Attached files

file filename
8-K - 8-K - CF BANKSHARES INC.cfbk-20160322x8k.htm

CentralFedCORPBlackExhibit 99

 

 

 

 

 

 

 

 

 

PRESS RELEASE

 

FOR IMMEDIATE RELEASE:

March 22, 2016

For Further Information:

Timothy T. O'Dell, CEO

 

Phone:  614.334.7979

 

Fax:  614.334.7980

 

 

CENTRAL FEDERAL CORPORATION ANNOUNCES 4th QUARTER 2015 NET INCOME AND 2015 ANNUAL OPERATING RESULTS

 

Highlights

 

·

Net income for the twelve months ended December  31, 2015 totaled $4.5 million and increased $4.0 million compared to net income of $479,000 for the twelve months ended December  31, 2014.  Net income for the twelve months ended December 31, 2015 included a $3.2 million credit to income tax expense as a result of the reversal of a deferred tax valuation allowance that occurred in the fourth quarter.

 

·

Net interest income totaled $9.8 million for the year ended December 31, 2015 and increased $1.1 million, or 12.3%, compared to $8.7 million for the year ended December 31, 2014.

 

·

Net loan balances totaled $297.1 million at December 31, 2015, and increased by $40.0 million, or 15.6%, over loan balances at December 31, 2014.

 

·

The ratio of ALLL to nonperforming loans improved to 464.6% at December 31, 2015, compared to 408.0% at December 31, 2014.  Nonperforming loans to total loans improved to 0.47% at December 31, 2015 compared to 0.59% at December 31, 2014.

 

 

 

Worthington, Ohio – March 22, 2016  – Central Federal Corporation (NASDAQ: CFBK) (the “Company”) announced that net income for the three months ended December  31, 2015 totaled $3.4 million and increased $3.1 million, compared to net income of $309,000 for the three months ended December  31, 2014.  The increase in net income was due to a $3.2 million credit to income tax expense as a result of the reversal of a  deferred tax valuation allowance, a $25,000 decrease in provision expense, and a $170,000 decrease in noninterest expense, partially offset by a  $238,000 decrease in noninterest income.

Net income attributable to common stockholders for the three months ended December 31, 2015, totaled $3.2 million, or $0.15 per diluted common share, and increased $3.1 million, compared to net income attributable to common stockholders of $121,000, or $0.01 per diluted common share, for the three months ended December 31, 2014.  For the three months ended December 31, 2015, preferred dividends on the Series B Preferred Stock and accretion of discount reduced net income attributable to common stockholders by $214,000 compared to $188,000 for the three months ended December 31, 2014.    

1

 


 

Net income for the twelve months ended December 31, 2015 totaled $4.5 million and increased $4.0 million compared to net income of $479,000 for the twelve months ended December 31, 2014.  The increase in net income was due to a $3.2 million credit to income tax expense as a result of the reversal of a deferred tax valuation allowance, a $1.1 million increase in net interest income and a $28,000 decrease in provision expense, partially offset by a $144,000 decrease in noninterest income and a $154,000 increase in noninterest expenses.

Net income attributable to common stockholders totaled $3.6 million, or $0.20 per diluted common share, for the year ended December 31, 2015, compared to net income attributable to common stockholders of $58,000, or $0.00 per diluted common share, for the year ended December 31, 2014.  The dividend and accretion of discount on the Series B preferred stock decreased the net income attributable to the common stockholders by $857,000 for the year ended December 31, 2015 compared to $421,000 for the year ended December 31, 2014 (during which the Series B Preferred Stock was outstanding for only approximately six months).

Timothy T. O’Dell, CEO, commented,  We are pleased with our results for the fourth quarter and for the progress achieved in 2015, particularly with respect to our earnings trajectory and improvements in credit quality, along with loan and core deposit growth which compares favorably to peers.  Our business and loan pipelines are solid which we believe should translate into continued quality loans and deposit business along with revenue growth.  We continue to progress in our evolution into a full service Business and Commercial Bank model.  Our Business model which focuses on building long term relationships with entrepreneurs and closely held businesses along with providing direct access to decision makers has been well received by business customers.  We believe that we are well positioned as we move forward to continue to attract quality business and business customers”.

Overview of Results

Net interest income.  Net interest income totaled $2.5 million for the quarter ended December 31, 2015 and decreased $30,000, or 1.2%, compared to $2.5 million for the quarter ended December 31, 2014.  The decrease in net interest income was primarily due to a $124,000, or 4.1%, increase in interest income, offset by a $154,000, or 29.1%, increase in interest expense.  The increase in interest income was primarily attributed to a $25.4 million, or 8.8%, increase in average interest-earning assets outstanding, partially offset by a 18bps decrease in average yield on interest-earning assets.  The increase in interest expense was primarily attributed to a $27.9 million, or 11.7%, increase in average interest-bearing liabilities outstanding and a 14bps increase in the average cost of funds on interest bearing liabilities.  As a result, the net interest margin of 3.13% for the quarter ended December 31, 2015 decreased 31bps compared to the net interest margin of 3.44% for the quarter ended December 31, 2014.

Net interest income totaled $9.8 million for the year ended December 31, 2015 and increased $1.1 million, or 12.3%, compared to $8.7 million for the year ended December 31, 2014.  The increase in net interest income was primarily due to a $1.8 million, or 16.9%, increase in interest income, partially offset by a $719,000, or 38.1%, increase in interest expense.  The increase in interest income was primarily attributed to a $41.9 million, or 15.9%, increase in average interest-earnings assets outstanding, and a 3bps increase in average yield on interest-earning assets.  The increase in interest expense was attributed to a $39.0 million, or 17.7%, increase in average interest-bearing liabilities outstanding and a 15bps increase in the average cost of funds on interest-bearing liabilities.  As a result, net interest margin of 3.21% for the year ended December 31, 2015 decreased 10bps compared to the net interest margin of 3.31% for the year ended December 31, 2014.

Robert E. Hoeweler, Chairman of the Board, added The fourth  quarter of 2015, was our seventh consecutive quarter of profitability since the recap was accomplished.  We feel extremely pleased with what our team has been able to accomplish and look forward to capitalizing on the business and growth opportunities ahead in 2016”.    

2

 


 

Provision for loan losses.  The provision for loan losses totaled $50,000 for the quarter ended December 31, 2015 and decreased $25,000, or 33.3%, compared to $75,000 for the quarter ended December 31, 2014.  The decrease in the provision for loan losses for the quarter ended December 31, 2015 was primarily due to a continued decrease in historical loss rates, minimal charge-offs for the quarter and continually improving coverage ratios.  Net recoveries for the quarter ended December 31, 2015 totaled $48,000 compared to net charge-offs of $15,000 for the quarter ended December 31, 2014The ratio of the ALLL to nonperforming loans improved to 464.6% as of December 31, 2015.

The provision for loan losses totaled $250,000 for the twelve months ended December 31, 2015 and decreased $28,000, or 10.1%, compared to $278,000 for the twelve months ended December 31, 2014.  The decrease in the provision for loan losses for the year ended December 31, 2015 was primarily due to improved credit quality, a continued decrease in historical loss rates, net recoveries and improving coverage ratios.  Net recoveries for the year ended December 31, 2015 totaled $54,000 and decreased $255,000 compared to net recoveries of $309,000 for the year ended December 31, 2014.  The variance in net recoveries is primarily due to a large commercial real estate loan recovery in 2014. 

Noninterest income.  Noninterest income for the quarter ended December 31, 2015 totaled $205,000 and decreased $238,000, or 53.7%, compared to $443,000 for the quarter ended December 31, 2014. The decrease was primarily due to a $212,000 decrease in net gains on sales of loans, partially offset by a $28,000 increase in service charges on deposit accounts.  The decrease in the net gains on sales of loans was primarily due to lower sales activity.  The increase in service charges on deposit accounts was related to increased deposit growth and account relationships.

Noninterest income for the year ended December 31, 2015 totaled $1.3 million, and decreased $144,000, or 9.7%, compared to $1.5 million for the year ended December 31, 2014.  The decrease was primarily due to  a $211,000 decrease in net gains on sales of loans, partially offset by a $79,000 increase in service charges on deposit accounts.  The decrease in the net gains on sales of loans was primarily due to lower sales activity.  The increase in service charges on deposit accounts was related to increased deposit growth and account relationships. 

Noninterest expense.  Noninterest expense decreased $170,000, or 6.7%, and totaled $2.4 million for the quarter ended December 31, 2015, compared to $2.5 million for the quarter ended December 31, 2014. The decrease in noninterest expense during the three months ended December 31, 2015 was primarily due to a $66,000 decrease in professional fees, a $50,000 decrease in advertising and promotion expenses, and a $35,000 decrease in foreclosed asset related expenses, partially offset by a $35,000 increase in salaries and benefit expenses.  The decrease in professional fees was due to lower legal expenses incurred, and less reliance on consulting services in the fourth quarter of 2015 since various projects had been completed. Advertising and promotion expenses declined due to less advertising incurred and the timing of promotional activities.  Foreclosed asset related expenses decreased primarily due to higher costs during the fourth quarter of 2014 for maintenance and light rehabilitation work.  Salaries and benefit expenses increased primarily due to an increase in personnel in the credit administration and operations areas.

Noninterest expense for the year ended 2015 totaled $9.6 million and increased $154,000, or 1.6%, compared to the $9.5 million recognized in 2014.  The overall increase in operating expenses is primarily attributed to a $308,000 increase in salaries and employee benefits, a $157,000 increase in data processing expenses, and a $125,000 increase in loan expense, partially offset by a $261,000 decrease in professional fees and a $191,000 decrease in foreclosed asset related expenses. Salaries and benefit expenses increased primarily due to an increase in personnel in the credit administration, operations and treasury management areas.  The increase in data processing expenses was driven by expanded information technology services associated with the Company’s growth and expansion, along with investments in our infrastructure.  The increase in loan expense was primarily due to increased expenses incurred to obtain updated appraisals on certain loans coupled with other related loan costs.  Professional fees decreased due to lower consulting fees than the prior year as various projects were completed, while the decrease in foreclosed asset expense was a result of lower maintenance costs required from the prior year.

3

 


 

Balance Sheet Activity

General.  Assets totaled $351.3 million at December 31, 2015 and increased $35.7 million, or 11.3%, from $315.6 million at December 31, 2014.  The increase was primarily due to a $40.0 million increase in net loan balances, partially offset by a $2.6 million decrease in loans held for sale and a $2.3 million decrease in cash and cash equivalents.

Cash and cash equivalentsCash and cash equivalents totaled $25.9 million at December 31, 2015, and decreased $2.3 million, or 8.2%, from $28.2 million at December 31, 2014.  The decrease in cash and cash equivalents was primarily due to funding loan growth.

Securities.  Securities available for sale totaled $9.4 million at December 31, 2015, and decreased $1.1 million, or 10.3%, compared to $10.4 million at December 31, 2014.  The decrease was due to maturities, repayments and an early redemption of a $885,000 municipal security.

Loans.    Net loans totaled $297.1 million at December 31, 2015, and increased $40.0 million, or 15.6%, from $257.1 million at December 31, 2014. The increase was primarily due to a $30.5 million increase in single-family loan balances, a $5.4 million increase in commercial real estate loan balances, a $4.9 million increase in home equity lines of credit balances, and a $1.0 million increase in construction loan balances, partially offset by a $2.8 million decrease in commercial loan balances.  The increase in single-family residential loan balances was primarily attributed to an increase in balances associated with our Northpointe mortgage program.  The increase in home equity lines of credit, construction loans and multi-family loans was due to increased sales activity, coupled with draws on existing lines or construction loans.  The decline in commercial loan balances was primarily due to loan repayments.

Allowance for loan losses (ALLL).    The allowance for loan losses totaled $6.6 million at December 31, 2015, and increased $304,000, or 4.8%, from $6.3 million at December 31, 2014.  The increase in the ALLL is due to a combination of factors including a 15.3% increase in overall loan balances and net recoveries during the twelve months ended December 31, 2015, which was partially offset by continued improvement in credit quality and a 8.0% decrease in nonperforming loans.  The ratio of the ALLL to total loans was 2.18% at December 31, 2015, compared to 2.39% at December 31, 2014.  In addition, the ratio of the ALLL to nonperforming loans improved to 464.6% at December 31, 2015, compared to 408.0% at December 31, 2014.

Foreclosed assets.  Foreclosed assets totaled $1.6 million at December 31, 2015 and remained constant compared to $1.6 million at December 31, 2014.  Foreclosed assets at December 31, 2015 and December 31, 2014 consisted of one multi-family property in Mansfield, Ohio.  The level of foreclosed assets and charges to foreclosed assets expense may increase in the future as we increase our workout efforts related to foreclosed assets, nonperforming loans and other loans with credit issues.

Deposits.  Deposits totaled $290.5 million at December 31, 2015, an increase of $32.2 million, or 12.4%, from $258.3 million at December 31, 2014.  The increase is primarily attributed to a $21.2 million increase in money market account balances, a $5.8 million increase in certificate of deposit account balances, a $5.9 million increase in noninterest checking account balances, partially offset by a $310,000 decrease in savings account balances.  The majority of the deposit increase was a result of management’s focused sales and marketing efforts to grow core deposits to fund loan growth. 

Stockholders’ equity.    Stockholders’ equity totaled $38.3 million at December 31, 2015, an increase of $3.8 million, or 11.0%, from $34.5 million at December 31, 2014.  The increase in total stockholders’ equity was primarily attributed to net income, which was partially offset by the dividend paid on the Company’s Series B Preferred Stock. 

4

 


 

 

About Central Federal Corporation and CFBank

Central Federal Corporation is the holding company for CFBank, a federally chartered savings association formed in Ohio in 1892.  CFBank has four full-service banking offices in Fairlawn, Calcutta, Wellsville and Worthington, Ohio and a loan production office in Woodmere, Ohio (Cuyahoga County).  Additional information about CFBank’s banking services and the Company is available at www.CFBankOnline.com

 

FORWARD LOOKING STATEMENTS

Statements in this earnings release that are not statements of historical fact are forward-looking statements which are made in good faith by us. Forward-looking statements include, but are not limited to: (1) projections of revenues, income or loss, earnings or loss per common share, capital structure and other financial items; (2) plans and objectives of the management or Boards of Directors of Central Federal Corporation (the Holding Company) or CFBank; (3) statements regarding future events, actions or economic performance; and (4) statements of assumptions underlying such statements.  Words such as "estimate," "strategy," "may," "believe," "anticipate," "expect," "predict," "will," "intend," "plan," "targeted," and the negative of these terms, or similar expressions, are intended to identify forward-looking statements, but are not the exclusive means of identifying such statements.  Various risks and uncertainties may cause actual results to differ materially from those indicated by our forward-looking statements.  The following factors could cause such differences:

 

·

Changes in economic and political conditions could adversely affect our earnings through declines in deposits, loan demand, the ability of our customers to repay loans and the value of the collateral securing our loans;

·

changes in interest rates that may reduce net interest margin and impact funding sources;

·

the possibility that we will need to make increased provisions for loan losses;

·

our ability to maintain sufficient liquidity to continue to fund our operations;

·

our ability to reduce our high level of nonperforming assets and the associated operating expenses;

·

changes in market rates and prices, including real estate values, which may adversely impact the value of financial products including securities, loans and deposits;

·

the possibility of other-than-temporary impairment of securities held in our securities portfolio;

·

results of examinations of the Holding Company and CFBank by the regulators, including the possibility that the regulators may, among other things, require CFBank to increase its allowance for loan losses or write-down assets;

·

our ability to continue to meet regulatory requirements and guidelines to which we are subject;

·

our ability to generate profits in the future;

·

our ability to raise additional capital in the future, if necessary;

·

changes in tax laws, rules and regulations;

·

increases in deposit insurance rates or premiums;

·

further legislative and regulatory changes which may increase compliance costs and burdens;

·

unexpected losses of key management;

·

various monetary and fiscal policies and regulations, including those determined by the Board of Governors of the Federal Reserve System, the Federal Deposit Insurance Corporation and the Office of the Comptroller of the Currency;

5

 


 

·

competition with other local and regional commercial banks, savings banks, credit unions and other non-bank financial institutions;

·

our ability to grow our core businesses;

·

our ability to effectively manage our growth;

·

any failure, interruption or breach in security of our communications and information systems;

·

technological factors which may affect our operations, pricing, products and services;

·

unanticipated litigation, claims or assessments; and

·

Management's ability to manage these and other risks.

 

Forward-looking statements are not guarantees of performance or results.  A forward-looking statement may include a statement of the assumptions or bases underlying the forward-looking statement.  The Company believes it has chosen these assumptions or bases in good faith and that they are reasonable.  We caution you, however, that assumptions or bases almost always vary from actual results, and the differences between assumptions or bases and actual results can be material.  The forward-looking statements included in this report speak only as of the date of the report.  We undertake no obligation to publicly release revisions to any forward-looking statements to reflect events or circumstances after the date of such statements, except to the extent required by law.

Our filings with the Securities and Exchange Commission detail other risks, all of which are difficult to predict and many of which are beyond our control.

 

 

 

 

6

 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated Statements of Operations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

($ in thousands, except share data)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(unaudited)

Three months ended

 

 

 

Year Ended

 

 

 

 

December 31,

 

 

 

December 31,

 

 

 

 

2015

 

2014

 

% change

 

2015

 

2014

 

% change

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total interest income

$

3,135 

 

$

3,011 

 

4% 

 

$

12,405 

 

$

10,611 

 

17% 

 

Total interest expense

 

684 

 

 

530 

 

29% 

 

 

2,608 

 

 

1,889 

 

38% 

 

     Net interest income

 

2,451 

 

 

2,481 

 

-1%

 

 

9,797 

 

 

8,722 

 

12% 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision for loan losses

 

50 

 

 

75 

 

-33%

 

 

250 

 

 

278 

 

-10%

 

Net interest income after provision for loan losses

 

2,401 

 

 

2,406 

 

0% 

 

 

9,547 

 

 

8,444 

 

13% 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Service charges on deposit accounts

 

132 

 

 

104 

 

27% 

 

 

491 

 

 

412 

 

19% 

 

  Net gain on sales of loans

 

(32)

 

 

180 

 

-118%

 

 

325 

 

 

536 

 

-39%

 

  Net gain on sale of securities

 

 -

 

 

 -

 

n/m

 

 

(12)

 

 

 -

 

n/m

 

  Other

 

105 

 

 

159 

 

-34%

 

 

544 

 

 

544 

 

0% 

 

     Noninterest income

 

205 

 

 

443 

 

-54%

 

 

1,348 

 

 

1,492 

 

-10%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Salaries and employee benefits

 

1,149 

 

 

1,114 

 

3% 

 

 

4,753 

 

 

4,445 

 

7% 

 

  Occupancy and equipment

 

131 

 

 

140 

 

-6%

 

 

533 

 

 

571 

 

-7%

 

  Data processing

 

268 

 

 

243 

 

10% 

 

 

1,054 

 

 

897 

 

18% 

 

  Franchise and other taxes

 

78 

 

 

64 

 

22% 

 

 

318 

 

 

214 

 

49% 

 

  Professional fees

 

280 

 

 

346 

 

-19%

 

 

956 

 

 

1,217 

 

-21%

 

  Director fees

 

51 

 

 

58 

 

-12%

 

 

150 

 

 

122 

 

23% 

 

  Postage, printing and supplies

 

27 

 

 

43 

 

-37%

 

 

198 

 

 

233 

 

-15%

 

  Advertising and promotion

 

20 

 

 

70 

 

-71%

 

 

145 

 

 

110 

 

32% 

 

  Telephone

 

33 

 

 

29 

 

14% 

 

 

119 

 

 

112 

 

6% 

 

  Loan expenses

 

54 

 

 

55 

 

-2%

 

 

207 

 

 

82 

 

152% 

 

  Foreclosed assets, net

 

45 

 

 

80 

 

-44%

 

 

137 

 

 

328 

 

-58%

 

  Depreciation

 

54 

 

 

53 

 

2% 

 

 

211 

 

 

232 

 

-9%

 

  FDIC premiums

 

108 

 

 

115 

 

-6%

 

 

421 

 

 

384 

 

10% 

 

  Regulatory assessment

 

 

 

47 

 

-94%

 

 

131 

 

 

167 

 

-22%

 

  Other insurance

 

30 

 

 

31 

 

-3%

 

 

121 

 

 

130 

 

-7%

 

  Other

 

39 

 

 

52 

 

-25%

 

 

157 

 

 

213 

 

-26%

 

     Noninterest expense

 

2,370 

 

 

2,540 

 

-7%

 

 

9,611 

 

 

9,457 

 

2% 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) before income taxes

 

236 

 

 

309 

 

-24%

 

 

1,284 

 

 

479 

 

168% 

 

Income tax expense (benefit)

 

(3,193)

 

 

 -

 

n/m

 

 

(3,193)

 

 

 -

 

n/m

 

Net Income (loss)

$

3,429 

 

$

309 

 

1010% 

 

$

4,477 

 

$

479 

 

835% 

 

Dividends on Series B preferred stock and accretion of discount

 

(214)

 

 

(188)

 

14% 

 

 

(857)

 

 

(421)

 

104% 

 

Earnings (loss) attributable to common stockholders

$

3,215 

 

$

121 

 

2557% 

 

$

3,620 

 

$

58 

 

6141% 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Share Data

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings (loss) per common share

$

0.20 

 

$

0.01 

 

 

 

$

0.23 

 

$

0.00 

 

 

 

Diluted earnings (loss) per common share

$

0.15 

 

$

0.01 

 

 

 

$

0.20 

 

$

0.00 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average common shares outstanding - basic

 

15,957,377 

 

 

15,823,710 

 

 

 

 

15,857,127 

 

 

15,823,710 

 

 

 

Average common shares outstanding - diluted

 

22,820,088 

 

 

15,831,154 

 

 

 

 

22,722,742 

 

 

15,853,989 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

n/m - not meaningful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

7

 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated Statements of Financial Condition

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At or for the three months ended

 

($ in thousands)

Dec 31,

 

Sept 30,

 

Jun 30,

 

Mar 31,

 

Dec 31,

 

(unaudited)

2015

 

2015

 

2015

 

2015

 

2014

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

$

25,895 

 

$

20,101 

 

$

28,293 

 

$

23,894 

 

$

28,207 

 

Interest-bearing deposits in other financial institutions

 

 -

 

 

494 

 

 

494 

 

 

494 

 

 

494 

 

Securities available for sale

 

9,368 

 

 

11,573 

 

 

9,135 

 

 

9,385 

 

 

10,445 

 

Loans held for sale

 

889 

 

 

673 

 

 

1,992 

 

 

2,412 

 

 

3,505 

 

Loans

 

303,684 

 

 

289,956 

 

 

290,640 

 

 

272,701 

 

 

263,401 

 

 Less allowance for loan losses

 

(6,620)

 

 

(6,522)

 

 

(6,480)

 

 

(6,442)

 

 

(6,316)

 

    Loans, net

 

297,064 

 

 

283,434 

 

 

284,160 

 

 

266,259 

 

 

257,085 

 

FHLB stock

 

1,942 

 

 

1,942 

 

 

1,942 

 

 

1,942 

 

 

1,942 

 

Foreclosed assets, net

 

1,636 

 

 

1,636 

 

 

1,636 

 

 

1,636 

 

 

1,636 

 

Premises and equipment, net

 

3,609 

 

 

3,657 

 

 

3,691 

 

 

3,731 

 

 

3,775 

 

Bank owned life insurance

 

4,797 

 

 

4,763 

 

 

4,730 

 

 

4,697 

 

 

4,665 

 

Accrued interest receivable and other assets

 

6,093 

 

 

3,169 

 

 

3,240 

 

 

3,472 

 

 

3,834 

 

Total assets

$

351,293 

 

$

331,442 

 

$

339,313 

 

$

317,922 

 

$

315,588 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and Stockholders' Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    Noninterest bearing

$

42,926 

 

$

29,664 

 

$

31,549 

 

$

28,310 

 

$

37,035 

 

    Interest bearing

 

247,541 

 

 

244,150 

 

 

250,500 

 

 

232,428 

 

 

221,280 

 

         Total deposits

 

290,467 

 

 

273,814 

 

 

282,049 

 

 

260,738 

 

 

258,315 

 

Short-term Federal Home Loan Bank advances

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FHLB advances

 

14,500 

 

 

14,500 

 

 

14,500 

 

 

14,500 

 

 

14,500 

 

Other secured borrowings

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

Advances by borrowers for taxes and insurance

 

656 

 

 

311 

 

 

280 

 

 

301 

 

 

401 

 

Accrued interest payable and other liabilities

 

2,203 

 

 

2,537 

 

 

2,383 

 

 

2,574 

 

 

2,708 

 

Subordinated debentures

 

5,155 

 

 

5,155 

 

 

5,155 

 

 

5,155 

 

 

5,155 

 

         Total liabilities

 

312,981 

 

 

296,317 

 

 

304,367 

 

 

283,268 

 

 

281,079 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders' equity

 

38,312 

 

 

35,125 

 

 

34,946 

 

 

34,654 

 

 

34,509 

 

Total liabilities and stockholders' equity

$

351,293 

 

$

331,442 

 

$

339,313 

 

$

317,922 

 

$

315,588 

 

 

 

 

 

 

 

 

 

8

 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated Financial Highlights

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At or for the three months ended

 

At or for the year ended

($ in thousands except per share data)

 

Dec 31,

 

Sept 30,

 

Jun 30,

 

Mar 31,

 

Dec 31,

 

 

December 31,

(unaudited)

 

2015

 

2015

 

2015

 

2015

 

2014

 

 

2015

 

 

2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings (loss)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

$

2,451 

 

$

2,454 

 

$

2,456 

 

$

2,436 

 

$

2,481 

 

$

9,797 

 

$

8,722 

Provision for loan losses

 

$

50 

 

$

50 

 

$

75 

 

$

75 

 

$

75 

 

$

250 

 

$

278 

Noninterest income

 

$

205 

 

$

324 

 

$

464 

 

$

355 

 

$

443 

 

$

1,348 

 

$

1,492 

Noninterest expense

 

$

2,370 

 

$

2,398 

 

$

2,378 

 

$

2,465 

 

$

2,540 

 

$

9,611 

 

$

9,457 

Net Income (loss)

 

$

3,429 

 

$

330 

 

$

467 

 

$

251 

 

$

309 

 

$

4,477 

 

$

479 

Dividends on Series B preferred stock and accretion of discount

 

$

(214)

 

$

(214)

 

$

(215)

 

$

(214)

 

$

(188)

 

$

(857)

 

 

(421)

Earnings (loss) available to common stockholders

 

$

3,215 

 

$

116 

 

$

252 

 

$

37 

 

$

121 

 

$

3,620 

 

$

58 

Basic earnings (loss) per common share

 

$

0.20 

 

$

0.01 

 

$

0.02 

 

$

0.00 

 

$

0.01 

 

$

0.23 

 

$

0.00 

Diluted earnings (loss) per common share

 

$

0.15 

 

$

0.01 

 

$

0.02 

 

$

0.00 

 

$

0.01 

 

$

0.20 

 

$

0.00 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performance Ratios (annualized)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets

 

 

4.06% 

 

 

0.40% 

 

 

0.57% 

 

 

0.32% 

 

 

0.40% 

 

 

1.36% 

 

 

0.17% 

Return on average equity

 

 

39.05% 

 

 

3.77% 

 

 

5.37% 

 

 

2.90% 

 

 

3.59% 

 

 

12.84% 

 

 

1.67% 

Average yield on interest-earning assets

 

 

4.00% 

 

 

4.06% 

 

 

4.08% 

 

 

4.13% 

 

 

4.18% 

 

 

4.06% 

 

 

4.03% 

Average rate paid on interest-bearing liabilities

 

 

1.03% 

 

 

1.03% 

 

 

1.01% 

 

 

0.94% 

 

 

0.89% 

 

 

1.00% 

 

 

0.85% 

Average interest rate spread

 

 

2.97% 

 

 

3.03% 

 

 

3.07% 

 

 

3.19% 

 

 

3.29% 

 

 

3.06% 

 

 

3.18% 

Net interest margin, fully taxable equivalent

 

 

3.13% 

 

 

3.17% 

 

 

3.22% 

 

 

3.33% 

 

 

3.44% 

 

 

3.21% 

 

 

3.31% 

Efficiency ratio

 

 

89.23% 

 

 

86.32% 

 

 

81.44% 

 

 

87.94% 

 

 

86.87% 

 

 

86.14% 

 

 

92.59% 

Noninterest expense to average assets

 

 

2.80% 

 

 

2.87% 

 

 

2.89% 

 

 

3.13% 

 

 

3.26% 

 

 

2.92% 

 

 

3.31% 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Core capital ratio (1)

 

 

11.12% 

 

 

10.82% 

 

 

10.85% 

 

 

11.17% 

 

 

11.03% 

 

 

11.12% 

 

 

11.03% 

Total risk-based capital ratio (1)

 

 

13.67% 

 

 

13.77% 

 

 

13.14% 

 

 

13.49% 

 

 

14.18% 

 

 

13.67% 

 

 

14.18% 

Tier 1 risk-based capital ratio (1)

 

 

12.40% 

 

 

12.50% 

 

 

11.88% 

 

 

12.23% 

 

 

12.92% 

 

 

12.40% 

 

 

12.92% 

Common equity tier 1 capital to risk weighted assets (1)

 

 

12.40% 

 

 

12.50% 

 

 

11.88% 

 

 

12.23% 

 

 

N/A

 

 

12.40% 

 

 

N/A

Equity to total assets at end of period

 

 

10.91% 

 

 

10.60% 

 

 

10.30% 

 

 

10.90% 

 

 

10.93% 

 

 

10.91% 

 

 

10.93% 

9

 


 

Book value per common share

 

$

1.64 

 

$

1.46 

 

$

1.45 

 

$

1.43 

 

$

1.42 

 

$

1.64 

 

$

1.42 

Tangible book value per common share

 

$

1.64 

 

$

1.46 

 

$

1.45 

 

$

1.43 

 

$

1.42 

 

$

1.64 

 

$

1.42 

Period-end market value per common share

 

$

1.32 

 

$

1.34 

 

$

1.31 

 

$

1.40 

 

$

1.22 

 

$

1.32 

 

$

1.22 

Period-end common shares outstanding

 

 

16,024,210 

 

 

15,823,710 

 

 

15,823,710 

 

 

15,823,710 

 

 

15,823,710 

 

 

16,024,210 

 

 

15,823,710 

Average basic common shares outstanding

 

 

15,957,377 

 

 

15,823,710 

 

 

15,823,710 

 

 

15,823,710 

 

 

15,823,710 

 

 

15,857,127 

 

 

15,823,710 

Average diluted common shares outstanding

 

 

22,820,088 

 

 

15,832,106 

 

 

15,836,192 

 

 

15,831,154 

 

 

15,831,154 

 

 

22,722,742 

 

 

15,853,989 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset Quality

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonperforming loans

 

$

1,425 

 

$

1,492 

 

$

1,538 

 

$

2,007 

 

$

1,548 

 

$

1,425 

 

$

1,548 

Nonperforming loans to total loans

 

 

0.47% 

 

 

0.51% 

 

 

0.53% 

 

 

0.74% 

 

 

0.59% 

 

 

0.47% 

 

 

0.59% 

Nonperforming assets to total assets

 

 

0.87% 

 

 

0.94% 

 

 

0.94% 

 

 

1.15% 

 

 

1.01% 

 

 

0.87% 

 

 

1.01% 

Allowance for loan losses to total loans

 

 

2.18% 

 

 

2.25% 

 

 

2.23% 

 

 

2.36% 

 

 

2.39% 

 

 

2.18% 

 

 

2.39% 

Allowance for loan losses to nonperforming loans

 

 

464.56% 

 

 

437.13% 

 

 

421.33% 

 

 

320.98% 

 

 

408.01% 

 

 

464.56% 

 

 

408.01% 

Net charge-offs (recoveries)

 

$

(48)

 

$

 

$

37 

 

$

(51)

 

$

15 

 

$

(54)

 

$

(309)

Annualized net charge-offs (recoveries) to average loans

 

 

(0.07%)

 

 

0.01% 

 

 

0.05% 

 

 

(0.08%)

 

 

0.02% 

 

 

(0.02%)

 

 

(0.13%)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Balances

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

$

280,169 

 

$

280,710 

 

$

276,731 

 

$

262,753 

 

$

251,369 

 

$

275,091 

 

$

235,971 

Assets

 

$

338,095 

 

$

334,067 

 

$

329,230 

 

$

315,345 

 

$

311,491 

 

$

329,184 

 

$

285,726 

Stockholders' equity

 

$

35,127 

 

$

35,018 

 

$

34,781 

 

$

34,586 

 

$

34,465 

 

$

34,878 

 

$

28,706 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)  Regulatory capital ratios of CFBank

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

10