and other mortgages		—		—		—		—		23,326		23,326		—		—			—		—		—		—		23,326		23,326		—		—
Home equity loans and lines of credit		—		26		—		26		10,060		10,086		89		—			—		26		—		26		10,060		10,086		89		—
Loans on deposit accounts		—		—		—		—		235		235		—		—			—		—		—		—		235		235		—		—
Consumer and other		33		1		1		35		9,465		9,500		—		1			33		1		1		35		9,465		9,500		—		1


Total	$	33	$	986	$	1	$	1,020	$	1,586,476	$	1,587,496	$	736	$	1		$	33	$	986	$	1	$	1,020	$	1,586,476	$	1,587,496	$	736	$	1

The Company primarily uses the aging of loans and accrual status to monitor the credit quality of its loan portfolio. When a mortgage loan becomes seriously delinquent ~~(90~~(90 days or more contractually past due), it displays weaknesses that may result in a loss. As a loan becomes more delinquent, the likelihood of the borrower repaying the loan decreases and the loan becomes more collateral-dependent. A mortgage loan becomes collateral-dependent when the proceeds for repayment can be expected to come only from the sale or operation of the collateral and not from borrower repayments. Generally, appraisals are obtained after a loan becomes collateral-dependent or is four months delinquent. The carrying value of collateral-dependent loans is adjusted to the fair value of the collateral less selling costs. Any commercial real estate, commercial, construction or equity loan that has a loan balance in excess of a specified amount is also periodically reviewed to determine whether the loan exhibits any weaknesses and is performing in accordance with its contractual terms.

There were no0 loans modified in a troubled debt restructuring during the ~~three~~nine months ended ~~March 31,~~September 30, 2020 or 2019. There were no0 new troubled debt restructurings within the 12 months ended ~~March 31,~~September 30, 2020 or 2019 that subsequently defaulted.

Table of Contents

The table below summarizes troubled debt restructurings by class of loans:



	Number of		Accrual		Number of		Nonaccrual				Number of		Accrual		Number of		Nonaccrual
(Dollars in thousands)	Loans		Status		Loans		Status		Total		Loans		Status		Loans		Status		Total
March 31, 2020:
September 30, 2020:
One- to four-family residential mortgages		3	$	574		2	$	510	$	1,084		3	$	568		2	$	481	$	1,049
Home equity loans and lines of credit		—		—		1		60		60
Total		3	$	574		3	$	570	$	1,144		3	$	568		2	$	481	$	1,049


December 31, 2019:
One- to four-family residential mortgages		3	$	577		2	$	525	$	1,102		3	$	577		2	$	525	$	1,102
Home equity loans and lines of credit		—		—		1		64		64		—		—		1		64		64
Total		3	$	577		3	$	589	$	1,166		3	$	577		3	$	589	$	1,166

There were no0 delinquent ~~restructured loans~~troubled debt restructurings as of ~~March 31,~~September 30, 2020 or December 31, 2019. Restructurings include deferrals of interest and/or principal payments and temporary or permanent reductions in interest rates due to the financial difficulties of the borrowers. At ~~March 31,~~September 30, 2020, we had no0 commitments to lend any additional funds to these borrowers.

~~In March 2020, the~~The Coronavirus Aid, Relief, and Economic Security (CARES) Act was passed by Congress and signed into ~~law. Among other provisions,~~law by the President on March 27, 2020. The CARES Act ~~gives~~provides relief to financial institutions the option to suspend certain accounting requirements related to troubled debt restructuring for loans meeting certain criteria. For loans that were not more than 30 days past due as of December 31, 2019 and are: (a) modified related to COVID-19, and (b) modified between March 1, 2020 and the earlier of December 31, 2020 or 60 days after the termination of the national emergency, financial institutions are not required to account for such loansfrom categorizing eligible loan modifications as troubled debt restructurings orover the remaining life of the modified loan. In addition, Interagency Statements were issued on March 22, 2020 and April 7, 2020 by bank regulatory agencies to ~~determine impairment accordingly.~~ encourage financial institutions to work prudently with borrowers who may be unable to meet their contractual payment obligations because of the effects of COVID-19. The Company ~~has decided to utilize this provision~~will be using the provisions of the CARES Act and the Interagency Statements to account for the loans receiving modifications.

The Company has granted loan ~~modifications meeting~~deferrals to borrowers who have been affected by COVID-19. As of September 30, 2020, the ~~stated criteria.~~Company granted loan deferrals on $146.2 million of loans, which represent 9.9% of total loans receivable. $140.9 million of these loan deferrals consist of one- to four-family residential mortgage loans, which represent 9.5% of the total loans receivable. The Company believes these loans are currently well secured as the ratio of the current loan balance to the current tax-assessed value of the property securing these mortgage loans averages 54.9%. One- to four-family residential mortgage loans represent 96.9% of the Company’s total loan portfolio balance. All of our residential mortgage loans are secured by real estate in Hawaii. The Company believes that the total one- to four-family residential mortgage loans are also well-secured as the ratio of the current loan balance to the current tax-assessed value of the property securing these loans averages 45.5%. The Company has also granted loan deferrals of $5.3 million on other non-residential mortgage loans, which represent 0.4% of the total balance of loans receivable. The loans on which the Company has granted loan deferrals are included in the ALLL calculation. Loans performing under a loan deferral agreement are not contractually past due and are excluded from the past due statistics above.

The Company had no0 real estate owned as of ~~March 31,~~September 30, 2020 or December 31, 2019. There were no0 loans in the process of foreclosure at ~~March 31,~~September 30, 2020 and December 31, 2019.

Nearly all of our real estate loans are collateralized by real estate located in the State of Hawaii. Loan-to-value ratios on these real estate loans generally do not exceed 80% at the time of origination.

During the ~~three~~nine months ended ~~March 31,~~September 30, 2020 and 2019, the Company sold mortgage loans held for sale with principal balances of ~~$2.7~~$22.3 million and ~~$2.3~~$3.6 million, respectively, and recognized gains of ~~$30,000~~$610,000 and ~~$6,000,~~$18,000, respectively. The Company had ~~two~~2 loans held for sale totaling ~~$681,000~~$834,000 at ~~March 31,~~September 30, 2020 and ~~one~~1 loan held for sale for $470,000 at December 31, 2019.

During the ~~three~~nine months ended ~~March 31,~~September 30, 2020, the Company securitized fixed-rate first mortgage loans with a book value of $9.4 million and received mortgage-backed securities with a fair market value of $9.8 million. The

Table of Contents

Company retained the servicing of these loans and recorded mortgage servicing assets with a fair market value of ~~$78,000.~~$78,000. A net gain of $377,000 was recognized on the transaction.

The Company serviced loans for others with principal balances of ~~$73.1~~$62.7 million at ~~March 31,~~September 30, 2020 and $65.1 million at December 31, 2019. Of these amounts, ~~$46.8~~$40.1 million and $37.8 million of loan balances relate to securitizations for which the Company continues to hold the related mortgage-backed securities at ~~March 31,~~September 30, 2020 and December 31, 2019, respectively. The amount of contractually specified servicing fees earned for the ~~three~~nine months ended ~~March 31,~~September 30, 2020 and 2019 was ~~$44,000~~$134,000 and ~~$20,000,~~$71,000, respectively. The amount of contractually specified servicing fees earned for the three months ended September 30, 2020 and 2019 was $43,000 and $31,000, respectively. The fees are reported in service fees on loan and deposit accounts in the consolidated statements of income.

~~Table of Contents~~

(7) Securities Sold Under Agreements to Repurchase

Securities sold under agreements to repurchase are treated as financings and the obligations to repurchase the identical securities sold are reflected as a liability with the securities collateralizing the agreements classified as an asset. Securities sold under agreements to repurchase are summarized as follows:



	March 31, 2020				December 31, 2019				September 30, 2020				December 31, 2019
			Weighted				Weighted				Weighted				Weighted
	Repurchase		Average		Repurchase		Average		Repurchase		Average		Repurchase		Average
(Dollars in thousands)	Liability		Rate		Liability		Rate		Liability		Rate		Liability		Rate
Maturing:
1 year or less	$	—	—	%	$	5,000	1.65	%	$	—	—	%	$	5,000	1.65	%
Over 4 year to 5 years		10,000	1.81			5,000	1.88			10,000	1.81			5,000	1.88
Total	$	10,000	1.81	%	$	10,000	1.77	%	$	10,000	1.81	%	$	10,000	1.77	%

Below is a summary comparing the carrying value and fair value of securities pledged to secure repurchase agreements, the repurchase liability, and the amount at risk at ~~March 31,~~September 30, 2020. The amount at risk is the greater of the carrying value or fair value over the repurchase liability and refers to the potential loss to the Company if the secured lender fails to return the security at the maturity date of the agreement. All the agreements to repurchase are with JP Morgan Securities and the securities pledged are mortgage-backed securities issued and guaranteed by U.S. government-sponsored enterprises. The repurchase liability cannot exceed 90% of the fair value of securities pledged. In the event of a decline in the fair value of securities pledged to less than the required amount due to market conditions or principal repayments, the Company is obligated to pledge additional securities or other suitable collateral to cure the deficiency.

Weighted

Weighted

Carrying

Fair

Average

Carrying

Fair

Average

Value of

Repurchase

Amount

Months to

Value of

Repurchase

Amount

Months to

(Dollars in thousands)

Securities

Liability

at Risk

Maturity

Securities

Liability

at Risk

Maturity

Maturing:

Over 90 days

11,383

12,376

10,000

2,376

10,001

10,994

10,000

994

Table of Contents

(8) Offsetting of Financial Liabilities

The following table presents our securities sold under agreements to repurchase that are subject to a right of offset in the event of default. See Note 7, Securities Sold Under Agreements to Repurchase, for additional information.



					Net Amount of		Gross Amount Not Offset in the										Net Amount of		Gross Amount Not Offset in the
	Gross Amount		Gross Amount		Liabilities		Balance Sheet						Gross Amount		Gross Amount		Liabilities		Balance Sheet
	of Recognized		Offset in the		Presented in the		Financial		Cash Collateral				of Recognized		Offset in the		Presented in the		Financial		Cash Collateral
(Dollars in thousands)	Liabilities		Balance Sheet		Balance Sheet		Instruments		Pledged		Net Amount		Liabilities		Balance Sheet		Balance Sheet		Instruments		Pledged		Net Amount
March 31, 2020:
September 30, 2020:
Securities sold under agreements to repurchase	$	10,000	$	—	$	10,000	$	10,000	$	—	$	—	$	10,000	$	—	$	10,000	$	10,000	$	—	$	—


December 31, 2019:
Securities sold under agreements to repurchase	$	10,000	$	—	$	10,000	$	10,000	$	—	$	—	$	10,000	$	—	$	10,000	$	10,000	$	—	$	—

(9) Employee Benefit Plans

The Company has a noncontributory defined benefit pension plan (Pension Plan) that covers most employees with at least one year of service. Effective December 31, 2008, under approved changes to the Pension Plan, there were no further accruals of benefits for any participants and benefits will not increase with any additional years of service. Net periodic benefit cost, subsequent to December 31, 2008, has not been significant and is not disclosed in the table below.

~~Table of Contents~~

The Company also sponsors a Supplemental Employee Retirement Plan (SERP), a noncontributory supplemental retirement benefit plan, which covers certain current and former employees of the Company for amounts in addition to those provided under the Pension Plan.

The components of net periodic benefit cost were as follows:



	SERP				SERP				SERP
	Three Months Ended				Three Months Ended				Nine Months Ended
	March 31,				September 30,				September 30,
(Dollars in thousands)	2020		2019		2020		2019		2020		2019
Net periodic benefit cost for the period:
Service cost	$	22	$	25	$	22	$	26	$	66	$	77
Interest cost		43		41		43		41		130		122
Expected return on plan assets		—		—		—		—		—		—
Amortization of prior service cost		—		—		—		—		—		—
Recognized actuarial loss		—		—		—		—		—		—
Recognized curtailment loss		—		—		—		—		—		—
Net periodic benefit cost	$	65	$	66	$	65	$	67	$	196	$	199

The service cost component of net periodic benefit cost is included with salaries and employee benefits in the consolidated statements of income. The other components of net periodic benefit cost are included in other general and administrative expenses.

(10) Employee Stock Ownership Plan

Effective January 1, 2009, Territorial Savings Bank adopted an Employee Stock Ownership Plan (ESOP) for eligible employees. The ESOP borrowed ~~$9.8~~$9.8 million from the Company and used those funds to acquire 978,650 shares, or 8%, of the total number of shares issued by the Company in its initial public offering. The shares were acquired at a price of ~~$10.00~~$10.00 per share.

Table of Contents

The loan is secured by the shares purchased with the loan proceeds and will be repaid by the ESOP over the 20-year term of the loan with funds from Territorial Savings Bank’s contributions to the ESOP and dividends payable on the shares. The interest rate on the ESOP loan is an adjustable rate equal to the prime rate, as published in The Wall Street ~~Journal.~~Journal. The interest rate adjusts annually and will be the prime rate on the first business day of the calendar year.

Shares purchased by the ESOP are held by a trustee in an unallocated suspense account, and shares are released annually from the suspense account on a pro-rata basis as principal and interest payments are made by the ESOP to the Company. The trustee allocates the shares released among participants on the basis of each participant’s proportional share of compensation relative to all participants. As shares are committed to be released from the suspense account, Territorial Savings Bank reports compensation expense based on the average fair value of shares released with a corresponding credit to stockholders’ equity. The shares committed to be released are considered outstanding for earnings per share computations. Compensation expense recognized for the three months ended ~~March 31,~~September 30, 2020 and 2019 amounted to ~~$339,000~~$264,000 and ~~$334,000,~~$350,000, respectively. Compensation expense recognized for the nine months ended September 30, 2020 and 2019 amounted to $905,000 and $1.0 million, respectively.

Shares held by the ESOP trust were as follows:



	March 31,		December 31,		September 30,		December 31,
	2020		2019		2020		2019
Allocated shares		479,040		466,807		495,070		466,807
Unearned shares		428,164		440,397		403,698		440,397
Total ESOP shares		907,204		907,204		898,768		907,204
Fair value of unearned shares, in thousands	$	10,511	$	13,626	$	8,167	$	13,626

The ESOP restoration plan is a nonqualified plan that provides supplemental benefits to certain executives who are prevented from receiving the full benefits contemplated by the ESOP’s benefit formula. The supplemental cash

~~Table of Contents~~

payments consist of payments representing shares that cannot be allocated to the participants under the ESOP due to IRS limitations imposed on tax-qualified plans. We accrue for these benefits over the period during which employees provide services to earn these benefits. For the three months ended ~~March 31,~~September 30, 2020 and 2019, we accrued ~~$85,000~~$5,000 and ~~$57,000,~~$67,000, respectively, for the ESOP restoration plan. For the nine months ended September 30, 2020 and 2019, we accrued $79,000 and $246,000, respectively, for the ESOP restoration plan.

(11) Share-Based Compensation

On August 19, 2010, Territorial Bancorp Inc. adopted the 2010 Equity Incentive Plan, which provides for awards of stock options and restricted stock to key officers and outside directors. In accordance with the Compensation – Stock Compensation topic of the FASB ASC, the cost of the 2010 Equity Incentive Plan is based on the fair value of the awards on the grant date. The fair value of restricted stock is based on the closing price of the Company’s stock on the grant date. The fair value of stock options is estimated using a Black-Scholes option pricing model using assumptions for dividend yield, stock price volatility, risk-free interest rate and option term. These assumptions are based on our judgments regarding future events, are subjective in nature, and cannot be determined with precision. The cost of the awards will be recognized on a straight-line basis over the three ~~five-~~, five- or six-year vesting period during which participants are required to provide services in exchange for the awards.

The Company recognized compensation expense, measured as the fair value of the share-based award on the date of grant, on a straight-line basis over the vesting period. Share-based compensation is recorded in the statement of income as a component of salaries and employee benefits with a corresponding increase in ~~shareholders’~~stockholders’ equity. The table below presents information on compensation expense and the related tax benefit for all share-based awards:


	Three Months Ended				Nine Months Ended
	September 30,				September 30,
(In thousands)	2020		2019		2020		2019
Compensation expense	$	157	$	123	$	523	$	494
Income tax benefit		43		33		143		135

Three Months Ended

March 31,

(In thousands)

2020

2019

Compensation expense

$
157

$
86

Income tax benefit

43

23

Table of Contents

Shares of our common stock issued under the 2010 Equity Incentive Plan shall come from authorized shares. The maximum number of shares that will be awarded under the plan will be 1,862,637 shares.

Stock Options

The table below presents the stock option activity for the ~~three~~nine months ended ~~March 31,~~September 30, 2020 and 2019:


		Weighted			Aggregate
		Average		Remaining	Intrinsic
		Exercise		Contractual	Value
	Options	Price		Life (years)	(in thousands)

								Weighted			Aggregate
								Average		Remaining	Intrinsic
								Exercise		Contractual	Value
							Options	Price		Life (years)	(in thousands)
Options outstanding at December 31, 2019	116,409	$	17.53	0.72	$	1,562	116,409	$	17.53	0.72	$	1,562
Granted	—		—	—		—	—		—	—		—
Exercised	22,547		17.36	—		288	81,827		17.36	—		725
Forfeited	—		—	—		—	—		—	—		—
Expired	—		—	—		—	31,497		—	—		—
Options outstanding at March 31, 2020	93,862	$	17.57	0.49	$	656

Options outstanding at September 30, 2020							3,085	$	23.62	1.92	$	(11)

Options outstanding at December 31, 2018	337,654	$	17.51	1.74	$	2,859	337,654	$	17.51	1.74	$	2,859
Granted	—		—	—		—	—		—	—		—
Exercised	74,560		17.36	—		788	203,370		17.36	—		2,282
Forfeited	—		—	—		—	—		—	—		—
Expired	—		—	—		—	—		—	—		—
Options outstanding at March 31, 2019	263,094	$	17.55	1.51	$	2,461

Options vested and exercisable at March 31, 2020	93,862	$	17.57	0.49	$	656
Options outstanding at September 30, 2019							134,284	$	17.74	1.10	$	1,455

Options vested and exercisable at September 30, 2020							3,085	$	23.62	1.92	$	(11)

~~Table of Contents~~

The following summarizes certain stock option activity of the Company:



	For the Three Months Ended				For the Three Months Ended				For the Nine Months Ended
	March 31,				September 30,				September 30,
(In thousands)	2020		2019		2020		2019		2020		2019
Intrinsic value of stock options exercised	$	288	$	788	$	—	$	251	$	725	$	2,282
Proceeds received from stock options exercised		391		1,294		—		368		1,421		3,531
Tax benefits realized from stock options exercised		53		171		—		60		158		484
Total fair value of stock options that vested		—		—		—		—		—		—

During the ~~three~~nine months ended ~~March 31,~~September 30, 2020, we issued ~~9,555~~27,194 shares of common stock, net, in exchange for ~~22,547~~81,827 stock options and ~~12,992~~54,633 shares of common stock. Pursuant to the provisions of our equity incentive plan, optionees are permitted to use the value of our common stock they own in a net settlement to pay the exercise price of stock options.

As of ~~March 31,~~September 30, 2020, the Company had no0 unrecognized compensation costs related to the stock option plan.

Restricted Stock

Restricted stock awards are accounted for as fixed grants using the fair value of the Company’s stock at the time of grant. Unvested restricted stock may not be disposed of or transferred during the vesting period. Restricted stock carries the right to receive dividends, although dividends attributable to restricted stock are retained by the Company until the shares vest, at which time they are paid to the award recipient. ~~Dividends accrued~~Unvested restricted stock that is time-based contain nonforfeitable dividend rights. Accrued dividends on restricted stock ~~awards~~ that do not vest based on performance or market conditions are forfeited.

Table of Contents

The table below presents the restricted stock activity:



		Weighted				Weighted
		Average Grant				Average Grant
	Restricted	Date Fair		Restricted		Date Fair
	Stock	Value		Stock		Value
Unvested at December 31, 2019	20,249	$	28.78		20,249		$	28.78
Granted	13,444		21.05		13,444			21.05
Vested	6,794		28.99		9,998			29.16
Forfeited	—		—		—			—
Unvested at March 31, 2020	26,899	$	24.87

Unvested at September 30, 2020					23,695		$	24.24

Unvested at December 31, 2018	16,424	$	30.26		16,424		$	30.26
Granted	10,366		27.30		10,366			27.30
Vested	3,340		30.73		6,541			30.14
Forfeited	—		—		—			—
Unvested at March 31, 2019	23,450	$	28.89
Unvested at September 30, 2019					20,249		$	28.78

During the ~~three~~nine months ended ~~March 31,~~September 30, 2020, the Company issued 13,444 shares of restricted stock to certain members of executive management under the ~~2010~~2019 Equity Incentive Plan. The fair value of the restricted stock is based on the value of the Company’s stock on the date of grant. Restricted stock will vest over three years from the date of grant.

As of ~~March 31,~~September 30, 2020, the Company had ~~$570,000~~$410,000 of unrecognized compensation costs related to restricted stock.

During the ~~three~~nine months ended ~~March 31,~~September 30, 2020, the Company issued 16,129 performance-based restricted stock units (PRSUs) to certain members of executive management under the ~~2010~~2019 Equity Incentive Plan. These PRSUs will vest in the first quarter of 2023 after our Compensation Committee determines whether a performance condition that compares the Company’s return on average equity to the SNL Bank Index is achieved. Depending on the Company’s performance, the actual number of these PRSUs that are issued at the end of the vesting period can vary between 0% and

~~Table of Contents~~

150% of the target award. For the PRSUs, an estimate is made of the number of shares expected to vest based on the probability that the performance criteria will be achieved to determine the amount of compensation expense to be recognized. This estimate is re-evaluated quarterly and total compensation expense is adjusted for any change in the current period.

The table below presents the PRSUs that will vest on a performance condition:


	Performance-
	Based Restricted
	Stock Units	Weighted
	Based on a	Average Grant
	Performance	Date Fair
	Condition	Value
Unvested at December 31, 2019	35,976	$	29.16
Granted	16,129		21.05
Vested	7,680		29.53
Forfeited	3,840		29.53
Unvested at September 30, 2020	40,585	$	25.83

Unvested at December 31, 2018	23,538	$	30.14
Granted	12,438		27.30
Vested	—		—
Forfeited	—		—
Unvested at September 30, 2019	35,976	$	29.16

Performance-

Based Restricted

Stock Units

Weighted

Based on a

Average Grant

Performance

Date Fair

Condition

Value
Unvested at December 31, 2019

35,976

$
29.16
Granted

16,129

21.05
Vested

7,680

29.53
Forfeited

3,840

29.53
Unvested at March 31, 2020

40,585

$
25.83

Unvested at December 31, 2018

23,538

$
30.14
Granted

8,292

27.30
Vested

—

—
Forfeited

—

—
Unvested at March 31, 2019

31,830

$
29.40

Table of Contents

The fair value of these PRSUs is based on the fair value of the Company’s stock on the date of grant. As of ~~March 31,~~September 30, 2020, the Company had ~~$458,000~~$428,000 of unrecognized compensation costs related to these PRSUs. Performance will be measured over a three-year performance period and will be cliff vested.

During the ~~three~~nine months ended ~~March 31,~~September 30, 2020, the Company issued ~~2,688~~4,032 of PRSUs to certain members of executive management under the ~~2010~~2019 Equity Incentive Plan. These PRSUs will vest in the first quarter of 2023 after our Compensation Committee determines whether a market condition that compares the Company’s total stock return to the SNL Bank Index is achieved. The number of shares that will be expensed will not be adjusted for performance. The fair value of these PRSUs is based on a Monte Carlo valuation of the Company’s stock on the date of grant. The assumptions which were used in the Monte Carlo valuation of the PRSUs are:

Grant date: March 12, 2020

Performance period: January 1, 2020 to December 31, 2022

2.80 year risk-free rate on grant date: 0.56%

December 31, 2019 closing price: $30.94

Closing stock price on the date of grant: $21.05

Annualized volatility (based on 2.82 year historical volatility as of the grant date): 18.02%

~~Table of Contents~~

The table below presents the PRSUs that will vest on a market condition:


	Performance-
	Based Restricted	Monte Carlo
	Stock Units	Valuation of
	Based on a	the Company's

				Performance-
				Based Restricted	Monte Carlo
				Stock Units	Valuation of
				Based on a	the Company's
	Market Condition	Stock		Market Condition	Stock
Unvested at December 31, 2019	8,994	$	25.74	8,994	$	25.74
Granted	4,032		22.16	4,032		22.16
Vested	1,197		24.44	1,197		24.44
Forfeited	1,682		22.44	1,682		24.44
Unvested at March 31, 2020	10,147	$	24.69

Unvested at September 30, 2020				10,147	$	24.69

Unvested at December 31, 2018	5,884	$	26.42	5,884	$	26.42
Granted	2,073		24.45	3,110		24.45
Vested	—		—	—		—
Forfeited	—		—	—		—
Unvested at March 31, 2019	7,957	$	25.91
Unvested at September 30, 2019				8,994	$	25.74

As of ~~March 31,~~September 30, 2020, the Company had ~~$111,000~~$90,000 of unrecognized compensation costs related to the PRSUs that are based on a market condition. Performance will be measured over a three-year performance period and will be cliff vested.

(12) Earnings Per Share

Holders of unvested restricted stock ~~receive nonforfeitable~~accrue dividends at the same rate as common shareholders and they both share equally in undistributed earnings. Unvested restricted stock awards that are time-based contain nonforfeitable rights to dividends or dividend equivalents and are considered to be participating securities in the earnings per share computation using the two-class method. Under the two-class method, earnings are allocated to common shareholders and participating securities according to their respective rights to earnings. Unvested restricted stock awards that vest based on performance or market conditions are not considered to be participating securities in the earnings per share calculation because accrued dividends on shares that do not vest are forfeited.

Table of Contents

The table below presents the information used to compute basic and diluted earnings per share:


					Three Months Ended				Nine Months Ended
	Three Months Ended				September 30,				September 30,
(Dollars in thousands, except per share data)	2020		2019		2020		2019		2020		2019
Net income	$	4,473	$	6,524	$	4,318	$	5,366	$	13,082	$	16,950
Income allocated to participating securities		(11)		(35)		(23)		(38)		(47)		(112)
Net income available to common shareholders	$	4,462	$	6,489	$	4,295	$	5,328	$	13,035	$	16,838


Weighted-average number of shares used in:
Basic earnings per share		9,237,466		9,169,256		9,104,079		9,212,119		9,144,463		9,184,741
Dilutive common stock equivalents:
Stock options and restricted stock units		82,133		143,883		30,010		83,610		57,419		124,679
Diluted earnings per share		9,319,599		9,313,139		9,134,089		9,295,729		9,201,882		9,309,420


Net income per common share, basic	$	0.48	$	0.71	$	0.47	$	0.58	$	1.43	$	1.83
Net income per common share, diluted	$	0.48	$	0.70	$	0.47	$	0.57	$	1.42	$	1.81

2223

Table of Contents

(13) Other Comprehensive Income and Loss

The table below presents the changes in the components of accumulated other comprehensive income and loss, net of taxes:



	Unfunded		Unrealized				Unfunded		Unrealized
	Pension		(Gain)/Loss on				Pension		(Gain)/Loss on
(Dollars in thousands)	Liability		Securities		Total		Liability		Securities		Total
Three months ended March 31, 2020
Three months ended September 30, 2020
Balances at beginning of period	$	8,178	$	(510)	$	7,668	$	8,178	$	(315)	$	7,863
Other comprehensive loss, net of taxes		—		102		102		—		4		4
Amounts reclassified from other comprehensive income, net of taxes								—		—		—
Net current period other comprehensive loss		—		102		102		—		4		4
Balances at end of period	$	8,178	$	(408)	$	7,770	$	8,178	$	(311)	$	7,867

Three months ended March 31, 2019

Three months ended September 30, 2019
Balances at beginning of period	$	7,721	$	88	$	7,809	$	7,721	$	(521)	$	7,200
Other comprehensive income, net of taxes		—		(490)		(490)		—		(70)		(70)
Amounts reclassified from other comprehensive income, net of taxes								—		91		91
Net current period other comprehensive loss								—		21		21
Balances at end of period							$	7,721	$	(500)	$	7,221

Nine months ended September 30, 2020
Balances at beginning of period							$	8,178	$	(510)	$	7,668
Other comprehensive income, net of taxes								—		(22)		(22)
Amounts reclassified from other comprehensive income, net of taxes								—		221		221
Net current period other comprehensive loss								—		199		199
Balances at end of period							$	8,178	$	(311)	$	7,867

Nine months ended September 30, 2019
Balances at beginning of period							$	7,721	$	88	$	7,809
Other comprehensive income, net of taxes								—		(711)		(711)
Amounts reclassified from other comprehensive income, net of taxes								—		123		123
Net current period other comprehensive income		—		(490)		(490)		—		(588)		(588)
Balances at end of period	$	7,721	$	(402)	$	7,319	$	7,721	$	(500)	$	7,221

The table below presents the tax effect on each component of accumulated other comprehensive income and loss:



	Three Months Ended March 31,												Three Months Ended September 30,
	2020						2019						2020						2019
	Pretax				After Tax		Pretax				After Tax		Pretax				After Tax		Pretax				After Tax
(Dollars in thousands)	Amount		Tax		Amount		Amount		Tax		Amount		Amount		Tax		Amount		Amount		Tax		Amount
Unrealized (gain)/loss on securities	$	139	$	(37)	$	102	$	(668)	$	178	$	(490)
Unrealized loss (gain) on securities													$	5	$	(1)	$	4	$	(95)	$	25	$	(70)
Amount reclassified from other comprehensive income														—		—		—		123		(32)		91
Total	$	139	$	(37)	$	102	$	(668)	$	178	$	(490)	$	5	$	(1)	$	4	$	28	$	(7)	$	21


	Nine Months Ended September 30,
	2020						2019
	Pretax				After Tax		Pretax				After Tax
(Dollars in thousands)	Amount		Tax		Amount		Amount		Tax		Amount
Unrealized gain on securities	$	(30)	$	8	$	(22)	$	(969)	$	258	$	(711)
Amount reclassified from other comprehensive income		301		(80)		221		167		(44)		123
Total	$	271	$	(72)	$	199	$	(802)	$	214	$	(588)

Table of Contents

(14) Revenue Recognition

The Company’s contracts with customers are generally short-term in nature, with cycles of one year or less. These can range from an immediate term for services such as wire transfers, foreign currency exchanges and cashier’s check purchases, to several days for services such as processing annuity and mutual fund sales. Some contracts may be of an ongoing nature, such as providing deposit account services, including ATM access, check processing, account analysis and check ordering. However, provision of an assessable service and payment for such service is usually concurrent or closely timed. Contracts related to financial instruments, such as loans, investments and debt, are excluded from the scope of this reporting requirement.

After analyzing the Company’s revenue sources, including the amount of revenue received, the timing of services rendered and the timing of payment for these services, the Company has determined that the rendering of services and the payment for such services are generally closely matched. Any differences are not material to the Company’s consolidated financial statements. Accordingly, the Company generally records income when payment for services is received.

~~Table of Contents~~

Revenue from contracts with customers is reported in service fees on loan and deposit accounts and in other noninterest income in the consolidated statements of income. The table below reconciles the revenue from contracts with customers and other revenue reported in those line items:



	Service Fees on						Service Fees on
	Loan and Deposit						Loan and Deposit
(Dollars in thousands)	Accounts		Other		Total		Accounts		Other		Total
Three months ended March 31, 2020
Three months ended September 30, 2020
Revenue from contracts with customers	$	298	$	33	$	331	$	275	$	35	$	310
Other revenue		155		27		182		453		28		481
Total	$	453	$	60	$	513	$	728	$	63	$	791

Three months ended March 31, 2019

Three months ended September 30, 2019
Revenue from contracts with customers	$	327	$	46	$	373	$	347	$	37	$	384
Other revenue		111		26		137		157		18		175
Total	$	438	$	72	$	510	$	504	$	55	$	559

Nine months ended September 30, 2020
Revenue from contracts with customers							$	918	$	88	$	1,006
Other revenue								798		83		881
Total							$	1,716	$	171	$	1,887

Nine months ended September 30, 2019
Revenue from contracts with customers							$	1,047	$	137	$	1,184
Other revenue								380		498		878
Total							$	1,427	$	635	$	2,062

(15) Leases

The Company leases most of its premises and some vehicles and equipment under operating leases expiring on various dates through ~~2029.~~2030. The majority of lease agreements relate to real estate and generally provide that the Company pay taxes, insurance, maintenance and certain other operating expenses applicable to the leased premises. Variable lease components and nonlease components are not included in the Company’s computation of the right-of-use (ROU) asset or lease liability. The Company also does not include short-term leases in the computation of the ROU asset or lease liability. Short-term leases are leases with a term at commencement of 12 months or less. Short-term lease

Table of Contents

expense is recorded on a straight-line basis over the term of the lease. Lease agreements do not contain any residual value guarantees or restrictive covenants.

Certain leases have renewal options at the expiration of the lease terms. Generally, option periods are not included in the computation of the lease term, ROU asset or lease liability because the Company is not reasonably certain to exercise renewal options at the expiration of the lease terms. The Company has elected to use the package of practical expedients to: a) not reassess whether any expired or existing contracts are or contain leases, b) not reassess the lease classification for any expired or existing leases, and c) not reassess initial direct costs for any existing leases. The Company has also chosen the option to not restate comparative periods prior to the adoption of the new lease accounting standard.

Because the discount rates implicit in our leases are not known, discount rates have been estimated using the rates for fixed-rate, amortizing advances from the Federal Home Loan Bank (FHLB) for the approximate terms of the leases. FHLB advances are collateralized by a blanket pledge of the Bank’s assets that are not otherwise pledged.

The table below presents lease costs and other information for the periods indicated:

Three Months Ended

March 31,

(Dollars in thousands)

2020

2019

Lease Costs:

Operating lease costs

$
815

$
783

Short-term lease costs

6

6

Variable lease costs

41

25

Total lease costs

$
862

$
814

��

Cash paid for amounts included in measurement of lease liabilities

802

773

ROU assets obtained in exchange for new operating lease liabilities

1,768

12,995


	Three Months Ended				Nine Months Ended
	September 30,				September 30,
(Dollars in thousands)	2020		2019		2020		2019
Lease Costs:
Operating lease costs	$	878	$	777	$	2,509	$	2,342
Short-term lease costs		5		21		17		37
Variable lease costs		38		40		115		93
Total lease costs	$	921	$	838	$	2,641	$	2,472

Cash paid for amounts included in measurement of lease liabilities	$	808	$	721	$	2,414	$	2,266
ROU assets obtained in exchange for new operating lease liabilities	$	2,247	$	246	$	4,033	$	13,254

2426

Table of Contents

At ~~March 31,~~September 30, 2020, future minimum rental commitments under noncancellable operating leases are as follows:

(Dollars in thousands)

2020

$
2,368

2021

2,631

2022

2,373

2023

2,087

2024

1,800

Thereafter

3,112

Total

14,371

Less present value discount

1,130

Present value of leases

$
13,241


(Dollars in thousands)
2020	$	820
2021		2,974
2022		2,690
2023		2,339
2024		2,060
Thereafter		4,294
Total		15,177
Less present value discount		1,047
Present value of leases	$	14,130

The table below presents other lease related information:

March 31,

March 31,

2020

2019

Weighted-average remaining lease term (years)

5.79

6.51

Weighted-average discount rate

2.75
%

2.91
%


	September 30,			September 30,
	2020			2019
Weighted-average remaining lease term (years)		6.00			6.23
Weighted-average discount rate		2.45	%		2.90	%

(16) Fair Value ~~of Financial Instruments~~

In accordance with the Fair Value Measurements and Disclosures topic of the FASB ASC, the Company groups its ~~financial~~ assets and liabilities ~~valued~~measured or disclosed at fair value into three levels based on the markets in which the ~~financial~~ assets and liabilities are traded and the reliability of the assumptions used to determine fair value as follows:

·Level 1 — Valuation is based upon quoted prices (unadjusted) for identical assets or liabilities traded in active markets. A quoted price in an active market provides the most reliable evidence of fair value and shall be used to measure fair value whenever available.

●Level 1 — Valuation is based upon quoted prices (unadjusted) for identical assets or liabilities traded in active markets. A quoted price in an active market provides the most reliable evidence of fair value and shall be used to measure fair value whenever available.

·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 all significant assumptions are observable in the market.

●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 all significant assumptions are observable in the market.

·Level 3 — Valuation is generated from model-based techniques that use significant assumptions not observable in the market. These unobservable assumptions reflect management’s own estimates of assumptions that market participants would use in pricing the asset or liability. Valuation techniques include use of discounted cash flow models and similar techniques that require the use of significant judgment or estimation.

●Level 3 — Valuation is generated from model-based techniques that use significant assumptions not observable in the market. These unobservable assumptions reflect management’s own estimates of assumptions that market participants would use in pricing the asset or liability. Valuation techniques include use of discounted cash flow models and similar techniques that require the use of significant judgment or estimation.

In accordance with the Fair Value Measurements and Disclosures topic, the Company bases its fair values on the price that it would expect to receive if an asset were sold or the price that it would expect to pay to transfer a liability in an orderly transaction between market participants at the measurement date. Also as required, the Company maximizes the use of observable inputs and minimizes the use of unobservable inputs when developing fair value measurements.

The Company uses fair value measurements to determine fair value disclosures. Investment securities held for sale and derivatives are recorded at fair value on a recurring basis. From time to time, the Company may be required to record other ~~financial~~ assets at fair value on a nonrecurring basis, such as loans held for sale, impaired loans and investments, and mortgage servicing assets. These nonrecurring fair value adjustments typically involve application of the lower of cost or fair value accounting or write-downs of individual assets.

Investment Securities Available for Sale. The estimated fair values of U.S. government-sponsored mortgage-backed securities are considered Level 2 inputs because the valuation for investment securities utilized pricing models that varied based on asset class and included trade, bid and other observable market information.

2527

Table of Contents

Interest Rate Contracts. The Company may enter into interest rate lock commitments with borrowers on loans intended to be sold. To manage interest rate risk on the lock commitments, the Company may also enter into forward loan sale commitments. The interest rate lock commitments and forward loan sale commitments are treated as derivatives and are recorded at their fair value determined by referring to prices quoted in the secondary market for similar contracts. The fair value inputs are considered Level 2 inputs. Interest rate contracts that are classified as assets are included with prepaid expenses and other assets on the consolidated balance sheet while interest rate contracts that are classified as liabilities are included with accounts payable and accrued expenses.

The estimated fair values of the Company’s financial instruments are as follows:


	Carrying				Fair Value Measurements Using
(Dollars in thousands)	Amount		Fair Value		Level 1		Level 2		Level 3
September 30, 2020
Assets
Cash and cash equivalents	$	237,498	$	237,498	$	237,498	$	—	$	—
Investment securities available for sale		3,959		3,959		—		3,959		—
Investment securities held to maturity		292,528		309,471		—		309,471		—
Loans held for sale		834		870		—		870		—
Loans receivable, net		1,482,639		1,562,422		—		—		1,562,422
FHLB stock		8,144		8,144		—		8,144		—
FRB stock		3,145		3,145		—		3,145		—
Accrued interest receivable		7,214		7,214		19		794		6,401
Interest rate contracts		60		60		—		60		—

Liabilities
Deposits		1,662,706		1,667,045		—		1,285,438		381,607
Advances from the Federal Home Loan Bank		141,000		145,623		—		145,623		—
Securities sold under agreements to repurchase		10,000		10,484		—		10,484		—
Accrued interest payable		99		99		—		48		51
Interest rate contracts		60		60		—		60		—

December 31, 2019
Assets
Cash and cash equivalents	$	44,806	$	44,806	$	44,806	$	—	$	—
Investment securities available for sale		8,628		8,628		—		8,628		—
Investment securities held to maturity		363,883		371,305		—		371,305		—
Loans held for sale		470		480		—		480		—
Loans receivable, net		1,584,784		1,627,903		—		—		1,627,903
FHLB stock		8,723		8,723		—		8,723		—
FRB stock		3,128		3,128		—		3,128		—
Accrued interest receivable		5,409		5,409		32		952		4,425
Interest rate contracts		5		5		—		5		—

Liabilities
Deposits		1,631,933		1,632,741		—		1,167,990		464,751
Advances from the Federal Home Loan Bank		156,000		156,906		—		156,906		—
Securities sold under agreements to repurchase		10,000		9,968		—		9,968		—
Accrued interest payable		397		397		—		47		350
Interest rate contracts		5		5		—		5		—

Carrying

Fair Value Measurements Using

(Dollars in thousands)

Amount

Fair Value

Level 1

Level 2

Level 3

March 31, 2020

Assets

Cash and cash equivalents

$
95,746

$
95,746

$
95,746

$
—

$
—

Investment securities available for sale

6,393

6,393

—

6,393

—

Investment securities held to maturity

360,551

379,592

—

379,592

—

Loans held for sale

681

703

—

703

—

Loans receivable, net

1,561,586

1,667,989

—

—

1,667,989

FHLB stock

8,744

8,744

—

8,744

—

FRB stock

3,134

3,134

—

3,134

—

Accrued interest receivable

5,465

5,465

16

984

4,465

Interest rate contracts

34

34

—

34

—

Liabilities

Deposits

1,657,031

1,662,674

—

1,168,792

493,882

Advances from the Federal Home Loan Bank

156,000

160,257

—

160,257

—

Securities sold under agreements to repurchase

10,000

10,349

—

10,349

—

Accrued interest payable

207

207

—

43

164

Interest rate contracts

34

34

—

34

—

December 31, 2019

Assets

Cash and cash equivalents

$
44,806

$
44,806

$
44,806

$
—

$
—

Investment securities available for sale

8,628

8,628

—

8,628

—

Investment securities held to maturity

363,883

371,305

—

371,305

—

Loans held for sale

470

480

—

480

—

Loans receivable, net

1,584,784

1,627,903

—

—

1,627,903

FHLB stock

8,723

8,723

—

8,723

—

FRB stock

3,128

3,128

—

3,128

—

Accrued interest receivable

5,409

5,409

32

952

4,425

Interest rate contracts

5

5

—

5

—

Liabilities

Deposits

1,631,933

1,632,741

—

1,167,990

464,751

Advances from the Federal Home Loan Bank

156,000

156,906

—

156,906

—

Securities sold under agreements to repurchase

10,000

9,968

—

9,968

—

Accrued interest payable

397

397

—

47

350

Interest rate contracts

5

5

—

5

—

Table of Contents

At ~~March 31,~~September 30, 2020 and December 31, 2019, neither the commitment fees received on commitments to extend credit nor the fair value thereof was material to the consolidated financial statements of the Company.

~~Table of Contents~~

The table below presents the balance of assets and liabilities measured at fair value on a recurring basis:



(Dollars in thousands)	Level 1		Level 2		Level 3		Total		Level 1		Level 2		Level 3		Total
March 31, 2020
September 30, 2020
Interest rate contracts — assets	$	—	$	34	$	—	$	34	$	—	$	60	$	—	$	60
Interest rate contracts — liabilities		—		(34)		—		(34)		—		(60)		—		(60)
Investment securities available for sale		—		6,393		—		6,393		—		3,959		—		3,959


December 31, 2019
Interest rate contracts — assets	$	—	$	5	$	—	$	5	$	—	$	5	$	—	$	5
Interest rate contracts — liabilities		—		(5)		—		(5)		—		(5)		—		(5)
Investment securities available for sale		—		8,628		—		8,628		—		8,628		—		8,628

The table below presents the balance of assets measured at fair value on a nonrecurring basis as of ~~March~~September 30, 2020 and December 31, ~~2020.~~2019 and the related losses for the nine months ended September 30, 2020 and the year ended December 31, 2019:



	Fair Value											Fair Value
(Dollars in thousands)	Adjustment Date	Level 1		Level 2		Level 3		Total			Total Losses	Adjustment Date	Level 1		Level 2		Level 3		Total			Total Losses

March 31, 2020

September 30, 2020
Mortgage servicing assets	3/31/2020	$	—	$	—	$	578	$	578	$	(2)	9/30/2020	$	—	$	—	$	452	$	452	$	(53)


December 31, 2019
Mortgage servicing assets	9/30/2019		—		—		452		452		(16)	9/30/2019		—		—		452		452		(16)

Mortgage servicing assets are valued using a discounted cash flow model. Assumptions used in the model include mortgage prepayment speeds, discount rates and cost of servicing. Losses on mortgage servicing assets are included in service fees on loan and deposit accounts in the consolidated statements of income.

The table below presents the significant unobservable inputs for Level 3 nonrecurring fair value measurements. The discount rates and prepayment speeds have been weighted by the relative notional amounts.



				Unobservable		Range				Unobservable		Range
(Dollars in thousands)	Fair Value		Valuation Technique	Input	(Weighted Average)		Fair Value		Valuation Technique	Input	(Weighted Average)
March 31, 2020:
September 30, 2020:
Mortgage servicing assets	$	578	Discounted cash flow	Discount rate		9.25% - 11.25% (10.25%)	$	452	Discounted cash flow	Discount rate		9.25% - 11.25% (10.25%)
				Prepayment speed (CPR)		9.45 - 16.45 (13.26)
				Annual cost to service (per loan, in dollars)	$	75
										Prepayment speed (CPR)		9.36 - 18.16 (13.54)
										Annual cost to service (per loan, in dollars)	$	75
December 31, 2019:
Mortgage servicing assets	$	452	Discounted cash flow	Discount rate		9.25% - 11.25% (10.25%)	$	452	Discounted cash flow	Discount rate		9.25% - 11.25% (10.25%)
				Prepayment speed (CPR)		11.09 - 14.24 (12.58)
				Annual cost to service (per loan, in dollars)	$	75
										Prepayment speed (CPR)		11.09 - 14.24 (12.58)
										Annual cost to service (per loan, in dollars)	$	75

Table of Contents

(17) Subsequent Events

On ~~April 30,~~October 29, 2020, the Board of Directors of Territorial Bancorp Inc. declared a quarterly cash dividend of $0.23 per share of common stock. The dividend is expected to be paid on ~~May 28,~~November 25, 2020 to stockholders of record as of ~~May 14,~~November 12, 2020.

~~Table of Contents~~

ITEM 2.MANAGEMENT’S DISCUSSION AND ~~ANALYSIS~~ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Cautionary Statement Regarding Forward-Looking Information

This Quarterly Report contains forward-looking statements, which can be identified by the use of words such as “estimate,” “project,” “believe,” “intend,” “anticipate,” “plan,” “seek,” “expect,” “will,” “may,” “continue” and words of similar meaning. These forward-looking statements include, but are not limited to:

●

statements of our goals, intentions and expectations;

●

statements regarding our business plans, prospects, growth and operating strategies;

●

statements regarding the asset quality of our loan and investment portfolios; and

●

estimates of our risks and future costs and benefits.

These forward-looking statements are based on our current beliefs and expectations and are inherently subject to significant business, economic and competitive uncertainties and contingencies, many of which are beyond our control. In addition, these forward-looking statements are subject to assumptions with respect to future business strategies and decisions that are subject to change. You should not place undue reliance on such statements. We are under no duty to and do not take any obligation to update any forward-looking statements after the date of this Quarterly Report.

The following factors, among others, could cause actual results to differ materially from the anticipated results or other expectations expressed in the forward-looking statements:

●

the effect of any pandemic disease, including COVID-19, natural disaster, war, act of terrorism, accident or similar action or event;

●

general economic conditions, either internationally, nationally or in our market areas, that are worse than expected;

●

competition among depository and other financial institutions;

●

inflation and changes in the interest rate environment that reduce our margins or reduce the fair value of financial instruments;

●

adverse changes in the securities markets;

●

changes in laws or government regulations or policies affecting financial institutions, including changes in regulatory fees and capital requirements;

●

changes in monetary or fiscal policies of the U.S. Government, including policies of the U.S. Treasury and the Federal Reserve Board;

●

our ability to enter new markets successfully and capitalize on growth opportunities;

●

our ability to successfully integrate acquired entities, if any;

Table of Contents

●

changes in consumer demand, spending, borrowing and savings habits;

●

changes in accounting policies and practices, as may be adopted by the bank regulatory agencies, the Financial Accounting Standards Board, the Securities and Exchange Commission and the Public Company Accounting Oversight Board;

~~Table of Contents~~

●

changes in our organization, compensation and benefit plans;

●

the timing and amount of revenues that we may recognize;

●

the value and marketability of collateral underlying our loan portfolios;

●

our ability to retain key employees;

●

cyberattacks, computer viruses and other technological risks that may breach the security of our websites or other systems to obtain unauthorized access to confidential information, destroy data or disable our systems;

●

technological change that may be more difficult or expensive than expected;

●

the ability of third-party providers to perform their obligations to us;

●

the ability of the U.S. Government to manage federal debt limits;

●

the quality and composition of our investment portfolio;

●

changes in market and other conditions that would affect our ability to repurchase our common stock; and

●

changes in our financial condition or results of operations that reduce capital available to pay dividends.

In addition, given the ongoing and dynamic nature of the circumstances, it is difficult to predict the full impact of the COVID-19 outbreak on our business. The extent of such impact will depend on future developments, which are highly uncertain, including when the coronavirus can be controlled and abated and when and how the economy may be reopened. As the result of the COVID-19 pandemic and the related adverse local and national economic consequences, we could be subject to any of the following risks, any of which could have a material, adverse effect on our business, financial condition, liquidity, and results of operations:

●

demand for our products and services may decline, making it difficult to grow assets and income;

●

if the economy is unable to substantially reopen, and high levels of unemployment continue for an extended period of time, loan delinquencies, problem assets, and foreclosures may increase, resulting in increased charges and reduced income;

●

collateral for loans, especially real estate, may decline in value, which could cause loan losses to increase;

●

our allowance for loan losses may have to be increased if borrowers experience financial difficulties beyond loan deferral periods, which will adversely affect our net income;

●

the net worth and liquidity of loan guarantors may decline, impairing their ability to honor commitments to us;

●

as the result of the decline in the Federal Reserve Board’s target federal funds rate to near 0%, the yield on our assets may decline to a greater extent than the decline in our cost of interest-bearing liabilities, reducing our net interest margin and spread and reducing net income;

●

a material decrease in net income or a net loss over several quarters could result in a decrease in the rate of our quarterly cash dividend;

●

our cyber security risks are increased as the result of an increase in the number of employees working remotely;

Table of Contents

●

we rely on third party vendors for certain services and the unavailability of a critical service due to the COVID-19 outbreak could have an adverse effect on us; and

●

Federal Deposit Insurance Corporation premiums may increase if the agency experiences additional resolution costs.

Because of these and a wide variety of other uncertainties, our actual future results may be materially different from the results indicated by these forward-looking statements.

Overview

We have historically operated as a traditional thrift institution. The significant majority of our assets consist of long-term, fixed-rate residential mortgage loans and mortgage-backed securities, which we have funded primarily with deposit inflows, cash balances at the Federal Reserve Bank, loan and security repayments, advances from the Federal Home Loan Bank, our capital, proceeds from securities sold under agreements to repurchase and proceeds from loan and security sales. As a result, we may be vulnerable to increases in interest rates, as our interest-bearing liabilities mature or reprice more quickly than our interest-earning assets.

The State of Hawaii has been affected by COVID-19. Like other states, Hawaii ~~has~~ mandated that many non-essential businesses to close temporarily and the public to self-quarantine to limit the spread of COVID-19. ~~This~~When the pandemic started, Hawaii also imposed a 14-day quarantine for any out-of-state visitors and residents returning to the State. The 14-day quarantine reduced the number of visitors to the State from 30,000 per day during the same period last year to a few hundred per day. The tourism industry is the largest sector of Hawaii’s economy and the reduction in the number of visitors to the State and the stay-at-home mandate ~~has~~ resulted in the layoff and furlough of workers inand increased the State’s unemployment rate. As of October 15, 2020, visitors to the State and ~~an increase in unemployment claims.~~ returning residents would not be subject to a 14-day quarantine provided they tested negative for COVID-19 within 72 hours prior to the departure of their final leg of travel.

To assist customers during COVID-19, we have:

•Provided payment deferrals to borrowers who have experienced financial difficulties

because of COVID-19;

•Originated 23 Paycheck Protection Program loans totaling $1.7 million; and

•Waived early withdrawal penalties on certificates of deposit.

To qualify for the Bank’s loan deferral program, a borrower’s financial difficulties must be related to COVID-19 and the loan must not be more than 30 days past due as of December 31, 2019. In the loan payment deferral program, borrowers are allowed to defer loan payments for six months. For residential mortgage loans, the deferred interest will be payable within five years after the six-month deferral period ends. The term of the loan will be extended by six months to allow the loan to fully amortize. At the end of the six month deferral period, the Bank will be working with customers on a payment resumption plan.

During the payment deferral period, the borrowers are required to continue to make their escrow payments, which include insurance and property tax payments. Through October 19, 2020, all of the borrowers who received loan payment deferrals have made their escrow payments.

As of ~~April 15,~~October 19, 2020, we have ~~received forbearance inquiries totaling $195.3~~granted loan payment deferrals on $142.5 million ~~or 12.5%~~of loans, which represent 9.6% of total loans ~~receivable. $189.3~~receivable as of September 30, 2020. $136.9 million of these loan ~~forbearance inquiries consist of~~payment deferrals are on one- to four-family residential mortgage loans, ~~and~~which represent ~~12.1%~~9.2% of the total loans ~~receivable. These~~receivable as of September 30, 2020. We believe these loans are currently well secured as the ratio of the current loan balance to the current tax-assessed value of the property securing these mortgage loans averages ~~55.2%~~55.1%. One- to four-family residential mortgage loans represent ~~97.0%~~96.9% of our total loan portfolio ~~balance. These one- to four-family residential mortgage loans are well-secured as the~~balance with a ratio of the current loan balance to the current tax-assessed value of the property securing these loans ~~averages 46.3%~~averaging 45.5%. We have also ~~received forbearance inquires~~granted loan payment deferrals on ~~$4.4~~$5.3 million of commercial mortgage, commercial and industrial and home equity line of credit loans, which represent ~~0.3%~~0.4% of the total balance of loans receivable ~~$1.1~~as of September 30, 2020.

Table of Contents

As of October 19, 2020, we have $66.3 million of ~~commercial~~ loans, ~~which represent 0.1%~~or 4.4% of total loans receivable as of September 30, 2020, resume loan payments. $71.2 million of loans, or 4.9% of total loans receivable as of September 30, 2020, have their first payment date on or after November 1, 2020.


	One- to Four-Family Residential
							Other Loans
					Total		(commercial
					One- to Four-		mortgage,
					Family		commercial
	Six Month		Six Month		Residential		and industrial				Percentage
	Deferral Ends		Deferral Ends		Mortgage Loans		and home				of Total
	On or Before		On or After		on Payment		equity lines		Total		Loans
	10/1/2020		11/1/2020		Deferral		of credit)		Loans		at 9/30/20

	(Dollars in millions)

Loan payment deferrals granted	$	66.0	$	70.9	$	136.9	$	5.3	$	142.2	9.6	%

Less:
Loans resuming payment currently on accrual		61.3		(a)		61.3		1.7		63.0	4.2
Loans continuing to pay escrow only		2.1		(a)		2.1		0.0		2.1	0.1
Loans currently working on payment resumption plan		2.6		(a)		2.6		0.0		2.6	0.2
Loans resuming payment early before deferral period ends and currently on accrual		—		3.3		3.3		0.0		3.3	0.2

Total loans on deferral with first payment on or after November 1, 2020			$	67.6	$	67.6	$	3.6	$	71.2	4.9	%

(a) to be determined as deferral period ends on or after 11/1/20

The Coronavirus Aid, Relief, and Economic Security (CARES) Act was passed by Congress and signed into law by the President on March 27, 2020. The CARES Act provides relief to financial institutions from categorizing eligible loan modifications as troubled debt restructurings over the remaining life of the ~~total balance of loans receivable~~modified loan. In addition, Interagency Statements were issued on March 22, 2020 and ~~$553,000 of home equity lines of credit, which represent 0.0%~~April 7, 2020 by bank regulatory agencies to encourage financial institutions to work prudently with borrowers. We will be using the provisions of the ~~total balance of~~CARES Act and the Interagency Statements to account for the loans ~~receivable. Management is currently analyzing these forbearance inquiries and may allow borrowers who are experiencing financial difficulties due to COVID-19 to defer up to six loan payments.~~receiving modifications.

Since the beginning of the year, and through ~~April 15,~~September 30, 2020, we have not seen an increase in loan delinquencies, significant changes in deposits or significant drawdowns on any lines of credit. Loan delinquencies do not include loans requesting payment deferral because of COVID-19. We do not have any commercial loans to hotels, businesses in the transportation industry, restaurants or retail establishments.

~~Table of Contents~~

Our ninth share repurchase program was completed on April 21, 2020. Due to the uncertainty surrounding COVID-19, we have not announced a new share repurchase program.

Seven of our 29 branch offices have been closed temporarily because of the reduced demand for banking services that occurred with the quarantine. Many of our employees are working from home or in the branch offices that have been closed to maintain social-distancing.

We have continued our focus on originating one- to four-family residential real estate loans. Our emphasis on conservative loan underwriting has resulted in continued low levels of nonperforming assets. Our nonperforming assets, which can include nonaccrual loans and real estate owned, totaled ~~$708,000,~~$2.2 million, or ~~0.03%~~0.10% of total assets at ~~March 31,~~September 30, 2020 compared to $736,000 or 0.04% of total assets at December 31, 2019. ~~Our nonperforming loans and loss experience has enabled us to maintain a relatively low allowance~~We recorded $2.3 million in provisions for loan losses ~~in relation to other peer institutions~~for the nine months ended September 30, 2020 and ~~correspondingly resulted in low levels~~$65,000 of provisions for loan ~~losses. Our provisions for loan~~ losses ~~were $217,000 and $5,000~~ for the ~~three~~nine months ended ~~March 31, 2020 and 2019, respectively.~~September 30, 2019. The increase in ~~provisions in 2020 resulted~~the loan loss provision occurred primarily from an increase in the qualitative factors used to calculate the allowance for loan losses. The qualitative factors were raised ~~in consideration~~primarily because Hawaii’s

Table of ~~Hawaii's rising~~ Contents

unemployment rate increased due to ~~the stay-at-home mandate~~layoffs that resulted from ~~the~~ government mandates to minimize the spread of COVID-19.

Other than our loans for the construction of one- to four-family residential homes, we do not offer “interest only” mortgage loans (where the borrower pays only interest for an initial period, after which the loan converts to a fully amortizing loan) on one- to four-family residential properties. We also do not offer loans that provide for negative amortization of principal, such as “Option ARM” loans, where the borrower can pay less than the interest owed on their loan, resulting in an increased principal balance during the life of the loan. We do not offer “subprime loans” (loans that generally target borrowers with weakened credit histories typically characterized by payment delinquencies, previous charge-offs, judgments, bankruptcies, or borrowers with questionable repayment capacity as evidenced by low credit scores or high debt-burden ratios) or Alt-A loans (traditionally defined as nonconforming loans having less than full documentation). We also do not own any private label mortgage-backed securities that are collateralized by Alt-A, low or no documentation or subprime mortgage loans.

We sold ~~$2.7 million and $2.3 million of~~ fixed-rate mortgage loans ~~for~~with principal balances of $22.3 million and $3.6 million during the ~~three~~nine months ended ~~March 31,~~September 30, 2020 and 2019, respectively. WeDuring the nine months ended September 30, 2020, we also securitized fixed-rate first mortgage loans with a book value of $9.4 million ~~during the three months ended March 31, 2020~~ and received ~~$9.8 million of~~ mortgage-backed securities ~~in return.~~with a fair market value of $9.8 million. Federal Home Loan Bank advances ~~were $156.0~~decreased by $15.0 million ~~at March 31,~~to $141.0 million for the nine months ended September 30, 2020 and ~~$104.5~~increased by $41.7 million ~~at March 31,~~to $183.9 million for the nine months ended September 30, 2019. The $41.7 million increase in Federal Home Loan Bank advances during the nine months ended September 30, 2019 was done to reduce interest rate risk. Securities sold under agreements to repurchase ~~were~~remained constant at $10.0 million ~~at March 31,~~for the nine months ended September 30, 2020 and decreased by $20.0 million to $10.0 million for the nine months ended September 30, 2019.

Our investments in mortgage-backed securities have been issued by Freddie Mac or Fannie Mae, which are U.S. government-sponsored enterprises, or Ginnie Mae, which is a U.S. government agency. These entities guarantee the payment of principal and interest on our mortgage-backed securities. As of ~~March 31,~~September 30, 2020 and December 31, 2019, we owned ~~$366.9~~$296.5 million and $372.5 million, respectively, of mortgage-backed securities issued by Freddie Mac, Fannie Mae and Ginnie Mae.

Critical Accounting Policies

There are no material changes to the critical accounting policies disclosed in Territorial Bancorp Inc.’s Annual Report on Form 10-K for the year ended December 31, 2019.

Comparison of Financial Condition at ~~March 31,~~September 30, 2020 and December 31, 2019

Assets.Our total assets increased by$~~23.5~~20.0 million, or ~~1.1%~~1.0%, to $2.1 billion ~~during the three months ended March 31,~~at September 30, 2020. The increase in assets was primarily ~~the result of~~due to a ~~$50.9~~$192.7 million increase in cash and cash equivalents, ~~that~~which was partially offset by a ~~$23.0~~$101.8 million decrease in total loans receivable and a ~~$5.6~~$76.0 million decrease in total investment securities.

Cash and Cash Equivalents. Cash and cash equivalents were ~~$95.7~~$237.5 million at ~~March 31,~~September 30, 2020, an increase of ~~$50.9~~$192.7 million since December 31, 2019. The increase in cash and cash equivalents was primarily caused by a ~~$25.1 million increase in deposits and a $23.0~~$101.8 million decrease in total loans ~~receivable.~~receivable, a $76.0 million decrease in total investment securities and a $30.8 million increase in deposits. These increases were partially offset by a $15.0 million decrease in Federal Home Loan advances.

~~Table of Contents~~

Loans. Total loans, including ~~$681,000~~$834,000 of loans held for sale, were ~~$1.6~~$1.5 billion at ~~March 31,~~September 30, 2020, or ~~74.0%~~70.4% of total assets. During the ~~three~~nine months ended ~~March 31,~~September 30, 2020, the loan portfolio, including loans held for sale, decreased by ~~$23.0~~$101.8 million, or ~~1.5%~~6.4%. The decrease in the loan portfolio primarily occurred as principal repayments, loan sales and loan securitizations exceeded the originations of new loans. We securitized fixed-rate mortgage loans with a book value of $9.4 million into Freddie Mac mortgage-backed securities during the ~~three~~nine months ended ~~March 31,~~September 30, 2020 to increase our liquid assets. The securitization transaction lowered the loan receivable balance and increased the securities balance.

Table of Contents

Securities. At ~~March 31,~~September 30, 2020, our securities portfolio totaled ~~$366.9~~$296.5 million, or ~~17.4%~~14.1% of total assets. During the ~~three~~nine months ended ~~March 31,~~September 30, 2020, the securities portfolio decreased by ~~$5.6~~$76.0 million, or ~~1.5%~~20.4%. ~~$9.8 million~~The decrease in the securities balance occurred as principal repayments and the sale of securities ~~were acquired in a loan~~exceeded the securitization where fixed-rate loans were converted into Freddie Mac mortgage-backed securities. The mortgage-backed securities in the loan securitization transaction were accounted for at fair value in accordance with the FASB ASC. Also during this period, $2.5 million of ~~securities were sold.~~ loans.

At ~~March 31,~~September 30, 2020, none of the underlying collateral consisted of subprime or Alt-A (traditionally defined as nonconforming loans having less than full documentation) loans.

Deposits. Deposits were $1.7 billion at ~~March 31,~~September 30, 2020, an increase of ~~$25.1~~$30.8 million, or ~~1.5%~~1.9%, since December 31, 2019. The growth in deposits was primarily due to increases of ~~$24.3~~$74.7 million in ~~certificates of deposit~~savings accounts and ~~$8.6~~$35.8 million in checking accounts. These increases were partially offset by ~~a $6.3~~an $86.7 million decrease in ~~savings accounts~~certificates of deposit during the ~~three~~nine months ended ~~March 31,~~September 30, 2020. The decrease in certificates of deposit included a $48.9 million planned decrease in public deposits.

Borrowings. Our borrowings consist of advances from the Federal Home Loan Bank and funds borrowed under securities sold under agreements to repurchase. During the nine months ending September 30, 2020 total borrowings decreased to $151.0 million at September 30, 2020 from $166.0 million at December 31, 2019. Federal Home Loan Bank advances decreased by $15.0 million while securities sold under agreements to repurchase remained constant. During the three months ~~ending March 31,~~ended September 30, 2020, ~~total~~we restructured $55.0 million of FHLB advances. This transaction lowered the average cost of FHLB advances from 2.28% to 1.54% and extended the average maturity date by 1.6 years. We have not required any additional borrowings ~~remained constant at $166.0 million.~~ to fund our operations. Instead we have primarily funded our operations with additional deposits, proceeds from loan sales and principal repayments on loans and mortgage-backed securities.

Stockholders’ Equity. Total stockholders’ equity ~~was~~increased to $246.7 million at September 30, 2020 from $243.9 million at ~~March 31, 2020 and~~ December 31, ~~2019. Net~~2019. The increase in stockholders’ equity occurred primarily due to net income of ~~$4.5~~$13.1 million and stock issuances of ~~$730,000~~$2.3 million, which were offset by the repurchase of ~~$3.1~~$6.6 million of common stock and the declaration of ~~$2.1~~$6.3 million of dividends.

Average Balances and Yields

The following tables set forth average balance sheets, average yields and rates, and certain other information for the periods indicated. No tax-equivalent yield adjustments were made, as the effect thereof was not material. All average balances are daily average balances. Nonaccrual loans were included in the computation of average balances and are included with accrual loans in the tables. However, no interest income was attributed to nonaccrual loans. The yields set forth below include the effect of net deferred costs, discounts and premiums that are amortized or accreted to interest income.

3135

Table of Contents


	For the Three Months Ended September 30,
	2020							2019
	Average							Average
	Outstanding					Yield/Rate		Outstanding					Yield/Rate
	Balance			Interest		(1)		Balance			Interest		(1)

	(Dollars in thousands)
Interest-earning assets:
Loans:
Real estate loans:
First mortgage:
One- to four-family residential (2)	$	1,468,756		$	14,041	3.82	%	$	1,547,792		$	15,201	3.93	%
Multi-family residential		8,943			101	4.52			12,434			142	4.57
Construction, commercial and other		21,922			245	4.47			21,357			254	4.76
Home equity loans and lines of credit		9,777			119	4.87			11,597			163	5.62
Other loans		11,294			122	4.32			8,038			104	5.18
Total loans		1,520,692			14,628	3.85			1,601,218			15,864	3.96
Investment securities:
U.S. government sponsored mortgage-backed securities (2)		318,158			2,264	2.85			368,981			2,865	3.11
Total securities		318,158			2,264	2.85			368,981			2,865	3.11
Other		166,191			239	0.58			36,489			219	2.40
Total interest-earning assets		2,005,041			17,131	3.42			2,006,688			18,948	3.78
Non-interest-earning assets		79,273							75,890
Total assets	$	2,084,314						$	2,082,578

Interest-bearing liabilities:
Savings accounts	$	962,882			536	0.22	%	$	923,933			1,135	0.49	%
Certificates of deposit		377,256			1,342	1.42			446,081			2,232	2.00
Money market accounts		5,855			6	0.41			4,716			5	0.42
Checking and Super NOW accounts		233,128			13	0.02			189,720			10	0.02
Total interest-bearing deposits		1,579,121			1,897	0.48			1,564,450			3,382	0.86
Federal Home Loan Bank advances		141,001			724	2.05			163,110			973	2.39
Securities sold under agreements to repurchase		10,000			46	1.84			10,001			42	1.68
Total interest-bearing liabilities		1,730,122			2,667	0.62			1,737,561			4,397	1.01
Non-interest-bearing liabilities		106,925							99,861
Total liabilities		1,837,047							1,837,422
Stockholders’ equity		247,267							245,156
Total liabilities and stockholders’ equity	$	2,084,314						$	2,082,578

Net interest income				$	14,464						$	14,551
Net interest rate spread (3)						2.80	%						2.77	%
Net interest-earning assets (4)	$	274,919						$	269,127
Net interest margin (5)						2.89	%						2.90	%
Interest-earning assets to interest-bearing liabilities		115.89	%						115.49	%

For the Three Months Ended March 31,

2020

2019

Average

Average

Outstanding

Yield/Rate

Outstanding

Yield/Rate

Balance

Interest

(1)

Balance

Interest

(1)

(Dollars in thousands)

Interest-earning assets:

Loans:

Real estate loans:

First mortgage:












One- to four-family residential (2)

$
1,525,022

$
14,810

3.88
%

$
1,529,758

$
14,993

3.92
%

Multi-family residential

9,773

112

4.58

12,096

138

4.56

Construction, commercial and other

22,952

271

4.72

21,139

251

4.75

Home equity loans and lines of credit

10,151

143

5.63

11,250

153

5.44

Other loans

9,693

121

4.99

5,477

73

5.33

Total loans

1,577,591

15,457

3.92

1,579,720

15,608

3.95

Investment securities:

U.S. government sponsored mortgage-backed securities (2)

366,678

2,780

3.03

373,116

2,871

3.08

Trust preferred securities

—

—

—

12

—

—

Total securities

366,678

2,780

3.03

373,128

2,871

3.08

Other

81,194

344

1.69

32,562

226

2.78

Total interest-earning assets

2,025,463

18,581

3.67

1,985,410

18,705

3.77

Non-interest-earning assets

77,876

78,775

Total assets

$
2,103,339

$
2,064,185

Interest-bearing liabilities:

Savings accounts

$
906,603

977

0.43
%

$
975,724

1,171

0.48
%

Certificates of deposit

477,095

2,131

1.79

424,597

2,037

1.92

Money market accounts

4,758

5

0.42

5,416

6

0.44

Checking and Super NOW accounts

200,908

11

0.02

188,202

10

0.02

Total interest-bearing deposits

1,589,364

3,124

0.79

1,593,939

3,224

0.81

Federal Home Loan Bank advances

156,000

895

2.29

107,791

555

2.06

Securities sold under agreements to repurchase

10,000

45

1.80

21,389

90

1.68

Total interest-bearing liabilities

1,755,364

4,064

0.93

1,723,119

3,869

0.90

Non-interest-bearing liabilities

101,583

101,511

Total liabilities

1,856,947

1,824,630

Stockholders’ equity

246,392

239,555

Total liabilities and stockholders’ equity

$
2,103,339

$
2,064,185

Net interest income

$
14,517

$
14,836

Net interest rate spread (3)

2.74
%

2.87
%

Net interest-earning assets (4)

$
270,099

$
262,291

Net interest margin (5)

2.87
%

2.99
%

Interest-earning assets to interest-bearing liabilities

115.39
%

115.22
%

(1)

~~(1)~~

Annualized.

(2)

~~(2)~~

Average balance includes loans or investments available for sale, as applicable.

(3)

~~(3)~~

Net interest rate spread represents the difference between the yield on average interest-earning assets and the cost of average interest-bearing liabilities.

(4)

~~(4)~~

Net interest-earning assets represent total interest-earning assets less total interest-bearing liabilities.

(5)

~~(5)~~

Net interest margin represents net interest income divided by average total interest-earning assets.

3236

Table of Contents


	For the Nine Months Ended September 30,
	2020							2019
	Average							Average
	Outstanding					Yield/Rate		Outstanding					Yield/Rate
	Balance			Interest		(1)		Balance			Interest		(1)

	(Dollars in thousands)
Interest-earning assets:
Loans:
Real estate loans:
First mortgage:
One- to four-family residential (2)	$	1,499,486		$	43,400	3.86	%	$	1,540,522		$	45,579	3.94	%
Multi-family residential		9,297			318	4.56			12,347			426	4.60
Construction, commercial and other		22,262			765	4.58			20,792			734	4.71
Home equity loans and lines of credit		10,024			461	6.13			11,353			481	5.65
Other loans		10,560			366	4.62			6,496			255	5.23
Total loans		1,551,629			45,310	3.89			1,591,510			47,475	3.98
Investment securities:
U.S. government sponsored mortgage-backed securities (2)		346,095			7,654	2.95			369,853			8,583	3.09
Trust preferred securities		—			—	—			4			—	—
Total securities		346,095			7,654	2.95			369,857			8,583	3.09
Other		115,354			753	0.87			35,960			709	2.63
Total interest-earning assets		2,013,078			53,717	3.56			1,997,327			56,767	3.79
Non-interest-earning assets		78,856							77,320
Total assets	$	2,091,934						$	2,074,647

Interest-bearing liabilities:
Savings accounts	$	930,607			2,048	0.29	%	$	948,626			3,470	0.49	%
Certificates of deposit		430,356			5,284	1.64			444,133			6,603	1.98
Money market accounts		5,147			17	0.44			5,121			17	0.44
Checking and Super NOW accounts		217,887			36	0.02			189,450			30	0.02
Total interest-bearing deposits		1,583,997			7,385	0.62			1,587,330			10,120	0.85
Federal Home Loan Bank advances		146,712			2,448	2.22			131,276			2,425	2.46
Securities sold under agreements to repurchase		10,000			137	1.83			13,755			173	1.68
Total interest-bearing liabilities		1,740,709			9,970	0.76			1,732,361			12,718	0.98
Non-interest-bearing liabilities		105,026							100,054
Total liabilities		1,845,735							1,832,415
Stockholders’ equity		246,199							242,232
Total liabilities and stockholders’ equity	$	2,091,934						$	2,074,647

Net interest income				$	43,747						$	44,049
Net interest rate spread (3)						2.80	%						2.81	%
Net interest-earning assets (4)	$	272,369						$	264,966
Net interest margin (5)						2.90	%						2.94	%
Interest-earning assets to interest-bearing liabilities		115.65	%						115.30	%

(1)	Annualized.

(2)	Average balance includes loans or investments available for sale, as applicable.

(3)	Net interest rate spread represents the difference between the yield on average interest-earning assets and the cost of average interest-bearing liabilities.

(4)	Net interest-earning assets represent total interest-earning assets less total interest-bearing liabilities.

(5)	Net interest margin represents net interest income divided by average total interest-earning assets.

Table of Contents

Comparison of Operating Results for the Three Months Ended ~~March 31,~~September 30, 2020 and 2019

General. Net income decreased by ~~$2.1~~$1.0 million, or ~~31.4%~~19.5%, to ~~$4.5~~$4.3 million for the three months ended ~~March 31, 2020~~September 30, 2019 from ~~$6.5~~$5.4 million for the three months ended ~~March 31,~~September 30, 2019. The decrease in net income was primarily due to a ~~$2.1 million decrease in noninterest income, a $212,000~~$581,000 increase in provision for loan losses, a ~~$195,000 increase~~$525,000 decrease in ~~interest expense~~noninterest income and ~~a $124,000~~an $87,000 decrease in net interest income. These decreases to net income were partially offset by ~~a $383,000 decrease~~decreases of $130,000 and $15,000 in income ~~taxes~~tax and ~~a $236,000 decrease in~~ noninterest ~~expense.~~expense, respectively.

Net Interest Income. Net interest income decreased by ~~$319,000,~~$87,000, or ~~2.2%~~0.6%, to $14.5 million for the three months ended ~~March 31,~~September 30, 2020 from ~~$14.8~~$14.6 million for the three months ended ~~March 31, 2019.~~September 30, 2019. Interest income decreased by ~~$124,000,~~$1.8 million, or ~~0.7%~~9.6%, primarily due to a 1036 basis point decrease in the average yield on average interest-earning assets ~~which was partially offset by $40.1~~and a $1.6 million ~~of growth in average interest-earning assets. Interest expense increased by $195,000, or 5.0%, due to a $32.2 million increase~~decrease in the average balance of ~~interest-bearing liabilities and~~interest-earning assets. Interest expense decreased by $1.7 million, or 39.3%, due to a ~~three~~39 basis point ~~increase~~decrease in the cost of average interest-bearing liabilities and a $7.4 million decrease in the average balance of interest-bearing liabilities. The interest rate spread and net interest margin were ~~2.74%~~2.80% and ~~2.87%~~2.89%, respectively, for the three months ended ~~March 31,~~September 30, 2020, compared to ~~2.87%~~2.77% and ~~2.99%,~~2.90% respectively, for the three months ended ~~March 31,~~September 30, 2019. The ~~decreases~~changes in the interest rate spread and in the net interest margin are attributable to a 36 basis point decrease in the 10cost of average interest-earning liabilities and a 39 basis point decrease in the yield ~~on average interest-earning assets, which was augmented by the three basis point increase in the cost~~ of average interest-bearing ~~liabilities.~~assets.

Interest Income. Interest income decreased by ~~$124,000,~~$1.8 million, or ~~0.7%~~9.6%, to ~~$18.6~~$17.1 million for the three months ended ~~March 31,~~September 30, 2020 from ~~$18.7~~$18.9 million for the three months ended ~~March 31, 2019.~~September 30, 2019. Interest income on loans decreased by ~~$151,000,~~$1.2 million, or ~~1.0%~~7.8%, to ~~$15.5~~$14.6 million for the three months ended ~~March 31,~~September 30, 2020 from ~~$15.6~~$15.9 million for the three months ended ~~March 31,~~September 30, 2019. The decrease in interest income on loans occurred because of ~~a $2.1~~an $80.5 million, or ~~0.1%~~5.0%, decrease in the average loan balances and ~~a three~~an 11 basis point decrease in the average loan yield. The decrease in the average loan balances occurred as loan repayments and loan sales ~~and securitizations~~ exceeded new loan originations. Interest income on securities decreased by ~~$91,000,~~$601,000, or ~~3.2%~~21.0%, to ~~$2.8~~$2.3 million for the three months ended ~~March 31,~~September 30, 2020 from $2.9 million for the three months ended ~~March 31,~~September 30, 2019. The decrease in interest income on securities occurred because the average balance of securities decreased by ~~$6.5~~$50.8 million, or ~~1.7%~~13.8%, and because of a ~~five~~26 basis point decline in the average securities ~~yield.~~yield, which occurred as higher yielding securities were paid off or sold. The decrease in the average security balance ~~occurred as~~was due to security repayments and ~~sales exceeded security purchases and loan securitizations.~~ sales.

Interest Expense. Interest expense ~~increased~~decreased by ~~$195,000,~~$1.7 million, or ~~5.0%~~39.3%, to ~~$4.1~~$2.7 million for the three months ended ~~March 31,~~September 30, 2020 from ~~$3.9~~$4.4 million for the three months ended ~~March 31, 2019.~~September 30, 2019. The ~~increase~~decrease in interest expense occurred because interest expense on Federal Home Loan Bank advances rose to $895,000 for the three months ended March 31, 2020 compared to $555,000 for the three months ended March 31, 2019. The increase in interest expense on advances occurred because of a $48.2 million increase in the average balance and a 23 basis point increase in the cost of advances. The increase in the average balance and cost of advances occurred as we obtained additional long-term Federal Home Loan Bank advances to control our interest rate risk by lengthening the maturity of our liabilities. The increase in interest expense on advances was partially offset by a decrease in interest expense on deposits. Interest expense oninterest-bearing deposits decreased by ~~$100,000,~~$1.5 million, or ~~3.1%~~43.9%, to ~~$3.1~~$1.9 million for the three months ended ~~March 31,~~September 30, 2020 from ~~$3.2~~$3.4 million for the three months ended ~~March 31,~~September 30, 2019. The decrease in interest expense on interest-bearing deposits was due to a ~~$4.6 million, or 0.3%, decrease in the average deposit balance and a two~~38 basis point decrease in the average rate on ~~deposits.~~interest-bearing deposits, which was partially offset by a $14.7 million, or 0.9%, increase in the average interest-bearing deposit balance. The average rate paid on interest-bearing deposits decreased to ~~0.79%~~0.48% for the three months ended ~~March 31,~~September 30, 2020 compared to ~~0.81%~~0.86% for the three months ended ~~March 31,~~September 30, 2019. The decrease in the average rate paid on interest-bearing deposits iswas primarily due to ~~a decrease in the average cost of~~lower interest rates offered on savings accounts and certificates of ~~deposit, which~~deposit. The average rate paid on savings accounts decreased to ~~1.79%~~0.22% for the three months ended ~~March 31,~~September 30, 2020 from ~~1.92%~~0.49% for the three months ended ~~March 31,~~September 30, 2019. The ~~decrease~~average rate paid on certificates of deposit decreased to 1.42% for the three months ended September 30, 2020 from 2.00% for the three months ended September 30, 2019. The increase in the average ~~deposit~~ balance of deposits was primarily due to ~~a $69.1 million decrease~~an increase in the average balance of checking and Super NOW accounts and savings accounts, which was partially offset by a ~~$52.5~~decrease in certificates of deposit. The average balance of checking and Super NOW accounts increased by $43.4 million, ~~increase in the~~or 22.9%, to $233.1 million from $189.7 million. The average balance of savings accounts increased by $38.9 million, or 4.2%, to $962.9 million from $923.9 million. The average balance of certificates of deposit ~~and a $12.7~~decreased by $68.8 million, ~~increase in the average balance of checking and NOW accounts.~~or 15.4%, to $377.3 million from $446.1 million. Interest expense on ~~securities sold under agreements~~FHLB advances decreased by $249,000 to ~~repurchase declined to $45,000~~$724,000 for the three months ended ~~March 31,~~September 30, 2020 ~~compared to $90,000~~from $973,000 for the three months ended ~~March 31,~~September 30, 2019. The decrease in interest expense on ~~securities sold under agreements to repurchase~~FHLB advances occurred ~~primarily~~ because of ~~an $11.4~~a 34 basis point decrease in the average cost of advances and by a $22.1 million decrease in the average ~~balance, which~~FHLB advance balance. The decrease in the average cost of advances occurred as ~~matured borrowings~~we restructured $82.0 million of FHLB advances at lower interest rates. The decrease in FHLB advance balance occurred as maturing advances were paid off.

3338

Table of Contents

Provision for Loan Losses. We recorded provisions for loan losses of ~~$217,000~~$692,000 and ~~$5,000~~$111,000 for the three months ended ~~March 31,~~September 30, 2020 and ~~March 31,~~September 30, 2019, respectively. The increase in provisions in 2020 resulted primarily from an increase in the qualitative factors used to calculate the allowance for loan losses. The qualitative factors were raised ~~in consideration of~~because Hawaii’s ~~rising~~ unemployment rate increased due to ~~the stay-at-home mandate from the~~layoffs that occurred as a result of government mandates to minimize the spread of COVID-19. The provisions recorded resulted in ratios of the allowance for loan losses to total loans of ~~0.19%~~0.33% at ~~March 31,~~September 30, 2020 and 0.17% at ~~March 31,~~September 30, 2019. Nonaccrual loans totaled ~~$708,000~~$2.2 million at ~~March 31,~~September 30, 2020, or ~~0.05%~~0.15% of total loans at that date, compared to ~~$2.2 million~~$864,000 of nonaccrual loans at ~~March 31,~~September 30, 2019, or ~~0.14%~~0.05% of total loans at that date. Nonaccrual loans as of ~~March 31,~~September 30, 2020 and 2019 consisted primarily of one- to four-family residential real estate loans. To the best of our knowledge, we have provided for all losses that are both probable and reasonable to estimate at ~~March 31,~~September 30, 2020 and 2019. For additional information see Note (6), “Loans Receivable and Allowance for Loan Losses” in our Notes to Consolidated Financial Statements.

Noninterest Income. The following table summarizes changes in noninterest income between the three months ended ~~March 31,~~September 30, 2020 and 2019.


									Three Months Ended
	Three Months Ended								September 30,				Change
	March 31,				Change				2020		2019		$ Change		% Change
	2020		2019		$ Change		% Change
				(Dollars in thousands)
												(Dollars in thousands)
Service fees on loan and deposit accounts	$	453	$	438	$	15	3.4	%	$	728	$	504	$	224	44.4	%
Income on bank-owned life insurance		202		207		(5)	(2.4)	%		204		215		(11)	(5.1)	%
Gain on sale of investment securities		178		2,717		(2,539)	(93.4)	%		261		123		138	112.2	%
Gain on sale of loans		407		6		401	6,683.3	%		321		1,205		(884)	(73.4)	%
Other		61		72		(11)	(15.3)	%		63		55		8	14.5	%
Total	$	1,301	$	3,440	$	(2,139)	(62.2)	%	$	1,577	$	2,102	$	(525)	(25.0)	%

Noninterest income decreased by ~~$2.1 million~~$525,000 for the three months ended ~~March 31,~~September 30, 2020 compared to the three months ended ~~March 31,~~September 30, 2019. During the three months ended ~~March 31,~~September 30, 2020, we sold ~~$729,000 of held-to-maturity mortgage-backed securities and recorded a gain of $28,000 and sold $1.7~~$10.0 million of ~~available-for-sale mortgage-backed securities~~mortgage loans held for sale and ~~recorded a gain~~recognized gains of ~~$150,000.~~$321,000. During the three months ended ~~March~~September 30, 2019, we securitized fixed-rate first mortgage loans with a book values of $29.2 million into mortgage-backed securities with a fair value of $30.1 million. Mortgage servicing assets of $265,000 were recorded on the transaction and a net gain of $1.2 million was recognized on the securitization. Service fees on loan and deposit accounts increased due to an increase in broker fees. During the three months ended September 30, 2020, we also sold $5.5 million of mortgage-backed securities and recorded gains of $261,000 compared to $4.2 million of mortgage-backed securities sold during the three months ended September 31, 2019 with recorded gains of $123,000.

Noninterest Expense. The following table summarizes changes in noninterest expense between the three months ended September 30, 2020 and 2019.


	Three Months Ended
	September 30,					Change
	2020		2019		$ Change		% Change

				(Dollars in thousands)
Salaries and employee benefits	$	5,346	$	5,586	$	(240)	(4.3)	%
Occupancy		1,701		1,610		91	5.7	%
Equipment		1,155		1,039		116	11.2	%
Federal deposit insurance premiums		138		1		137	13,700.0	%
Other general and administrative expenses		1,046		1,165		(119)	(10.2)	%
Total	$	9,386	$	9,401	$	(15)	(0.2)	%

Noninterest expense decreased by $15,000 for the three months ended September 30, 2020 compared to the three months ended September 30, 2019. The decrease in salaries and employee benefits was primarily due to an increase in the capitalized cost of new loan originations and a decrease in the expense for our employee stock ownership plan. As new loans are originated, salary expense is reduced due to the capitalization of the cost of new loans. More loans were

Table of Contents

originated in the three months ended September 30, 2020 compared to the three months ended September 30, 2019. The increase in the number of new loans originated resulted in an increase in loan capitalization and an offset to salary expense for the three months ended September 30, 2020. The decrease in employee stock ownership plan expense is primarily due to a decline in our stock price, which is used to calculate this expense. The decrease in other general and administrative expenses was primarily due to decreases in advertising expense and accounting and auditing expenses. The decrease in federal deposit insurance premiums was due to a credit received in the three months ended September 30, 2019 because the FDIC insurance fund was over-capitalized. The increase in equipment expense was primarily due to an increase in service bureau expense.

Income Tax Expense. Income taxes were $1.6 million for the three months ended September 30, 2020, reflecting an effective tax rate of 27.6%, compared to $1.8 million for the three months ended September 30, 2019, reflecting an effective tax rate of 24.9%. Income tax expense for the three months ended September 30, 2019 included tax benefits of $34,000 related to the exercise of stock options. The increase in the effective tax rate for the three months ended September 30, 2020 is also attributed to an increase in income tax expense related to executive compensation plans.

Comparison of Operating Results for the Nine Months Ended September 30, 2020 and 2019

General. Net income decreased by $3.9 million, or 22.8%, from $17.0 million for the nine months ended September 30, 2019 to $13.1 million for the nine months ended September 30, 2020. The decrease in net income was due to a $2.5 million decrease in noninterest income, a $2.2 million increase in loan loss provisions and a $302,000 decrease in net interest income. These decreases in net income were partially offset by a $791,000 decrease in noninterest expense and a $358,000 decrease in income tax expense.

Net Interest Income. Net interest income decreased by $302,000, or 0.7%, to $43.7 million for the nine months ended September 30, 2020 from $44.0 million for the nine months ended September 30, 2019. Interest income decreased by $3.1 million, or 5.4%, due to a 23 basis point decrease in the average yield of interest-earning assets, which was partially offset by a $15.8 million increase in the average balance of interest-earning assets. Interest expense decreased by $2.7 million, or 21.6%, due to a 22 basis point decrease in the cost of average interest-bearing liabilities, which was partially offset by a $8.3 million increase in the average balance of interest-bearing liabilities. The interest rate spread and net interest margin were 2.80% and 2.90% respectively, for the nine months ended September 30, 2020, compared to 2.81% and 2.94%, respectively, for the nine months ended September 30, 2019. The decreases in the interest rate spread and in the net interest margin are attributable to the 23 basis point decrease in the yield on average interest-bearing assets that was partially offset by the 22 basis point decrease in the cost of average interest-earning liabilities.

Interest Income. Interest income decreased by $3.1 million, or 5.4%, to $53.7 million for the nine months ended September 30, 2020 from $56.8 million for the nine months ended September 30, 2019. Interest income on loans decreased by $2.2 million, or 4.6%, to $45.3 million for the nine months ended September 30, 2020 from $47.5 million for the nine months ended September 30, 2019. The decrease in interest income on loans occurred because the average balance of loans decreased by $39.9 million, or 2.5%, and the average loan yield decreased by nine basis points. The decrease in the average balance occurred as loan repayments, loan sales and loan securitizations exceeded new loan originations. Interest income on securities decreased by $929,000, or 10.8%, to $7.7 million for the nine months ended September 30, 2020 from $8.6 million for the nine months ended September 30, 2019. The decrease in interest income on securities occurred because the average balance of securities decreased by $23.8 million, or 6.4%, as security repayments and sales exceeded security purchases and loan securitizations. The decrease in interest income on securities was augmented by a 14 basis point decrease in the average yield on securities, which occurred as higher yielding securities were paid off or sold.

Interest Expense. Interest expense decreased by $2.7 million, or 21.6%, to $10.0 million for the nine months ended September 30, 2020 from $12.7 million for the nine months ended September 30, 2019. Interest expense on interest-bearing deposits decreased by $2.7 million, or 27.0%, from $10.1 million for the nine months ended September 30, 2019 to $7.4 million for the nine months ended September 30, 2020. The decrease in interest expense on interest-bearing deposits was due to a 23 basis point decrease in the average rate paid on interest-bearing deposits and a $3.3

Table of Contents

million, or 0.2%, decrease in the average interest-bearing deposit balance. The decrease in the average rate paid on interest bearing deposits was primarily due to lower interest rates offered on certificates of deposit and savings accounts. During the nine months ended September 30, 2020, the average rate paid on certificates of deposit decreased by 34 basis points as average rates dropped from 1.98% to 1.64% as higher rate certificates of deposit matured. The average rate paid on savings accounts decreased by 20 basis points as average rates dropped from 0.49% to 0.29%. The decrease in average interest bearing deposit balance was primarily due to an $18.0 million decrease in the average balance of savings accounts and a $13.8 million decrease in the average balance of certificate of deposits, which was partially offset by a $28.4 million increase in the average balance of checking and Super NOW accounts.

Provision for Loan Losses. We recorded provisions for loan losses of $2.3 million and $65,000 for the nine months ended September 30, 2020 and 2019, respectively. The increase in provisions in 2020 resulted primarily from an increase in the qualitative factors used to calculate the allowance for loan losses. The qualitative factors were raised because Hawaii’s unemployment rate increased due to layoffs that occurred as a result of government mandates to minimize the spread of COVID-19. The provisions recorded resulted in ratios of the allowance for loan losses to total loans of 0.33% and 0.17% at September 30, 2020 and 2019, respectively. Nonaccrual loans totaled $2.2 million at September 30, 2020, or 0.15% of total loans at that date, compared to $864,000 of nonaccrual loans at September 30, 2019, or 0.05% of total loans at that date. Nonaccrual loans as of September 30, 2020 and 2019 consisted primarily of one- to four-family residential real estate loans. To the best of our knowledge, we ~~sold~~ have provided for all losses that are both probable and reasonable to estimate at September 30, 2020 and 2019. For additional information see Note (6), “Loans Receivable and Allowance for Loan Losses” in our Notes to Consolidated Financial Statements.

Noninterest Income. The following table summarizes changes in noninterest income between the nine months ended September 30, 2020 and 2019.


	Nine Months Ended
	September 30,				Change
	2020		2019		$ Change		% Change

				(Dollars in thousands)
Service fees on loan and deposit accounts	$	1,716	$	1,427	$	289	20.3	%
Income on bank-owned life insurance		607		632		(25)	(4.0)	%
Gain on sale of investment securities		858		2,910		(2,052)	(70.5)	%
Gain on sale of loans		987		1,211		(224)	(18.5)	%
Other		171		635		(464)	(73.1)	%
Total	$	4,339	$	6,815	$	(2,476)	(36.3)	%

Noninterest income decreased by $2.5 million for the nine months ended September 30, 2020 compared to the nine months ended September 30, 2019. The decrease in gain on sale of investment securities was primarily due to the sale of our investment in a trust preferred security ~~PreTSL XXIII, which resulted~~ in the nine months ended September 30, 2019 where we recognized a gain of $2.7 million. The sale of this trust preferred security, which had a significant deterioration in the issuer’s credit rating, ~~and the sale of the held-to-maturity mortgage-backed security in 2020, are~~is in accordance with the Investments – Debt and Equity Securities topic of the FASB ASC and dodoes not taint management’s assertion of its intent to hold to maturity the remaining securities in the held-to-maturity ~~portfolio to maturity.~~portfolio. During the ~~three~~nine months ended ~~March 31,~~September 30, 2020, we securitized fixed-rate first mortgage loans with a book value of $9.4 million ~~and received~~into mortgage-backed securities with a fair ~~market~~ value of $9.8 million. We retained the servicing of these loans and recorded mortgage servicing assets with a fair market value of ~~$78,000. A net gain~~$78,000 and recognized total gains of $377,000 ~~was recognized~~ on the securitization transaction. During the ~~three~~nine months ended ~~March 31,~~September 30, 2020, ~~and 2019,~~ we ~~also~~ sold mortgage loans held for sale with principal balances of ~~$2.7~~$22.3 million ~~and $2.3 million, respectively,~~ and recognized gains of ~~$30,000~~$610,000. During the nine months ended September 30, 2019, we securitized fixed-rate first mortgage loans with a book value of $29.2 million into mortgage-backed securities with a fair value of $30.1 million. Mortgage servicing assets of $265,000 were recorded on the transaction and ~~$6,000, respectively.~~ a net gain of $1.2 million was recognized on the securitization. Other income decreased primarily due to bank-owned life insurance proceeds received in the nine months ended September 30, 2019. Service fees on loan and deposit accounts increased due to an increase in broker fees.

3441

Table of Contents

Noninterest Expense. The following table summarizes changes in noninterest expense between the ~~three~~nine months ended ~~March 31,~~September 30, 2020 and 2019.


									Nine Months Ended
	Three Months Ended								September 30,				Change
	March 31,					Change			2020		2019		$ Change		% Change

	2020		2019		$ Change		% Change
				(Dollars in thousands)
												(Dollars in thousands)
Salaries and employee benefits	$	5,684	$	5,686	$	(2)	(0.0)	%	$	16,294	$	17,002	$	(708)	(4.2)	%
Occupancy		1,645		1,592		53	3.3	%		4,972		4,780		192	4.0	%
Equipment		1,120		1,093		27	2.5	%		3,439		3,150		289	9.2	%
Federal deposit insurance premiums		—		144		(144)	(100.0)	%		212		288		(76)	(26.4)	%
Other general and administrative expenses		1,089		1,259		(170)	(13.5)	%		2,978		3,466		(488)	(14.1)	%
Total	$	9,538	$	9,774	$	(236)	(2.4)	%	$	27,895	$	28,686	$	(791)	(2.8)	%

Noninterest expense decreased by ~~$236,000~~$791,000 for the ~~three~~nine months ended ~~March 31,~~September 30, 2020 compared to the ~~three~~nine months ended ~~March 31,~~September 30, 2019. The decrease in salaries and employee benefits was primarily due to an increase in the capitalized cost of new loan originations and a decrease in the expense for our employee stock ownership plan. As new loans are originated, salary expense is reduced due to the capitalization of the cost of new loans. More loans were originated in the first nine months of 2020 compared to the first nine months of 2019. The increase in the number of new loans originated resulted in an increase in loan capitalization and an offset to salary expense for the nine months ended September 30, 2020. The decrease in employee stock ownership plan expense is primarily due to a decline in our stock price, which is used to calculate this expense. The decrease in other general and administrative expenses was primarily due to decreases in ~~charitable contributions, in provisions for losses on undrawn lines of credit~~advertising expense and accounting and auditing expenses. The reduction in federal deposit insurance premiums occurred when we received ~~a credit~~credits in the nine months ended September 30, 2019 because the FDIC insurance fund was ~~over-capitalized.~~ overcapitalized. The increase in equipment expense was primarily due to an increase in service bureau expense. The increase in occupancy expense was primarily due to an increase in rent expense.

Income Tax Expense. Income taxes were ~~$1.6~~$4.8 million for the ~~three~~nine months ended ~~March 31,~~September 30, 2020, reflecting an effective tax rate of ~~26.2%~~26.9%, compared to ~~$2.0~~$5.2 million for the ~~three~~nine months ended ~~March 31,~~September 30, 2019, reflecting an effective tax rate of ~~23.2%~~23.3%. ~~Income~~The effective tax ~~expense for the three months ended March 31, 2020 and 2019 included~~rate increased due to tax benefits ~~of $31,000 and $88,000, respectively,~~ related to the exercise of stock ~~options.~~ options decreasing to $63,000 for the nine months ended September 30, 2020 compared to $266,000 for the nine months ended September 30, 2019. Income tax expense for the nine months ended September 30, 2019 also included $419,000 in bank-owned life insurance proceeds that was not taxable, which lowered the effective tax rate. The increase in the effective tax rate for the nine months ended September 30, 2020 can also be attributed to an increase in income tax expense related to executive compensation plans.

Liquidity and Capital Resources

Liquidity is the ability to meet current and future financial obligations. Our primary sources of funds consist of deposit inflows, cash balances at the Federal Reserve Bank, loan and security repayments, advances from the Federal Home Loan Bank, proceeds from securities sold under agreements to repurchase and proceeds from loan and security sales. While maturities and scheduled amortization of loans and securities are predictable sources of funds, deposit flows and mortgage and mortgage-backed security prepayments are greatly influenced by general interest rates, economic conditions and competition. We have established an Asset/Liability Management Committee, consisting of our President and Chief Executive Officer, our Vice Chairman and Co-Chief Operating Officer, our Senior Vice President and Chief Financial Officer and our Vice President and Controller, which is responsible for establishing and monitoring our liquidity targets and strategies in order to ensure that sufficient liquidity exists for meeting the borrowing needs and deposit withdrawals of our customers as well as unanticipated contingencies. We believe that we have enough sources of liquidity to satisfy our short- and long-term liquidity needs as of ~~March 31,~~September 30, 2020.

We regularly monitor and adjust our investments in liquid assets based upon our assessment of:

(i)

expected loan demand;

Table of Contents

(ii)

purchases and sales of investment securities;

(iii)

expected deposit flows and borrowing maturities;

(iv)

yields available on interest-earning deposits and securities; and

(v)

the objectives of our asset/liability management program.

Excess liquid assets are invested generally in interest-earning deposits or securities and may also be used to pay off short-term borrowings.

~~Table of Contents~~

Our most liquid asset is cash. The amount of this asset is dependent on our operating, financing, lending and investing activities during any given period. At ~~March 31,~~September 30, 2020, our cash and cash equivalents totaled ~~$95.7~~$237.5 million. On that date, we had $10.0 million in securities sold under agreements to repurchase outstanding and ~~$156.0~~$141.0 million of Federal Home Loan Bank advances outstanding with the ability to borrow an additional ~~$782.8~~$798.8 million under Federal Home Loan Bank advances. We have securities with a market value of $15.4 million pledged to the Federal Reserve Bank and have the ability to borrow up to $14.5 million using these securities as collateral. There has been no change in our borrowing capacity since ~~March 31,~~September 30, 2020.

Our cash flows are derived from operating activities, investing activities and financing activities as reported in our Consolidated Statements of Cash Flows included in our Consolidated Financial Statements.

At ~~March 31,~~September 30, 2020, we had ~~$11.4~~$19.9 million in loan commitments outstanding ~~most of which were~~ for fixed-rate loans and had ~~$23.8~~$22.3 million in unused lines of credit to borrowers. Certificates of deposit due within one year at ~~March 31,~~September 30, 2020 totaled ~~$323.0~~$266.2 million, or ~~19.5%~~16.0% of total deposits. If these deposits do not remain with us, we may be required to seek other sources of funds, including loan and security sales, brokered deposits, securities sold under agreements to repurchase and Federal Home Loan Bank advances. Depending on market conditions, we may be required to pay higher rates on such deposits or other borrowings than we currently pay on the certificates of deposit due on or before ~~March 31,~~September 30, 2021. We believe, however, based on past experience that a significant portion of such deposits will remain with us. We have the ability to attract and retain deposits by adjusting the interest rates offered.

Our primary investing activities are originating loans and purchasing mortgage-backed securities. During the ~~three~~nine months ended ~~March 31,~~September 30, 2020 and 2019 we originated ~~$41.3~~$190.9 million and ~~$47.5~~$175.0 million of loans, respectively. During the ~~three~~nine months ended ~~March 31,~~September 30, 2020, we did not purchase any investment securities. We purchased ~~$3.0~~$38.0 million of securities in the ~~three~~nine months ended ~~March 31,~~September 30, 2019.

Financing activities consist primarily of activity in deposit accounts, Federal Home Loan Bank advances, securities sold under agreements to repurchase, stock repurchases and dividend payments. We experienced a net increase in deposits of ~~$25.1~~$30.8 million and ~~$38.2~~a net decrease in deposits of $24.0 million for the ~~three~~nine months ended ~~March 31,~~September 30, 2020 and 2019, respectively. Deposit flows are affected by the overall level of interest rates, the interest rates and products offered by us and our local competitors, and by other factors.

Liquidity management is both a daily and long-term function of business management. If we require funds beyond our ability to generate them internally, borrowing agreements exist with the Federal Home Loan Bank, which provide an additional source of funds. Federal Home Loan Bank advances were $141.0 million at September 30, 2020 and $156.0 million at ~~March 31, 2020 and~~ December 31, 2019. We had the ability to borrow up to an additional ~~$782.8~~$798.8 million and $727.5 million from the Federal Home Loan Bank as of ~~March 31,~~September 30, 2020 and December 31, 2019, respectively. We also utilize securities sold under agreements to repurchase as another borrowing source. Securities sold under agreements to repurchase were $10.0 million at ~~March 31,~~September 30, 2020 and December 31, 2019.

At ~~March 31,~~September 30, 2020, we did not have any standby letters of credit from the Federal Home Loan Bank. At December 31, 2019, we had $55.0 million in standby letters of credit from the Federal Home Loan Bank pledged as collateral for State of Hawaii deposits.

Table of Contents

Territorial Bancorp Inc. is a separate legal entity from Territorial Savings Bank and must provide for its own liquidity to pay dividends, repurchase shares of its common stock and for other corporate purposes. Territorial Bancorp Inc.’s primary source of liquidity is dividend payments from Territorial Savings Bank. The ability of Territorial Savings Bank to pay dividends to Territorial Bancorp Inc. is subject to regulatory requirements. At ~~March 31,~~September 30, 2020, Territorial Bancorp Inc. (on an unconsolidated, stand-alone basis) had liquid assets of ~~$19.3~~$12.6 million.

Territorial Savings Bank ~~and the Company are~~is subject to various regulatory capital requirements, including a risk-based capital measure. The risk-based capital guidelines include both a definition of capital and a framework for calculating risk-weighted assets by assigning balance sheet assets and off-balance sheet items to broad risk categories. ~~The Company~~Territorial Bancorp Inc. is not subject to regulatory capital requirements because its total assets are less than $3.0 billion. At ~~March 31,~~September 30, 2020, Territorial Savings Bank exceeded all of its regulatory capital requirements and is considered to be “well capitalized” under regulatory guidelines.

3644

Table of Contents

The tables below present the fully-phased in capital required to be considered “well-capitalized” and meet the regulatory capital conservation buffer requirement as a percentage of total and risk-weighted assets and the percentage and the total amount of capital maintained for Territorial Savings Bank and the Company at ~~March 31,~~September 30, 2020 and December 31, 2019:


(Dollars in thousands)	Required Ratio			Actual Amount	Actual Ratio
September 30, 2020:
Tier 1 Leverage Capital
Territorial Savings Bank	5.00	%	$	241,509	11.61	%
Territorial Bancorp Inc.			$	254,524	12.23	%
Common Equity Tier 1 Risk-Based Capital (1)
Territorial Savings Bank	9.00	%	$	241,509	26.30	%
Territorial Bancorp Inc.			$	254,524	27.74	%
Tier 1 Risk-Based Capital (1)
Territorial Savings Bank	10.50	%	$	241,509	26.30	%
Territorial Bancorp Inc.			$	254,524	27.74	%
Total Risk-Based Capital (1)
Territorial Savings Bank	12.50	%	$	246,571	26.85	%
Territorial Bancorp Inc.			$	259,586	28.29	%

December 31, 2019:
Tier 1 Leverage Capital
Territorial Savings Bank	5.00	%	$	227,507	10.92	%
Territorial Bancorp Inc.			$	251,558	12.06	%
Common Equity Tier 1 Risk-Based Capital (1)
Territorial Savings Bank	9.00	%	$	227,507	23.31	%
Territorial Bancorp Inc.			$	251,558	25.77	%
Tier 1 Risk-Based Capital (1)
Territorial Savings Bank	10.50	%	$	227,507	23.31	%
Territorial Bancorp Inc.			$	251,558	25.77	%
Total Risk-Based Capital (1)
Territorial Savings Bank	12.50	%	$	230,304	23.59	%
Territorial Bancorp Inc.			$	254,355	26.06	%

(Dollars in thousands)

Required Ratio


Actual Amount

Actual Ratio

March 31, 2020:

Tier 1 Leverage Capital

Territorial Savings Bank

5.00
%
$
224,516

11.06
%
Territorial Bancorp Inc.

$
243,919

11.98
%
Common Equity Tier 1 Risk-Based Capital (1)

Territorial Savings Bank

9.00
%
$
224,516

24.07
%
Territorial Bancorp Inc.

$
243,919

26.08
%
Tier 1 Risk-Based Capital (1)

Territorial Savings Bank

10.50
%
$
224,516

24.07
%
Territorial Bancorp Inc.

$
243,919

26.08
%
Total Risk-Based Capital (1)

Territorial Savings Bank

12.50
%
$
232,286

24.38
%
Territorial Bancorp Inc.

$
251,689

26.39
%

December 31, 2019:

Tier 1 Leverage Capital

Territorial Savings Bank

5.00
%
$
227,507

10.92
%
Territorial Bancorp Inc.

$
251,558

12.06
%
Common Equity Tier 1 Risk-Based Capital (1)

Territorial Savings Bank

9.00
%
$
227,507

23.31
%
Territorial Bancorp Inc.

$
251,558

25.77
%
Tier 1 Risk-Based Capital (1)

Territorial Savings Bank

10.50
%
$
227,507

23.31
%
Territorial Bancorp Inc.

$
251,558

25.77
%
Total Risk-Based Capital (1)

Territorial Savings Bank

12.50
%
$
230,304

23.59
%
Territorial Bancorp Inc.

$
254,355

26.06
%

(1)

~~(1)~~

The required Common Equity Tier 1 Risk-Based Capital, Tier 1 Risk-Based Capital and Total Risk-Based Capital ratios are based on the ~~fully-phased in capital ratios in the Basel III capital regulations plus the~~ 2.50% capital conservation buffer that became effective on January 1, 2019.

Prompt Corrective Action provisions define specific capital categories based on an institution’s capital ratios. However, the regulators may impose higher minimum capital standards on individual institutions or may downgrade an institution from one capital category to a lower category because of safety and soundness concerns. Failure to meet minimum capital requirements can initiate certain mandatory and possible additional discretionary actions by regulators that, if undertaken, could have a direct material effect on our consolidated financial statements.

Prompt Corrective Action provisions impose certain restrictions on institutions that are undercapitalized. The restrictions imposed become increasingly more severe as an institution’s capital category declines from “undercapitalized” to “critically undercapitalized.”

At ~~March 31,~~September 30, 2020 and December 31, 2019, the Bank’s capital ratios exceeded the minimum capital thresholds for a “well-capitalized” institution. There are no conditions or events that have changed the institution’s category under the capital guidelines.

Depending on the amount of dividends to be paid, the Bank is required to either notify or make application to the Federal Reserve Bank before dividends are paid to the Company.

3745

Table of Contents

Legislation enacted in 2018 requires the federal banking agencies, including the Federal Reserve Board, to establish a “community bank leverage ratio” between 8% to 10% of average total consolidated assets for qualifying institutions with assets of less than $10 billion. Institutions with capital meeting the specified requirements and electing to follow the alternative framework would be deemed to comply with the applicable regulatory capital requirements, including the risk based requirements. The federal regulators have adopted 9% as the applicable ratio, effective March 31, 2020, and reduced the ratio to 8% in response to the effects of COVID-19. We ~~are~~have not ~~planning to adopt~~adopted the alternative framework, with the applicable regulatory requirements.

Off-Balance Sheet Arrangements and Aggregate Contractual Obligations

Commitments. As a financial services provider, we routinely are a party to various financial instruments with off-balance sheet risks, such as commitments to extend credit and unused lines of credit. While these contractual obligations represent our potential future cash requirements, a significant portion of commitments to extend credit may expire without being drawn upon. Such commitments are subject to the same credit policies and approval process accorded to loans we make. In addition, we enter into commitments to sell mortgage loans.

Contractual Obligations. In the ordinary course of our operations, we enter into certain contractual obligations. Such obligations include operating leases for premises and equipment, agreements with respect to borrowed funds and deposit liabilities and agreements with respect to investments. Except for ~~an increase~~a decrease of ~~$24.3~~$86.7 million in certificates of deposit and an increase of ~~$2.6~~$11.2 million in loan commitments between December 31, 2019 and ~~March 31,~~September 30, 2020, there have not been any material changes in our contractual obligations and funding needs since December 31, 2019.

ITEM 3.QUANTITATIVE AND QUALITATIVE ~~DISCLOSURES~~DISCLOSURES ABOUT MARKET RISK

General. Our most significant form of market risk is interest rate risk because, as a financial institution, the majority of our assets and liabilities are sensitive to changes in interest rates. Therefore, a principal part of our operations is to manage interest rate risk and limit the exposure of our net interest income to changes in market interest rates. Our Board of Directors has established an Asset/Liability Management Committee, which is responsible for evaluating the interest rate risk inherent in our assets and liabilities, for determining the level of risk that is appropriate, given our business strategy, operating environment, capital, liquidity and performance objectives, and for managing this risk consistent with the guidelines approved by the Board of Directors.

Because we have historically operated as a traditional thrift institution, the significant majority of our assets consist of long-term, fixed-rate residential mortgage loans and mortgage-backed securities, which we have funded primarily with deposit inflows, cash balances at the Federal Reserve Bank, loan and security repayments, advances from the Federal Home Loan Bank, our capital, proceeds from securities sold under agreements to repurchase and proceeds from loan and security sales. In addition, there is little demand for adjustable-rate mortgage loans in the Hawaii market area. This has resulted in our being particularly vulnerable to increases in interest rates, as our interest-bearing liabilities mature or reprice more quickly than our interest-earning assets. We sold ~~$2.7~~$22.3 million and ~~$2.3~~$3.6 million of fixed-rate mortgage loans during the ~~three~~nine months ended ~~March 31,~~September 30, 2020 and 2019, respectively, to reduce our interest rate risk.

Our policies do not permit hedging activities, such as engaging in futures, options or swap transactions, or investing in high-risk mortgage derivatives, such as collateralized mortgage obligation residual interests, real estate mortgage investment conduit residual interests or stripped mortgage-backed securities.

Economic Value of Equity. We use an interest rate sensitivity analysis that computes changes in the economic value of equity (EVE) of our cash flows from assets, liabilities and off-balance sheet items in the event of a range of assumed changes in market interest rates. EVE represents the market value of portfolio equity and is equal to the present value of assets minus the present value of liabilities, with adjustments made for off-balance sheet items. This analysis assesses the risk of loss in market-risk-sensitive instruments in the event of an instantaneous and sustained 100 to 400 basis point increase or a 100 ~~to 200~~ basis point decrease in market interest rates with no effect given to any steps that we might take to counter the effect of that interest rate movement. A basis point equals one-hundredth of one percent, and 100 basis points equals one percent. An increase in interest rates from 3% to 4% would mean, for example, a 100 basis point increase in the “Change in Interest Rates” column below. Given the current relatively low level of market interest rates, an EVE calculation for an interest rate decrease of greater than ~~200~~100 basis points has not been prepared.

3846

Table of Contents

The following table presents our internal calculations of the estimated changes in our EVE as of ~~December 31, 2019~~June 30, 2020 (the latest date for which we have available information) that would result from the designated instantaneous changes in the interest rate yield curve.


									Increase
									(Decrease) in
			Estimated				EVE Ratio as a		EVE Ratio as a
Change in			Increase				Percent of		Percent of
Interest Rates	Estimated EVE		(Decrease) in		Percentage		Present Value		Present Value of
(bp) (1)	(2)		EVE		Change in EVE		of Assets (3)(4)		Assets (3)(4)
(Dollars in thousands)
+400	$	137,726	$	(112,802)	(45.03)	%	8.08	%	(3.73)	%
+300	$	171,908	$	(78,620)	(31.38)	%	9.53	%	(2.28)	%
+200	$	210,846	$	(39,682)	(15.84)	%	11.01	%	(0.80)	%
+100	$	244,390	$	(6,138)	(2.45)	%	12.05	%	0.24	%
0	$	250,528	$	—	—	%	11.81	%	—	%
-100	$	188,196	$	(62,332)	(24.88)	%	8.76	%	(3.05)	%

Increase

(Decrease) in

Estimated

EVE Ratio as a

EVE Ratio as a

Change in

Increase

Percent of

Percent of

Interest Rates

Estimated EVE

(Decrease) in

Percentage

Present Value

Present Value of

(bp) (1)

(2)

EVE

Change in EVE

of Assets (3)(4)

Assets (3)(4)

(Dollars in thousands)

+400

$
141,370

$
(167,124)

(54.17)
%
8.44
%
(6.16)
%

+300

$
188,604

$
(119,890)

(38.86)
%
10.59
%
(4.01)
%

+200

$
243,593

$
(64,901)

(21.04)
%
12.82
%
(1.78)
%

+100

$
291,381

$
(17,113)

(5.55)
%
14.44
%
(0.16)
%

0

$
308,494

$
—

—
%
14.60
%
—
%

-100

$
282,746

$
(25,748)

(8.35)
%
13.02
%
(1.58)
%

-200

$
210,182

$
(98,312)

(31.87)
%
9.60
%
(5.00)
%

(1)

~~(1)~~

Assumes an instantaneous uniform change in interest rates at all maturities.

(2)

~~(2)~~

EVE is the difference between the present value of an institution’s assets and liabilities.

(3)

~~(3)~~

Present value of assets represents the discounted present value of incoming cash flows on interest-earning assets.

(4)

~~(4)~~

EVE Ratio represents EVE divided by the present value of assets.

Interest rates on Freddie Mac mortgage-backed securities have decreased by ~~118~~25 basis points between ~~December 31, 2019~~June 30, 2020 and ~~March 31,~~September 30, 2020. The decrease in mortgage interest rates has increased the value of our interest-earning assets. The increase in the value of our interest-earning assets has been offset by an increase in the value of interest-bearing liabilities that occurred during the three months ending March 31, 2020 because of the decrease in short-term interest rates.is not expected to have a significant effect on estimated EVE.

Certain shortcomings are inherent in the methodologies used in determining interest rate risk through changes in EVE. Modeling changes in EVE requires making certain assumptions that may or may not reflect the manner in which actual yields and costs respond to changes in market interest rates. In this regard, the EVE table presented assumes that the composition of our interest-sensitive assets and liabilities existing at the beginning of a period remains constant over the period being measured and assumes that a particular change in interest rates is reflected uniformly across the yield curve regardless of the duration or repricing of specific assets and liabilities. Accordingly, although the EVE table provides an indication of our interest rate risk exposure at a particular point in time, such measurements are not intended to and do not provide a precise forecast of the effect of changes in market interest rates on our EVE and net interest income and will differ from actual results.

ITEM 4.CONTROLS AND ~~PROCEDURES~~PROCEDURES

An evaluation was performed under the supervision and with the participation of the Company’s management, including the Chairman of the Board, President and Chief Executive Officer and the Senior Vice President and Chief Financial Officer, of the effectiveness of the design and operation of the Company’s disclosure controls and procedures (as defined in Rule 13a-15(e) promulgated under the Securities and Exchange Act of 1934, as amended) as of ~~March 31,~~September 30, 2020. Based on that evaluation, the Company’s management, including the Chairman of the Board, President and Chief Executive Officer and the Senior Vice President and Chief Financial Officer, concluded that the Company’s disclosure controls and procedures were effective.

During the quarter ended ~~March 31,~~September 30, 2020, there have been no changes in the Company’s internal control over financial reporting that have materially affected, or are reasonably likely to materially affect, the Company’s internal control over financial reporting.

3947

Table of Contents

PART II

~~PART II~~

ITEM 1.LEGAL ~~PROCEEDINGS~~PROCEEDINGS

The Company and its subsidiaries are subject to various legal actions that are considered ordinary, routine litigation incidental to the business of the Company, and no claim for money damages exceeds ten percent of the Company’s consolidated assets. In the opinion of management, based on currently available information, the resolution of these legal actions is not expected to have a material adverse effect on the Company’s results of operations.

ITEM 1A.RISK ~~FACTORS~~FACTORS

~~In addition to the other information contained~~Except as previously disclosed in ~~this Quarterly Report on~~our Form 10-Q for the ~~following risk factor represents~~period ended March 31, 2020, there have been no material ~~updates and additions~~changes to the risk factors ~~previously disclosed~~as described in our Annual Report on Form 10-K for the ~~fiscal year~~period ended December 31, 2019 as filed with the SEC. Additional risks not presently known to us, or that we currently deem immaterial, may also adversely affect our business, financial condition or results of operations. Further, to the extent that any of the information contained in this Quarterly Report on Form 10-Q constitutes forward-looking statements, the risk factor set forth below also is a cautionary statement identifying important factors that could cause our actual results to differ materially from those expressed in any forward-looking statements made by or on behalf of us.Securities and Exchange Commission.

~~The economic impact of the COVID-19 outbreak could adversely affect our financial condition and results of operations.~~

In December 2019, a coronavirus (COVID-19) was reported in China, and, in March 2020, the World Health Organization declared it a pandemic. On March 12, 2020 the President of the United States declared the ~~COVID-19 outbreak in the United States a national emergency.~~ The COVID-19 pandemic has caused significant economic dislocation in the United States as many state and local governments have ordered non-essential businesses to close and residents to shelter in place at home. This has resulted in an unprecedented slow-down in economic activity and a related increase in unemployment. Since the COVID-19 outbreak, millions of individuals have filed claims for unemployment, and stock markets have declined in value and in particular bank stocks have significantly declined in value. In response to the COVID-19 outbreak, the Federal Reserve has reduced the benchmark federal funds rate to a target range of 0% to 0.25%, and the yields on 10 and 30-year Treasury notes have declined to historic lows. Various state governments and federal agencies are requiring lenders to provide forbearance and other relief to borrowers (e.g., waiving late payment and other fees). The federal banking agencies have encouraged financial institutions to prudently work with affected borrowers and recently passed legislation has provided relief from reporting loan classifications due to modifications related to the COVID-19 outbreak. Certain industries have been particularly hard-hit, including the travel and hospitality industry, the restaurant industry and the retail industry. Finally, the spread of the coronavirus has caused us to modify our business practices, including employee travel, employee work locations, and cancellation of physical participation in meetings, events and conferences. We have many employees working remotely and we may take further actions as may be required by government authorities or that we determine are in the best interests of our employees, customers and business partners.

Given the ongoing and dynamic nature of the circumstances, it is difficult to predict the full impact of the COVID-19 outbreak on our business. The extent of such impact will depend on future developments, which are highly uncertain, including when the coronavirus can be controlled and abated and when and how the economy may be reopened. As the result of the COVID-19 pandemic and the related adverse local and national economic consequences, we could be subject to any of the following risks, any of which could have a material, adverse effect on our business, financial condition, liquidity, and results of operations:

~~demand for our products and services may decline, making it difficult to grow assets and income;~~

~~Table of Contents~~

~~collateral for loans, especially real estate, may decline in value, which could cause loan losses to increase;~~

~~our allowance for loan losses may have to be increased if borrowers experience financial difficulties beyond forbearance periods, which will adversely affect our net income;~~

~~the net worth and liquidity of loan guarantors may decline, impairing their ability to honor commitments to us;~~

~~a material decrease in net income or a net loss over several quarters could result in a decrease in the rate of our quarterly cash dividend;~~

~~our cyber security risks are increased as the result of an increase in the number of employees working remotely;~~

~~we rely on third party vendors for certain services and the unavailability of a critical service due to the COVID-19 outbreak could have an adverse effect on us; and~~

~~Federal Deposit Insurance Corporation premiums may increase if the agency experiences additional resolution costs.~~

Moreover, our future success and profitability substantially depends on the management skills of our executive officers and directors, many of whom have held officer and director positions with us for many years. The unanticipated loss or unavailability of key employees due to the outbreak could harm our ability to operate our business or execute our business strategy. We may not be successful in finding and integrating suitable successors in the event of key employee loss or unavailability.

~~Any one or a combination of the factors identified above could negatively impact our business, financial condition and results of operations and prospects.~~

ITEM 2.UNREGISTERED SALES OF EQUITY ~~SECURITIES~~SECURITIES AND USE OF PROCEEDS

(a) Not applicable.

(b) Not applicable.

(c) Stock Repurchases. ~~The following table sets forth information in connection with~~There were no repurchases of our shares of common stock during the three months ended ~~March 31, 2020:~~September 30, 2020. On June 6, 2019, the Company announced its ninth repurchase program. Under this share repurchase program, the Company was authorized to repurchase up to $5,000,000 of our common stock based on certain price assumptions. The Company completed its ninth repurchase program on April 21, 2020.

Total Number of

Maximum Approximate

Shares Purchased as

Dollar Value of Shares

Total Number

Average Price

Part of Publicly

That May Yet be

of Shares

Paid per

Announced Plans or

Purchased Under the

Period

Purchased (1)

Share

Programs

Plans or Programs (2)

January 1, 2020 through January 31, 2020

3,374

$
30.92

—

$
5,000,000

February 1, 2020 through February 29, 2020

14,618

29.24

5,000

$
4,859,700

March 1, 2020 through March 31, 2020

108,387

$
23.77

100,555

$
2,461,182

Total

126,379

$
24.59

105,555

$
2,461,182

~~(1)~~

Includes shares acquired by the Company to settle the exercise price in connection with stock swap or net settlement transactions related to the exercise of stock options and to pay for taxes in connection with restricted stock vesting.

~~(2)~~

On June 6, 2019, the Company announced its ninth repurchase program. Under this share repurchase program, the Company is authorized to repurchase up to $5,000,000 of our common stock based on certain price assumptions. We have entered into a Rule 10b5-1 plan with respect to our stock repurchase program. The Company completed its ninth share repurchase program on April 21, 2020.

~~Table of Contents~~

ITEM 3.DEFAULTS UPON SENIOR ~~SECURITIES~~SECURITIES

None.

ITEM 4.MINE SAFETY ~~DISCLOSURES~~DISCLOSURES

Not applicable.

ITEM 5.OTHER ~~INFORMATION~~INFORMATION

None.

ITEM 6.~~EXHIBITS~~EXHIBITS

The exhibits required by Item 601 of Regulation S-K are included with this Quarterly Report on Form 10-Q and are listed below.

4248

Table of Contents

INDEX TO EXHIBITS


Exhibit
~~Exhibit~~Number		Description
~~Number~~31.1		~~Description~~
~~10.1~~		Form of Incentive Stock Option Agreement (Incorporated by reference to Exhibit 10.2 of the Registration Statement on Form S-8 (file no. 333-237039), filed by Territorial Bancorp Inc. with the Securities and Exchange Commission on March 9, 2020)

~~10.2~~		Form of Non-Qualified Stock Option Agreement (Incorporated by reference to Exhibit 10.3 of the Registration Statement on Form S-8 (file no. 333-237039), filed by Territorial Bancorp Inc. with the Securities and Exchange Commission on March 9, 2020)

~~10.3~~		Form of Director Restricted Stock Award Agreement (Incorporated by reference to Exhibit 10.4 of the Registration Statement on Form S-8 (file no. 333-237039), filed by Territorial Bancorp Inc. with the Securities and Exchange Commission on March 9, 2020)

~~10.4~~		Form of Employee Restricted Stock Award Agreement (Incorporated by reference to Exhibit 10.5 of the Registration Statement on Form S-8 (file no. 333-237039), filed by Territorial Bancorp Inc. with the Securities and Exchange Commission on March 9, 2020)

~~10.5~~		Form of Restricted Stock Unit Agreement (time-based) (Incorporated by reference to Exhibit 10.6 of the Registration Statement on Form S-8 (file no. 333-237039), filed by Territorial Bancorp Inc. with the Securities and Exchange Commission on March 9, 2020)

~~10.6~~		Form of Restricted Stock Unit Agreement (performance-based) (Incorporated by reference to Exhibit 10.7 of the Registration Statement on Form S-8 (file no. 333-237039), filed by Territorial Bancorp Inc. with the Securities and Exchange Commission on March 9, 2020)

~~31.1~~		Certification of Allan S. Kitagawa, Chairman of the Board, President and Chief Executive Officer, Pursuant to Rule 13a-14(a) and Rule 15d-14(a).

31.2		Certification of Melvin M. Miyamoto, Senior Vice President and Chief Financial Officer, Pursuant to Rule 13a-14(a) and Rule 15d-14(a).

32		Certification of Allan S. Kitagawa, Chairman of the Board, President and Chief Executive Officer, and Melvin M. Miyamoto, Senior Vice President and Chief Financial Officer, Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

101		The following materials from Territorial Bancorp Inc.’s Form 10-Q report for the quarter ended ~~March 31,~~September 30, 2020, formatted in Inline XBRL pursuant to Rule 405 of Regulation S-T: (i) Consolidated Balance Sheets; (ii) Consolidated Statements of Income; (iii) Consolidated Statements of Comprehensive Income; (iv) Consolidated Statements of Stockholders’ Equity (v) Consolidated Statements of Cash Flows; and (vi) Notes to Consolidated Financial Statements.

101.INS		~~Interactive datafile~~ XBRL Instance Document - the instance document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document
101.SCH		~~Interactive datafile~~Inline XBRL Taxonomy Extension Schema Document
101.CAL		~~Interactive datafile~~Inline XBRL Taxonomy Extension Calculation Linkbase Document
101.DEF		~~Interactive datafile~~Inline XBRL Taxonomy Extension Definition Linkbase Document
101.LAB		~~Interactive datafile~~Inline XBRL Taxonomy Extension Label Linkbase
101.PRE		~~Interactive datafile~~Inline XBRL Taxonomy Extension Presentation Linkbase Document
104		Cover Page Interactive Data File (formatted as inline XBRL document and contained in Exhibit 101)

4349

Table of Contents

SIGNATURES

~~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.


	TERRITORIAL BANCORP INC.
	~~TERRITORIAL BANCORP INC.~~
	(Registrant)


Date: ~~May 8,~~November 9, 2020	/s/ Allan S. Kitagawa
	Allan S. Kitagawa
	Chairman of the Board, President and
	Chief Executive Officer


Date: ~~May 8,~~November 9, 2020	/s/ Melvin M. Miyamoto
	Melvin M. Miyamoto
	Senior Vice President and Chief Financial Officer

4450

PART I

ITEM 1.	FINANCIAL STATEMENTS	1
ITEM 2.	MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS	28 30
ITEM 3.	QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK	38
~~ITEM 4.~~	~~CONTROLS AND PROCEDURES~~	39
		46
~~PART II~~ITEM 4.	CONTROLS AND PROCEDURES	47

~~ITEM 1.~~			~~LEGAL PROCEEDINGS~~PART II
40
ITEM ~~1A.~~1.	~~RISK FACTORS~~LEGAL PROCEEDINGS	40 48
ITEM 2.1A.	RISK FACTORS	48
ITEM 2.	UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS	41 48
ITEM 3.	DEFAULTS UPON SENIOR SECURITIES	42
~~ITEM 4.~~	~~MINE SAFETY DISCLOSURES~~	42
~~ITEM 5.~~	~~OTHER INFORMATION~~	42
~~ITEM 6.~~	~~EXHIBITS~~	42
		48
~~SIGNATURES~~ITEM 4.	44 MINE SAFETY DISCLOSURES	48
ITEM 5.	OTHER INFORMATION	48
ITEM 6.	EXHIBITS	48

SIGNATURES		50


										Accumulated
	Common			Additional		Unearned				Other		Total
	Shares	Common		Paid-in		ESOP		Retained		Comprehensive		Stockholders’
	Outstanding	Stock		Capital		Shares		Earnings		Loss		Equity
Balances at December 31, 2018	9,645,955	$	97	$	65,090	$	(4,893)	$	182,594	$	(7,809)	$	235,079

Net income	—		—		—		—		6,524		—		6,524
Other comprehensive income	—		—		—		—		—		490		490
Adoption of lease accounting standard	—		—		—		—		(10)		—		(10)
Cash dividends declared ($0.22 per share)	—		—		—		—		(2,024)		—		(2,024)
Share-based compensation	3,340		—		86		—		—		—		86
Allocation of 12,233 ESOP shares	—		—		211		122		—		—		333
Repurchase shares of common stock	(107,660)		(1)		(2,933)		—		—		—		(2,934)
Exercise of options for common stock	74,560		—		1,294		—		—		—		1,294

Balances at March 31, 2019	9,616,195	$	96	$	63,748	$	(4,771)	$	187,084	$	(7,319)	$	238,838


	Amortized		Gross Unrealized				Estimated
(Dollars in thousands)	Cost		Gains		Losses		Fair Value
March 31, 2020:
Available-for-sale:
U.S. government-sponsored mortgage-backed securities	$	5,826	$	567	$	—	$	6,393
Total	$	5,826	$	567	$	—	$	6,393

Held-to-maturity:
U.S. government-sponsored mortgage-backed securities	$	360,551	$	19,042	$	(1)	$	379,592
Total	$	360,551	$	19,042	$	(1)	$	379,592

December 31, 2019:
Available-for-sale:
U.S. government-sponsored mortgage-backed securities	$	7,905	$	723	$	—	$	8,628
Total	$	7,905	$	723	$	—	$	8,628

Held-to-maturity:
U.S. government-sponsored mortgage-backed securities	$	363,883	$	8,436	$	(1,014)	$	371,305
Total	$	363,883	$	8,436	$	(1,014)	$	371,305


(Dollars in thousands)
2020	$	2,368
2021		2,631
2022		2,373
2023		2,087
2024		1,800
Thereafter		3,112
Total		14,371
Less present value discount		1,130
Present value of leases	$	13,241


	Carrying				Fair Value Measurements Using
(Dollars in thousands)	Amount		Fair Value		Level 1		Level 2		Level 3
March 31, 2020
Assets
Cash and cash equivalents	$	95,746	$	95,746	$	95,746	$	—	$	—
Investment securities available for sale		6,393		6,393		—		6,393		—
Investment securities held to maturity		360,551		379,592		—		379,592		—
Loans held for sale		681		703		—		703		—
Loans receivable, net		1,561,586		1,667,989		—		—		1,667,989
FHLB stock		8,744		8,744		—		8,744		—
FRB stock		3,134		3,134		—		3,134		—
Accrued interest receivable		5,465		5,465		16		984		4,465
Interest rate contracts		34		34		—		34		—

Liabilities
Deposits		1,657,031		1,662,674		—		1,168,792		493,882
Advances from the Federal Home Loan Bank		156,000		160,257		—		160,257		—
Securities sold under agreements to repurchase		10,000		10,349		—		10,349		—
Accrued interest payable		207		207		—		43		164
Interest rate contracts		34		34		—		34		—

December 31, 2019
Assets
Cash and cash equivalents	$	44,806	$	44,806	$	44,806	$	—	$	—
Investment securities available for sale		8,628		8,628		—		8,628		—
Investment securities held to maturity		363,883		371,305		—		371,305		—
Loans held for sale		470		480		—		480		—
Loans receivable, net		1,584,784		1,627,903		—		—		1,627,903
FHLB stock		8,723		8,723		—		8,723		—
FRB stock		3,128		3,128		—		3,128		—
Accrued interest receivable		5,409		5,409		32		952		4,425
Interest rate contracts		5		5		—		5		—

Liabilities
Deposits		1,631,933		1,632,741		—		1,167,990		464,751
Advances from the Federal Home Loan Bank		156,000		156,906		—		156,906		—
Securities sold under agreements to repurchase		10,000		9,968		—		9,968		—
Accrued interest payable		397		397		—		47		350
Interest rate contracts		5		5		—		5		—


	For the Three Months Ended March 31,
	2020							2019
	Average							Average
	Outstanding					Yield/Rate		Outstanding					Yield/Rate
	Balance			Interest		(1)		Balance			Interest		(1)
	(Dollars in thousands)
Interest-earning assets:
Loans:
Real estate loans:
First mortgage:
One- to four-family residential (2)	$	1,525,022		$	14,810	3.88	%	$	1,529,758		$	14,993	3.92	%
Multi-family residential		9,773			112	4.58			12,096			138	4.56
Construction, commercial and other		22,952			271	4.72			21,139			251	4.75
Home equity loans and lines of credit		10,151			143	5.63			11,250			153	5.44
Other loans		9,693			121	4.99			5,477			73	5.33
Total loans		1,577,591			15,457	3.92			1,579,720			15,608	3.95
Investment securities:
U.S. government sponsored mortgage-backed securities (2)		366,678			2,780	3.03			373,116			2,871	3.08
Trust preferred securities		—			—	—			12			—	—
Total securities		366,678			2,780	3.03			373,128			2,871	3.08
Other		81,194			344	1.69			32,562			226	2.78
Total interest-earning assets		2,025,463			18,581	3.67			1,985,410			18,705	3.77
Non-interest-earning assets		77,876							78,775
Total assets	$	2,103,339						$	2,064,185

Interest-bearing liabilities:
Savings accounts	$	906,603			977	0.43	%	$	975,724			1,171	0.48	%
Certificates of deposit		477,095			2,131	1.79			424,597			2,037	1.92
Money market accounts		4,758			5	0.42			5,416			6	0.44
Checking and Super NOW accounts		200,908			11	0.02			188,202			10	0.02
Total interest-bearing deposits		1,589,364			3,124	0.79			1,593,939			3,224	0.81
Federal Home Loan Bank advances		156,000			895	2.29			107,791			555	2.06
Securities sold under agreements to repurchase		10,000			45	1.80			21,389			90	1.68
Total interest-bearing liabilities		1,755,364			4,064	0.93			1,723,119			3,869	0.90
Non-interest-bearing liabilities		101,583							101,511
Total liabilities		1,856,947							1,824,630
Stockholders’ equity		246,392							239,555
Total liabilities and stockholders’ equity	$	2,103,339						$	2,064,185

Net interest income				$	14,517						$	14,836
Net interest rate spread (3)						2.74	%						2.87	%
Net interest-earning assets (4)	$	270,099						$	262,291
Net interest margin (5)						2.87	%						2.99	%
Interest-earning assets to interest-bearing liabilities		115.39	%						115.22	%


(Dollars in thousands)	Required Ratio			Actual Amount	Actual Ratio
March 31, 2020:
Tier 1 Leverage Capital
Territorial Savings Bank	5.00	%	$	224,516	11.06	%
Territorial Bancorp Inc.			$	243,919	11.98	%
Common Equity Tier 1 Risk-Based Capital (1)
Territorial Savings Bank	9.00	%	$	224,516	24.07	%
Territorial Bancorp Inc.			$	243,919	26.08	%
Tier 1 Risk-Based Capital (1)
Territorial Savings Bank	10.50	%	$	224,516	24.07	%
Territorial Bancorp Inc.			$	243,919	26.08	%
Total Risk-Based Capital (1)
Territorial Savings Bank	12.50	%	$	232,286	24.38	%
Territorial Bancorp Inc.			$	251,689	26.39	%

December 31, 2019:
Tier 1 Leverage Capital
Territorial Savings Bank	5.00	%	$	227,507	10.92	%
Territorial Bancorp Inc.			$	251,558	12.06	%
Common Equity Tier 1 Risk-Based Capital (1)
Territorial Savings Bank	9.00	%	$	227,507	23.31	%
Territorial Bancorp Inc.			$	251,558	25.77	%
Tier 1 Risk-Based Capital (1)
Territorial Savings Bank	10.50	%	$	227,507	23.31	%
Territorial Bancorp Inc.			$	251,558	25.77	%
Total Risk-Based Capital (1)
Territorial Savings Bank	12.50	%	$	230,304	23.59	%
Territorial Bancorp Inc.			$	254,355	26.06	%


									Increase
									(Decrease) in
			Estimated				EVE Ratio as a		EVE Ratio as a
Change in			Increase				Percent of		Percent of
Interest Rates	Estimated EVE		(Decrease) in		Percentage		Present Value		Present Value of
(bp) (1)	(2)		EVE		Change in EVE		of Assets (3)(4)		Assets (3)(4)
(Dollars in thousands)
+400	$	141,370	$	(167,124)	(54.17)	%	8.44	%	(6.16)	%
+300	$	188,604	$	(119,890)	(38.86)	%	10.59	%	(4.01)	%
+200	$	243,593	$	(64,901)	(21.04)	%	12.82	%	(1.78)	%
+100	$	291,381	$	(17,113)	(5.55)	%	14.44	%	(0.16)	%
0	$	308,494	$	—	—	%	14.60	%	—	%
-100	$	282,746	$	(25,748)	(8.35)	%	13.02	%	(1.58)	%
-200	$	210,182	$	(98,312)	(31.87)	%	9.60	%	(5.00)	%


				Total Number of	Maximum Approximate
				Shares Purchased as	Dollar Value of Shares
	Total Number	Average Price		Part of Publicly	That May Yet be
	of Shares	Paid per		Announced Plans or	Purchased Under the
Period	Purchased (1)	Share		Programs	Plans or Programs (2)
January 1, 2020 through January 31, 2020	3,374	$	30.92	—	$	5,000,000
February 1, 2020 through February 29, 2020	14,618		29.24	5,000	$	4,859,700
March 1, 2020 through March 31, 2020	108,387	$	23.77	100,555	$	2,461,182

Total	126,379	$	24.59	105,555	$	2,461,182