Attached files

file filename
EX-32 - EX-32 - Community First Bancshares, Inc.cfbi-ex32_8.htm
EX-31.2 - EX-31.2 - Community First Bancshares, Inc.cfbi-ex312_7.htm
EX-31.1 - EX-31.1 - Community First Bancshares, Inc.cfbi-ex311_6.htm

 

 

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, 2017

OR

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

For the transition period from _______________ to _______________

Commission File No. 001-38074

 

Community First Bancshares, Inc.

(Exact Name of Registrant as Specified in Its Charter)

 

 

Federal

 

82-1147778

(State or Other Jurisdiction of

Incorporation or Organization)

 

(I.R.S. Employer

Identification No.)

 

 

 

3175 Highway 278

Covington, Georgia

 

30014

(Address of Principal Executive Offices)

 

(Zip Code)

 

(770) 786-7088

(Registrant’s Telephone Number, Including Area Code)

N/A

(Former Name, Former Address and Former Fiscal Year, if Changed Since Last Report)

 

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 requirements for the past 90 days.  YES      NO  

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted 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 and post such files).  YES      NO  

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

 

Large accelerated filer

 

 

  

Accelerated filer

 

 

 

 

 

 

Non-accelerated filer

 

 

  (Do not check if a small reporting company)

  

Small 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  

As of May 8, 2017, 7,538,250 shares of the Registrant’s common stock, par value $0.01 per share, were issued and outstanding.

 

 

 

 


 

Community First Bancshares, Inc.

Form 10-Q

Table of Contents

 

 

 

 

 

Page

PART I.  FINANCIAL INFORMATION

 

 

 

 

 

Item 1.

 

Financial Statements

 

3

 

 

 

 

 

 

 

Balance Sheets at March 31, 2017 (unaudited) and September 30, 2016

 

3

 

 

 

 

 

 

 

Statements of Income for the Three and Six Months Ended March 31, 2017 and 2016 (unaudited)

 

4

 

 

 

 

 

 

 

Statements of Comprehensive Income for the Three and Six Months Ended March 31, 2017 and 2016 (unaudited)

 

5

 

 

 

 

 

 

 

Statements of Cash Flows for the Six Months Ended March 31, 2017 and 2016 (unaudited)

 

6

 

 

 

 

 

 

 

Notes to Unaudited Financial Statements

 

7

 

 

 

 

 

Item 2.

 

Management’s Discussion and Analysis of Financial Condition and Results of Operations

 

16

 

 

 

 

 

Item 3.

 

Quantitative and Qualitative Disclosures About Market Risk

 

30

 

 

 

 

 

Item 4.

 

Controls and Procedures

 

30

 

 

 

 

 

PART II.  OTHER INFORMATION

 

 

 

 

 

Item 1.

 

Legal Proceedings

 

30

 

 

 

 

 

Item 1A.

 

Risk Factors

 

30

 

 

 

 

 

Item 2.

 

Unregistered Sales of Equity Securities and Use of Proceeds

 

30

 

 

 

 

 

Item 3.

 

Defaults Upon Senior Securities

 

30

 

 

 

 

 

Item 4.

 

Mine Safety Disclosures

 

30

 

 

 

 

 

Item 5.

 

Other Information

 

30

 

 

 

 

 

Item 6.

 

Exhibits

 

31

 

 

 

 

 

 

 

SIGNATURES

 

32

 

1


 

EXPLANATORY NOTE

Community First Bancshares, Inc. (the “Company”) has been formed to serve as the mid-tier holding company for Newton Federal Bank upon the completion of the mutual holding company reorganization of Newton Federal Bank.  As of March 31, 2017, the reorganization had not been completed.  As of March 31, 2017, the Company had no assets or liabilities and had not conducted any business activities other than organizational activities.  Accordingly, the unaudited financial statements and the other financial information contained in this quarterly report on Form 10-Q relate solely to Newton Federal Bank.

The unaudited financial statements and other financial information contained in this quarterly report on Form 10-Q should be read in conjunction with the audited financial statements of Newton Federal Bank as of and for the years ended September 30, 2016 and 2015 contained in the Company’s definitive prospectus dated February 13, 2017 (the “Prospectus”) as filed with the Securities and Exchange Commission pursuant to Securities Act Rule 424(b)(3) on February 21, 2017.

 

 

2


 

PART I – FINANCIAL INFORMATION

Item 1.

Financial Statements

NEWTON FEDERAL BANK

Balance Sheets

 

 

 

March 31, 2017

(unaudited)

 

 

September 30, 2016

(audited)

 

 

 

(In thousands)

 

Assets

 

 

 

 

 

 

 

 

 

 

Cash and due from banks, including reserve requirement of $1,150 and $882 at

   March 31, 2017 and September 30, 2016, respectively

 

$

3,497

 

 

 

4,272

 

Interest-earning deposits in other depository institutions

 

 

81,790

 

 

 

21,421

 

Cash and cash equivalents

 

 

85,287

 

 

 

25,693

 

Investment securities held-to-maturity (estimated fair values of $2,502 and $7,517)

 

 

2,501

 

 

 

7,499

 

Investment securities available-for-sale

 

 

8,789

 

 

 

 

FHLB stock

 

 

216

 

 

 

205

 

Loans held for sale

 

 

133

 

 

 

472

 

Loans, net

 

 

199,692

 

 

 

189,578

 

Other real estate owned

 

 

358

 

 

 

 

Premises and equipment, net

 

 

6,237

 

 

 

4,556

 

Accrued interest receivable and other assets

 

 

6,063

 

 

 

4,829

 

Total assets

 

$

309,276

 

 

 

232,832

 

 

 

 

 

 

 

 

 

 

Liabilities and Capital

 

 

 

 

 

 

 

 

 

 

Liabilities :

 

 

 

 

 

 

 

 

Passbook accounts

 

$

23,122

 

 

 

21,180

 

Interest bearing checking

 

 

35,558

 

 

 

30,662

 

Market rate checking

 

 

21,717

 

 

 

22,607

 

Non-interest bearing checking

 

 

89,575

 

 

 

21,727

 

Certificate of deposits

 

 

88,082

 

 

 

85,523

 

Total deposits

 

 

258,054

 

 

 

181,699

 

Accrued interest payable and other liabilities

 

 

5,340

 

 

 

6,052

 

Total liabilities

 

 

263,394

 

 

 

187,751

 

Commitments

 

 

 

 

 

 

 

 

Capital:

 

 

 

 

 

 

 

 

Retained earnings

 

 

45,875

 

 

 

45,081

 

Accumulated other comprehensive income

 

 

7

 

 

 

 

Total capital

 

 

45,882

 

 

 

45,081

 

Total liabilities and capital

 

$

309,276

 

 

 

232,832

 

 

 

 

 

 

 

 

 

 

See accompanying notes to unaudited financial statements.

3


 

NEWTON FEDERAL BANK

Statements of Income

(unaudited)

 

 

 

Three Months Ended March 31,

 

 

Six Months Ended March 31,

 

 

 

2017

 

 

2016

 

 

2017

 

 

2016

 

 

 

(In thousands)

 

Interest income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans, including fees

 

$

2,948

 

 

 

2,725

 

 

$

5,767

 

 

 

5,397

 

Investment securities, including dividends

 

 

45

 

 

 

23

 

 

 

70

 

 

 

46

 

Other

 

 

61

 

 

 

62

 

 

 

104

 

 

 

106

 

Total interest income

 

 

3,054

 

 

 

2,810

 

 

 

5,941

 

 

 

5,549

 

Interest expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

248

 

 

 

370

 

 

 

489

 

 

 

793

 

Net interest income

 

 

2,806

 

 

 

2,440

 

 

 

5,452

 

 

 

4,756

 

Non-interest income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Service charges on deposit accounts

 

 

175

 

 

 

168

 

 

 

361

 

 

 

346

 

Other

 

 

150

 

 

 

122

 

 

 

276

 

 

 

209

 

Total Non-interest income

 

 

325

 

 

 

290

 

 

 

637

 

 

 

555

 

Non-interest expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

 

1,266

 

 

 

1,186

 

 

 

2,431

 

 

 

2,293

 

Deferred compensation

 

 

55

 

 

 

55

 

 

 

108

 

 

 

109

 

Occupancy

 

 

292

 

 

 

280

 

 

 

574

 

 

 

550

 

Advertising

 

 

56

 

 

 

61

 

 

 

114

 

 

 

123

 

Data processing

 

 

207

 

 

 

172

 

 

 

403

 

 

 

308

 

Other real estate owned

 

 

19

 

 

 

22

 

 

 

23

 

 

 

28

 

Net (gain) loss on sale of other real estate owned

 

 

(2

)

 

 

73

 

 

 

(7

)

 

 

47

 

Legal and accounting

 

 

110

 

 

 

106

 

 

 

212

 

 

 

225

 

Organizational dues and subscriptions

 

 

78

 

 

 

56

 

 

 

151

 

 

 

110

 

Director compensation

 

 

47

 

 

 

59

 

 

 

111

 

 

 

99

 

Federal deposit insurance premiums

 

 

17

 

 

 

34

 

 

 

55

 

 

 

68

 

Other

 

 

322

 

 

 

341

 

 

 

641

 

 

 

646

 

Total Non-interest expenses

 

 

2,467

 

 

 

2,445

 

 

 

4,816

 

 

 

4,606

 

Income before income taxes

 

 

664

 

 

 

285

 

 

 

1,273

 

 

 

705

 

Income tax expense

 

 

250

 

 

 

95

 

 

 

479

 

 

 

242

 

Net income

 

$

414

 

 

 

190

 

 

$

794

 

 

 

463

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

See accompanying notes to unaudited financial statements.

4


 

NEWTON FEDERAL BANK

Statements of Comprehensive Income

(unaudited)

 

 

 

Three Months Ended March 31,

 

 

Six Months Ended March 31,

 

 

 

2017

 

 

2016

 

 

2017

 

 

2016

 

 

 

 

 

 

 

(In thousands)

 

 

 

 

 

Net income

 

$

414

 

 

$

190

 

 

$

794

 

 

$

463

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other comprehensive income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net unrealized gain on available for sale securities, net of

   taxes of $4 and $5

 

 

6

 

 

 

-

 

 

 

7

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reclassification adjustment for realized gain on available for

   sale securities sold

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total other comprehensive income

 

 

6

 

 

 

-

 

 

 

7

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total comprehensive income

 

$

420

 

 

$

190

 

 

$

801

 

 

$

463

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

See accompanying notes to unaudited financial statements.

5


 

NEWTON FEDERAL BANK

Statements of Cash Flows

(unaudited)

 

 

 

Six Months Ended March 31,

 

 

 

2017

 

 

2016

 

 

 

(In thousands)

 

Cash flows from operating activities:

 

 

 

 

 

 

 

 

Net income

 

$

794

 

 

 

463

 

Adjustments to reconcile net income to net cash (used in)/ provided by

   operating activities:

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

180

 

 

 

178

 

Deferred income tax

 

 

(167

)

 

 

-

 

Net (gain) loss on sale of other real estate owned

 

 

(7

)

 

 

47

 

Originations of loans held for sale

 

 

(1,487

)

 

 

(1,261

)

Proceeds from sales of loans held for sale

 

 

1,827

 

 

 

1,105

 

Change in:

 

 

 

 

 

 

 

 

Accrued interest receivable and other assets

 

 

(1,075

)

 

 

230

 

Accrued interest payable and other liabilities

 

 

(704

)

 

 

(244

)

Net cash (used in)/ provided by operating activities

 

 

(639

)

 

 

518

 

Cash flows from investing activities:

 

 

 

 

 

 

 

 

Purchases of investment securities available-for-sale

 

 

(8,821

)

 

 

 

Net change in loans

 

 

(10,472

)

 

 

(2,744

)

Purchases of premises and equipment

 

 

(1,853

)

 

 

(391

)

Proceeds from paydowns of investment securities available-for-sale

 

 

35

 

 

 

 

Proceeds from investment securities held-to-maturity

 

 

5,000

 

 

 

 

Purchases of other investments

 

 

(11

)

 

 

(3

)

Proceeds from sales of other real estate owned

 

 

 

 

 

45

 

Net cash used in investing activities

 

 

(16,122

)

 

 

(3,093

)

Cash flows from financing activities:

 

 

 

 

 

 

 

 

Net change in demand and savings deposits

 

 

76,355

 

 

 

3,830

 

Net cash provided by financing activities

 

 

76,355

 

 

 

3,830

 

Net change in cash and cash equivalents

 

 

59,594

 

 

 

1,255

 

Cash and cash equivalents at beginning of period

 

 

25,693

 

 

 

38,494

 

Cash and cash equivalents at end of period

 

$

85,287

 

 

 

39,749

 

Supplemental disclosures of cash flow information:

 

 

 

 

 

 

 

 

Cash paid for interest

 

$

489

 

 

 

794

 

Cash paid for income taxes

 

$

 

 

 

5

 

Supplemental disclosures of noncash investing activities:

 

 

 

 

 

 

 

 

Other real estate owned acquired through foreclosures

 

$

358

 

 

 

35

 

 

 

 

 

 

 

 

 

 

 

 

 

 

See accompanying notes to unaudited financial statements.

 

 

6


 

NEWTON FEDERAL BANK

Notes to Unaudited Financial Statements

 

(1)

Basis of Presentation

Newton Federal Bank (the “Bank”) is a federally chartered mutual savings and loan that was regulated by the Office of Thrift Supervision (OTS) until July 2011, when the OTS merged with the Office of Comptroller of the Currency (OCC) and the OCC became the primary regulator of the Bank.  The Bank’s main office is in Covington (Newton County), Georgia, conducting banking activities primarily in Newton and surrounding counties. The main emphasis of the Bank is providing mortgage and commercial loans in its primary lending area.  It offers such customary banking services as consumer and commercial checking accounts, savings accounts, certificates of deposit, mortgage, commercial and consumer loans, money transfers and a variety of other banking services.

The accompanying unaudited financial statements and notes thereto contain all adjustments, consisting only of normal recurring adjustments, necessary to present fairly, in accordance with accounting principles generally accepted in the United States of America (“GAAP”), the financial position of the Bank as of March 31, 2017 and the results of its operations and its cash flows for the periods presented. The interim financial information should be read in conjunction with the annual financial statements and the notes thereto included in the Registration Statement on Form S-1 of Community First Bancshares, Inc. (the “Company”), the proposed holding company for the Bank.

The results of operations for the quarter ended March 31, 2017, are not necessarily indicative of the results to be expected for the full year.

Use of Estimates – The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reported period. Actual results could differ from those estimates. Material estimates common to the banking industry that are particularly susceptible to significant change in the near term include, but are not limited to, the determination of the allowance for loan losses, the valuation of other real estate acquired in connection with foreclosure or in satisfaction of loans and valuation allowances associated with the realization of deferred tax assets, which are based on future taxable income.

Summary of Significant Accounting Policies – The accounting and reporting policies of the Bank conform to GAAP and general practices within the banking industry. There have been no material changes or developments in the application of principles or in our evaluation of the accounting estimates and the underlying assumptions or methodologies that we believe to be Critical Accounting Policies as disclosed in the Bank’s financial statements for the year ended September 30, 2016 included in the Company’s Form S-1.

Recent Accounting Pronouncements

There have been no pronouncements issued during the quarter that would have a material impact on the Bank's financial statements.

(2)

Investment Securities

Investment Securities Held-to-Maturity

Investment securities held-to-maturity at March 31, 2017 and September 30, 2016 are as follows: (in thousands)

 

March 31, 2017

 

Amortized

Cost

 

 

Gross

Unrealized

Gains

 

 

Gross

Unrealized

Losses

 

 

Estimated

Fair Value

 

U.S. Government sponsored enterprises

 

$

2,501

 

 

 

1

 

 

 

 

 

 

2,502

 

September 30, 2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Government sponsored enterprises

 

$

7,499

 

 

 

18

 

 

 

 

 

 

7,517

 

 

There were no held-to-maturity securities in an unrealized loss position as of March 31, 2017 or September 30, 2016.

The U.S. government sponsored enterprise securities as of March 31, 2017 are comprised of one debt financing security issued by a government agency that matures within one year and one debt security issued by a government agency that matures within three years.

7


NEWTON FEDERAL BANK

Notes to Unaudited Financial Statements

 

There were no sales of securities held-to-maturity during the three and six months ended March 31, 2017 or 2016.

Securities with a carrying value of approximately $1,500,000 and $2,250,000 were pledged to secure public deposits at March 31, 2017 and September 30, 2016, respectively.

Investment Securities Available-for-Sale

Investment securities available-for-sale at March 31, 2017 and September 30, 2016 are as follows: (in thousands)

 

 

 

Amortized

 

 

Gross

Unrealized

 

 

Gross

Unrealized

 

 

Estimated

 

March 31, 2017

 

Cost

 

 

Gains

 

 

Losses

 

 

Fair Value

 

Municipal securities - tax exempt

 

$

2,559

 

 

 

20

 

 

 

 

 

 

2,579

 

Government agency MBS

 

 

6,218

 

 

 

 

 

 

(8

)

 

 

6,210

 

Total

 

$

8,777

 

 

 

20

 

 

 

(8

)

 

 

8,789

 

September 30, 2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Municipal securities - tax exempt

 

 

 

 

 

 

 

 

 

 

 

 

Government agency MBS

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

 

 

 

 

 

 

 

 

 

 

 

There were four securities in an unrealized loss position as of March 31, 2017 and no securities in an unrealized loss position as of September 30, 2016.

The municipal tax exempt securities as of March 31, 2017 are comprised of eight debt securities issued by city and county municipal governments that mature between five and ten years and one security issued by a city or county municipal government that matures after ten years. The government agency mortgage back securities are issued by FNMA and FHLMC and are comprised of one security that matures in 5 to 10 years and seven securities that mature after ten years.

There were no sales of securities available-for-sale during the three and six months ended March 31, 2017 or 2016.

No available-for-sale securities were pledged to secure public deposits at March 31, 2017 and September 30, 2016.

(3)

Loans and Allowance for Loan Losses

Major classifications of loans, by collateral code, at March 31, 2017 and September 30, 2016 are summarized as follows: (in thousands)

 

 

March 31, 2017

 

 

September 30, 2016

 

Commercial (secured by real estate)

 

$

26,205

 

 

 

29,162

 

Commercial and industrial

 

 

18,231

 

 

 

16,221

 

Construction, land and acquisition & development

 

 

22,480

 

 

 

13,343

 

Residential mortgage 1-4 family

 

 

134,734

 

 

 

132,899

 

Consumer installment

 

 

2,430

 

 

 

2,262

 

 

 

 

204,080

 

 

 

193,887

 

Less allowance for loan losses

 

 

(4,388

)

 

 

(4,309

)

 

 

$

199,692

 

 

 

189,578

 

 

The Bank grants loans and extensions of credit to individuals and a variety of firms and corporations located primarily in Newton County and other surrounding Georgia counties. A substantial portion of the loan portfolio is collateralized by improved and unimproved real estate and is dependent upon the real estate market.

Qualifying loans in the amount of approximately $133,180,000 and $131,997,000 were pledged to secure the line of credit from the FHLB at March 31, 2017 and September 30, 2016, respectively.

8


NEWTON FEDERAL BANK

Notes to Unaudited Financial Statements

 

The following table presents the balance in the allowance for loan losses and the recorded investment in loans by portfolio segment and based on impairment method for the six months ended March 31, 2017 and 2016: (in thousands)

 

March 31, 2017

 

Commercial

(Secured by Real

Estate)

 

 

Commercial

and Industrial

 

 

Construction,

Land and

Acquisition & Development

 

 

Residential

Mortgage

 

 

Consumer

Installment

 

 

Unallocated

 

 

Total

 

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

 

1,595

 

 

 

643

 

 

 

143

 

 

 

1,882

 

 

 

36

 

 

 

10

 

 

 

4,309

 

Provision

 

 

(175

)

 

 

89

 

 

 

199

 

 

 

(124

)

 

 

9

 

 

 

2

 

 

 

-

 

Charge-offs

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(30

)

 

 

(15

)

 

 

-

 

 

 

(45

)

Recoveries

 

 

2

 

 

 

-

 

 

 

-

 

 

 

114

 

 

 

8

 

 

 

-

 

 

 

124

 

Ending balance

 

$

1,422

 

 

$

732

 

 

$

342

 

 

$

1,842

 

 

$

38

 

 

$

12

 

 

$

4,388

 

Ending allowance attributable to loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

 

2

 

 

 

-

 

 

 

-

 

 

 

3

 

 

 

-

 

 

 

-

 

 

 

5

 

Collectively evaluated for impairment

 

 

1,420

 

 

 

732

 

 

 

342

 

 

 

1,839

 

 

 

38

 

 

 

12

 

 

 

4,383

 

Total ending allowance

 

$

1,422

 

 

$

732

 

 

$

342

 

 

$

1,842

 

 

$

38

 

 

$

12

 

 

$

4,388

 

Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

 

2,249

 

 

 

52

 

 

 

-

 

 

 

5,683

 

 

 

4

 

 

 

-

 

 

 

7,988

 

Collectively evaluated for impairment

 

 

23,956

 

 

 

18,179

 

 

 

22,480

 

 

 

129,051

 

 

 

2,426

 

 

 

-

 

 

 

196,092

 

Total loans

 

$

26,205

 

 

$

18,231

 

 

$

22,480

 

 

$

134,734

 

 

$

2,430

 

 

$

 

 

 

$

204,080

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31, 2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

 

1,238

 

 

 

739

 

 

 

67

 

 

 

3,486

 

 

 

50

 

 

 

294

 

 

 

5,874

 

Provision

 

 

1,664

 

 

 

(108

)

 

 

(7

)

 

 

(1,260

)

 

 

1

 

 

 

(290

)

 

 

-

 

Charge-offs

 

 

(1,796

)

 

 

-

 

 

 

-

 

 

 

(140

)

 

 

(12

)

 

 

-

 

 

 

(1,948

)

Recoveries

 

 

219

 

 

 

-

 

 

 

-

 

 

 

133

 

 

 

5

 

 

 

-

 

 

 

357

 

Ending balance

 

$

1,325

 

 

$

631

 

 

$

60

 

 

$

2,219

 

 

$

44

 

 

$

4

 

 

$

4,283

 

Ending allowance attributable to loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

 

4

 

 

 

-

 

 

 

-

 

 

 

4

 

 

 

-

 

 

 

-

 

 

 

8

 

Collectively evaluated for impairment

 

 

1,321

 

 

 

631

 

 

 

60

 

 

 

2,215

 

 

 

44

 

 

 

4

 

 

 

4,275

 

Total ending allowance

 

$

1,325

 

 

$

631

 

 

$

60

 

 

$

2,219

 

 

$

44

 

 

$

4

 

 

$

4,283

 

Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

 

2,521

 

 

 

-

 

 

 

-

 

 

 

5,721

 

 

 

6

 

 

 

-

 

 

 

8,248

 

Collectively evaluated for impairment

 

 

21,017

 

 

 

15,033

 

 

 

4,355

 

 

 

126,065

 

 

 

2,073

 

 

 

-

 

 

 

168,543

 

Total loans

 

$

23,538

 

 

$

15,033

 

 

$

4,355

 

 

$

131,786

 

 

$

2,079

 

 

$

-

 

 

$

176,791

 

 

The Bank individually evaluates all loans for impairment that are on nonaccrual status or are rated substandard (as described below).  Additionally, all troubled debt restructurings are evaluated for impairment.  A loan is considered impaired when, based on current events and circumstances, it is probable that all amounts due according to the contractual terms of the loan will not be collected.  Impaired loans are measured based on the present value of expected future cash flows, discounted at the loan’s effective interest rate, at the loan’s observable market price, or the fair value of the collateral if the loan is collateral dependent.  Interest payments received on impaired loans are applied as a reduction of the outstanding principal balance.

9


NEWTON FEDERAL BANK

Notes to Unaudited Financial Statements

 

Impaired loans at March 31, 2017 and September 30, 2016 were as follows: (in thousands)

 

March 31, 2017

 

Recorded

Investment

 

 

Unpaid

Principal

Balance

 

 

Allocated

Related

Allowance

 

 

Average

Recorded

Investment

 

 

Interest

Income

Recognized

 

With no related allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial (secured by real estate)

 

$

83

 

 

 

2,833

 

 

 

-

 

 

 

186

 

 

 

5

 

Commercial and industrial

 

 

52

 

 

 

52

 

 

 

-

 

 

 

60

 

 

 

-

 

Construction, land and acquisition & development

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Residential mortgage

 

 

5,014

 

 

 

7,320

 

 

 

-

 

 

 

5,191

 

 

 

59

 

Consumer installment

 

 

4

 

 

 

4

 

 

 

-

 

 

 

5

 

 

 

-

 

 

 

$

5,153

 

 

 

10,209

 

 

 

-

 

 

 

5,442

 

 

 

64

 

With an allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial (secured by real estate)

 

$

2,166

 

 

 

2,166

 

 

 

2

 

 

 

2,198

 

 

 

34

 

Commercial and industrial

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Construction, land and acquisition & development

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Residential mortgage

 

 

669

 

 

 

669

 

 

 

3

 

 

 

675

 

 

 

11

 

Consumer installment

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

$

2,835

 

 

 

2,835

 

 

 

5

 

 

 

2,873

 

 

 

45

 

Total impaired loans

 

$

7,988

 

 

 

13,044

 

 

 

5

 

 

 

8,315

 

 

 

109

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

With no related allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial (secured by real estate)

 

$

181

 

 

 

2,922

 

 

 

 

 

 

289

 

 

 

22

 

Commercial and industrial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction, land and acquisition & development

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential mortgage

 

 

5,320

 

 

 

7,587

 

 

 

 

 

 

5,523

 

 

 

218

 

Consumer installment

 

 

5

 

 

 

10

 

 

 

 

 

 

9

 

 

 

 

 

 

$

5,506

 

 

 

10,519

 

 

 

 

 

 

5,821

 

 

 

240

 

With an allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial (secured by real estate)

 

$

2,202

 

 

 

2,202

 

 

 

3

 

 

 

2,943

 

 

 

85

 

Commercial and industrial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction, land and acquisition & development

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential mortgage

 

 

675

 

 

 

675

 

 

 

3

 

 

 

554

 

 

 

37

 

Consumer installment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

2,877

 

 

 

2,877

 

 

 

6

 

 

 

3,497

 

 

 

122

 

Total impaired loans

 

$

8,383

 

 

 

13,396

 

 

 

6

 

 

 

9,318

 

 

 

362

 

 

10


NEWTON FEDERAL BANK

Notes to Unaudited Financial Statements

 

The following table presents the aging of the recorded investment in past due loans, as well as the recorded investment in nonaccrual loans, as of March 31, 2017 and September 30, 2016 by class of loans: (in thousands)

 

March 31, 2017

 

30 -59

Days

Past Due

 

 

60- 89

Days

Past Due

 

 

90 Days or Greater Past Due

 

 

Total

Past Due

 

 

Current

 

 

Total

 

 

Nonaccrual

 

Commercial (secured by real estate)

 

$

485

 

 

 

6

 

 

 

-

 

 

 

491

 

 

 

25,714

 

 

 

26,205

 

 

 

125

 

Commercial and industrial

 

 

246

 

 

 

-

 

 

 

-

 

 

 

246

 

 

 

17,985

 

 

 

18,231

 

 

 

52

 

Construction, land and acquisition &

   development

 

 

416

 

 

 

-

 

 

 

-

 

 

 

416

 

 

 

22,064

 

 

 

22,480

 

 

 

-

 

Residential mortgage

 

 

2,688

 

 

 

993

 

 

 

926

 

 

 

4,607

 

 

 

130,127

 

 

 

134,734

 

 

 

2,448

 

Consumer installment

 

 

99

 

 

 

-

 

 

 

-

 

 

 

99

 

 

 

2,331

 

 

 

2,430

 

 

 

-

 

Total

 

$

3,934

 

 

 

999

 

 

 

926

 

 

 

5,859

 

 

 

198,221

 

 

 

204,080

 

 

 

2,625

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial (secured by real estate)

 

$

 

 

 

66

 

 

 

44

 

 

 

110

 

 

 

29,052

 

 

 

29,162

 

 

 

230

 

Commercial and industrial

 

 

194

 

 

 

 

 

 

 

 

 

194

 

 

 

16,027

 

 

 

16,221

 

 

 

 

Construction, land and acquisition &

   development

 

 

 

 

 

 

 

 

 

 

 

 

 

 

13,343

 

 

 

13,343

 

 

 

 

Residential mortgage

 

 

32

 

 

 

3,382

 

 

 

1,955

 

 

 

5,369

 

 

 

127,530

 

 

 

132,899

 

 

 

3,013

 

Consumer installment

 

 

20

 

 

 

 

 

 

 

 

 

20

 

 

 

2,242

 

 

 

2,262

 

 

 

 

Total

 

$

246

 

 

 

3,448

 

 

 

1,999

 

 

 

5,693

 

 

 

188,194

 

 

 

193,887

 

 

 

3,243

 

 

There were no loans past due over 90 days and still accruing interest as of March 31, 2017 and September 30, 2016.

The table below presents additional information on troubled debt restructurings including the number of loan contracts restructured and the pre- and post-modification recorded investment that have occurred during the six months ended March 31, 2017.  There were none for the six months ended March 31, 2016.  No troubled debt restructurings have subsequently defaulted during the six months ended March 31, 2017 and 2016: (in thousands)

 

 

 

 

 

 

 

Pre-

Modification

Outstanding

 

 

Post-

Modification

Outstanding

 

 

Troubled Debt

Restructurings that have

Subsequently Defaulted

 

March 31, 2017

 

Number of

Contracts

 

 

Recorded

Investment

 

 

Recorded

Investment

 

 

Number of

Contracts

 

 

Recorded

Investment

 

Residential mortgage

 

 

1

 

 

$

18

 

 

$

18

 

 

 

-

 

 

 

-

 

 

The Bank has allocated an allowance for loan losses of approximately $4,000 and $5,000 to customers whose loan terms have been modified in troubled debt restructurings as of March 31, 2017 and September 30, 2016, respectively.

The Bank categorizes loans into risk categories based on relevant information about the ability of borrowers to service their debt such as: current financial information, historical payment experience, credit documentation, public information and current economic trends, among other factors.  The Bank analyzes loans individually by classifying the loans as to credit risk.  This analysis is performed on a continuous basis.  The Bank uses the following definitions for its risk ratings:

Special Mention. Loans have potential weaknesses that may, if not corrected, weaken or inadequately protect the Bank's credit position at some future date.  Weaknesses are generally the result of deviation from prudent lending practices, such as over advances on collateral.  Credits in this category should, within a 12 month period, move to Pass if improved or drop to Substandard if poor trends continue.

Substandard. Inadequately protected by the current net worth and paying capacity of the obligor or by the collateral pledged, if any.  Loans have a well-defined weakness or weaknesses such as primary source of repayment is gone or severely impaired or cash flow is insufficient to reduce debt.  There is a distinct possibility that the Bank will sustain some loss if the deficiencies are not corrected.

Doubtful.  Loans have weaknesses of those classified Substandard, with the added characteristic that the weaknesses make collection or liquidation in full highly questionable and improbable.  The likelihood of a loss on an asset or portion of an asset classified Doubtful is high.

11


NEWTON FEDERAL BANK

Notes to Unaudited Financial Statements

 

Loss.  Loans considered uncollectible and of such little value that the continuance as a Bank asset is not warranted.  This does not mean that the loan has no recovery or salvage value, but rather the asset should be charged off even though partial recovery may be possible in the future.

Loans not meeting the criteria above that are analyzed individually as part of the above described process are considered to be Pass rated loans.  As of March 31, 2017 and September 30, 2016, and based on the most recent analysis performed, the risk category of loans by class of loans is as follows: (in thousands)

 

March 31, 2017

 

Pass

 

 

Special

Mention

 

 

Substandard

 

 

Doubtful/

Loss

 

 

Total

 

Commercial (secured by real estate)

 

$

25,758

 

 

 

-

 

 

 

447

 

 

 

-

 

 

 

26,205

 

Commercial and industrial

 

 

18,179

 

 

 

-

 

 

 

52

 

 

 

-

 

 

 

18,231

 

Construction, land and acquisition & development

 

 

22,480

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

22,480

 

Residential mortgage

 

 

128,981

 

 

 

226

 

 

 

5,527

 

 

 

-

 

 

 

134,734

 

Consumer installment

 

 

2,430

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

2,430

 

Total

 

$

197,828

 

 

 

226

 

 

 

6,026

 

 

 

-

 

 

 

204,080

 

 

September 30, 2016

 

Pass

 

 

Special

Mention

 

 

Substandard

 

 

Doubtful/

Loss

 

 

Total

 

Commercial (secured by real estate)

 

$

28,228

 

 

 

 

 

 

934

 

 

 

 

 

 

29,162

 

Commercial and industrial

 

 

16,221

 

 

 

 

 

 

 

 

 

 

 

 

16,221

 

Construction, land and acquisition & development

 

 

13,343

 

 

 

 

 

 

 

 

 

 

 

 

13,343

 

Residential mortgage

 

 

123,577

 

 

 

229

 

 

 

9,093

 

 

 

 

 

 

132,899

 

Consumer installment

 

 

2,262

 

 

 

 

 

 

 

 

 

 

 

 

2,262

 

Total

 

$

183,631

 

 

 

229

 

 

 

10,027

 

 

 

 

 

 

193,887

 

 

(4)

Deposits

The aggregate amounts of certificates of deposit of $250,000 or more, the standard FDIC deposit insurance coverage limit per depositor, were approximately $10,649,000 at March 31, 2017 and $7,925,000 at September 30, 2016.  The aggregate amounts of certificates of deposit of $100,000 or more were approximately $37,991,000 at March 31, 2017 and $35,016,000 at September 30, 2016.  

(5)

Fair Value Measurements and Disclosures

The Bank utilizes fair value measurements to record fair value adjustments to certain assets and liabilities and to determine fair value disclosures.  From time to time, the Bank may be required to record at fair value other assets on a nonrecurring basis, such as impaired loans and other real estate owned. These nonrecurring fair value adjustments typically involve application of the lower of cost or market accounting or write-downs of individual assets. Additionally, the Bank is required to disclose, but not record, the fair value of other financial instruments.

Fair Value Hierarchy

The Bank groups assets and liabilities at fair value in three levels, based on the markets in which the assets and liabilities are traded and the reliability of the assumptions used to determine fair value.  These levels are:

Level 1 – Valuation is based upon quoted prices for identical instruments traded in active markets.

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 at least one significant assumption not observable in the market. These unobservable assumptions reflect estimates of assumptions that market participants would use in pricing the asset or liability.  Valuation techniques include use of option pricing models, discounted cash flow models and similar techniques.

12


NEWTON FEDERAL BANK

Notes to Unaudited Financial Statements

 

Following is a description of valuation methodologies used for assets and liabilities recorded at fair value.

Cash and Cash Equivalents

The carrying value of cash and cash equivalents is a reasonable estimate of fair value.

Investment Securities Available-for-Sale

Available-for-sale securities are recorded at market value.  Fair value measurement is based upon quoted prices, if available.  If quoted prices are not available, fair values are measured using independent pricing models or other model-based valuation techniques such as the present value of future cash flows, adjusted for the security’s credit rating, prepayment assumptions and other factors such as credit loss assumptions.  Level 1 securities include those traded on an active exchange, such as the New York Stock Exchange, and U.S. Treasury securities that are traded by dealers or brokers in active over-the-counter market funds.  Level 2 securities include mortgage-backed securities issued by government sponsored enterprises and state, county and municipal bonds.  Securities classified as Level 3 include asset-backed securities in less liquid markets.

Investment Securities Held-to-Maturity

Held-to-maturity securities are recorded at cost, adjusted for the amortization or accretion of premiums and discounts.  Fair value measurement is based upon quoted prices, if available.  If quoted prices are not available, fair values are measured using independent pricing models or other model-based valuation techniques such as the present value of future cash flows, adjusted for the security’s credit rating, prepayment assumptions and other factors such as credit loss assumptions.  Level 1 securities include those traded on an active exchange, such as the New York Stock Exchange, and U.S. Treasury securities that are traded by dealers or brokers in active over-the-counter market funds.  Level 2 securities include mortgage-backed securities issued by government sponsored enterprises and state, county and municipal bonds.  Securities classified as Level 3 include asset-backed securities in less liquid markets.

FHLB Stock

The carrying value of FHLB Stock approximates fair value.

Loans and Loans Held for Sale

The Bank does not record loans at fair value on a recurring basis.  However, from time to time, a loan is considered impaired and a specific reserve is established within the allowance for loan losses.  Loans for which it is probable that payment of interest and principal will not be made in accordance with the contractual terms of the loan agreement are considered impaired.  Once a loan is identified as individually impaired, management measures impairment in accordance with GAAP.  The fair value of impaired loans is estimated using one of three methods, including collateral value, market value of similar debt, and discounted cash flows.  Those impaired loans not requiring an allowance represent loans for which the fair value of the expected repayments or collateral exceed the recorded investments in such loans.  In accordance with GAAP, impaired loans where an allowance is established based on the fair value of collateral require classification in the fair value hierarchy.  When the fair value of the collateral is based on an observable market price, the Bank records the impaired loan as nonrecurring Level 2.  When an appraised value is used or an appraisal is not available or management determines the fair value of the collateral is further impaired below the appraised value and there is no observable market price, the Bank records the impaired loan as nonrecurring Level 3. For disclosure purposes, the fair value of fixed rate loans which are not considered impaired is estimated by discounting the future cash flows using the current rates at which similar loans would be made to borrowers with similar credit ratings. For unimpaired variable rate loans, the carrying amount is a reasonable estimate of fair value for disclosure purposes.

The estimated fair value of loans held for sale, classified within Level 2, is approximated by the carrying value, given the short-term nature of the loans and similarly to what secondary markets are currently offering for portfolios of loans with similar characteristics.

13


NEWTON FEDERAL BANK

Notes to Unaudited Financial Statements

 

Other Real Estate Owned

Other real estate properties are adjusted to fair value upon transfer of the loans to other real estate.  Subsequently, other real estate assets are carried at fair value less estimated selling costs.  Fair value is based upon independent market prices, appraised values of the collateral or management’s estimation of the value of the collateral.  When the fair value of the collateral is based on an observable market price, the Bank records the other real estate as nonrecurring Level 2.  When an appraised value is used or an appraisal is not available or management determines the fair value of the collateral is further impaired below the appraised value and there is no observable market price, the Bank records the other real estate asset as nonrecurring Level 3.

Deposits

The fair value of passbook accounts, interest bearing checking accounts, non-interest bearing checking accounts and market rate checking accounts is the amount payable on demand at the reporting date, while the fair value of fixed maturity certificates of deposit is estimated by discounting the future cash flows using current rates at which comparable certificates would be issued.

Commitments to Extend Credit

Commitments to extend credit are short-term and, therefore, the carrying value and the fair value are considered immaterial for disclosure.

Assets Recorded at Fair Value on a Recurring Basis

The Bank’s only assets recorded at fair value on a recurring basis are available-for-sale securities that had a fair value of $8.8 million at March 31, 2017.  They are classified as Level 2.  There were no assets recorded at fair value as of September 30, 2016.

Assets Recorded at Fair Value on a Nonrecurring Basis

The Bank may be required, from time to time, to measure certain assets at fair value on a nonrecurring basis in accordance with GAAP.  These include assets that are measured at the lower of cost or market that were recognized at fair value below cost at the end of the period.  Assets measured at fair value on a nonrecurring basis are included in the table below as of March 31, 2017 and September 30, 2016 (in thousands).

 

March 31, 2017

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

Other real estate owned

 

$

 

 

 

 

 

 

358

 

 

 

358

 

Impaired loans

 

 

 

 

 

 

 

 

7,983

 

 

 

7,983

 

Total assets at fair value

 

$

 

 

 

 

 

 

8,341

 

 

 

8,341

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2016

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

Other real estate owned

 

$

 

 

 

 

 

 

 

 

 

 

Impaired loans

 

 

 

 

 

 

 

 

8,377

 

 

 

8,377

 

Total assets at fair value

 

$

 

 

 

 

 

 

8,377

 

 

 

8,377

 

 

14


NEWTON FEDERAL BANK

Notes to Unaudited Financial Statements

 

The carrying amounts and estimated fair values (in thousands) of the Bank’s financial instruments at March 31, 2017 and September 30, 2016 are as follows:

 

 

 

March 31, 2017

 

 

September 30, 2016

 

 

 

Carrying

 

 

Estimated

 

 

Carrying

 

 

Estimated

 

 

 

Amount

 

 

Fair Value

 

 

Amount

 

 

Fair Value

 

Financial assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

85,287

 

 

 

85,287

 

 

 

25,693

 

 

 

25,693

 

Investment securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

available-for-sale

 

$

8,789

 

 

 

8,789

 

 

 

 

 

 

 

held-to-maturity

 

$

2,501

 

 

 

2,502

 

 

 

7,499

 

 

 

7,517

 

FHLB Stock

 

$

216

 

 

 

216

 

 

 

205

 

 

 

205

 

Loans held for sale

 

$

133

 

 

 

133

 

 

 

472

 

 

 

472

 

Loans, net

 

$

199,692

 

 

 

187,385

 

 

 

189,578

 

 

 

183,321

 

Financial liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

$

258,054

 

 

 

257,577

 

 

 

181,699

 

 

 

182,106

 

 

Limitations

Fair value estimates are made at a specific point in time, based on relevant market information and information about the financial instrument.  These estimates do not reflect any premium or discount that could result from offering for sale at one time the Bank’s entire holdings of a particular financial instrument.  Because no market exists for a significant portion of the Bank’s financial instruments, fair value estimates are based on many judgments.  These estimates are subjective in nature and involve uncertainties and matters of significant judgment and therefore cannot be determined with precision.  Changes in assumptions could significantly affect the estimates.

Fair value estimates are based on existing on and off-balance sheet financial instruments without attempting to estimate the value of anticipated future business and the value of assets and liabilities that are not considered financial instruments.  Significant assets and liabilities that are not considered financial instruments include deferred income taxes and premises and equipment.  In addition, the tax ramifications related to the realization of the unrealized gains and losses can have a significant effect on fair value estimates and have not been considered in the estimates.

(6)

Subsequent Event

On October 31, 2016, the Board of Directors of the Bank adopted a Plan of Reorganization from a Mutual Savings Association to a Mutual Holding Company and Stock Issuance Plan (the “Plan”).  The Plan was subject to the approval of the Board of Governors of the Federal Reserve System and the affirmative vote of at least a majority of the total votes eligible to be cast by the voting members of the Bank at a special meeting.  Pursuant to the Plan, on April 27, 2017 the Bank converted to a stock savings bank and is now organized in the mutual holding company structure.  The Bank issued all of its outstanding stock to a new holding company, Community First Bancshares, Inc., which sold 3,467,595 shares of common stock to the public at $10.00 per share, representing 46% of its outstanding shares of common stock.  This amount included shares purchased by the Bank’s employee stock ownership plan (“ESOP”), which purchased 3.92% of the common stock of the new holding company outstanding upon the completion of the reorganization and stock issuance.  Community First Bancshares, Inc. is organized as a corporation under the laws of the United States.  Community First Bancshares, MHC has been organized as a mutual holding company under the laws of the United States and owns 54% of the outstanding common stock of Community First Bancshares, Inc.          

The cost of the reorganization and the issuing of the common stock were deferred and deducted from the sales proceeds of the offering.  As of March 31, 2017, reorganization costs of $809,710 had been recognized.  

 

 

 

15


 

Item 2.

Management’s Discussion and Analysis of Financial Condition and Results of Operations

General

Management’s discussion and analysis of financial condition and results of operations at March 31, 2017 and September 30, 2016 and for the three and six months ended March 31, 2017 and 2016 is intended to assist in understanding the financial condition and results of operations of Newton Federal Bank.  The information contained in this section should be read in conjunction with the unaudited financial statements and the notes thereto appearing in Part I, Item 1, of this quarterly report on Form 10-Q.

Cautionary Note Regarding Forward-Looking Statements

This quarterly report contains forward-looking statements, which can be identified by the use of words such as “estimate,” “project,” “believe,” “intend,” “anticipate,” “assume,” “plan,” “seek,” “expect,” “will,” “may,” “should,” “indicate,” “would,” “contemplate,” “continue,” “target” 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 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.  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:

 

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

 

changes in the level and direction of loan delinquencies and write-offs and changes in estimates of the adequacy of the allowance for loan losses;

 

our ability to access cost-effective funding;

 

fluctuations in real estate values and both residential and commercial real estate market conditions;

 

demand for loans and deposits in our market area;

 

our ability to implement and change our business strategies;

 

competition among depository and other financial institutions;

 

inflation and changes in the interest rate environment that reduce our margins and yields, our mortgage banking revenues, the fair value of financial instruments or our level of loan originations, or increase the level of defaults, losses and prepayments on loans we have made and make;

 

adverse changes in the securities or secondary mortgage markets;

 

changes in laws or government regulations or policies affecting financial institutions, including changes in regulatory fees and capital requirements, including as a result of Basel III;

 

the impact of the Dodd-Frank Act and the implementing regulations;

 

changes in the quality or composition of our loan or investment portfolios;

 

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

 

the inability of third-party providers to perform as expected;

 

our ability to manage market risk, credit risk and operational risk in the current economic environment;

 

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

16


 

 

our ability to successfully integrate into our operations any assets, liabilities, customers, systems and management personnel we may acquire and our ability to realize related revenue synergies and cost savings within expected time frames, and any goodwill charges related thereto;

 

changes in consumer 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 or the Public Company Accounting Oversight Board;

 

our ability to retain key employees;

 

our compensation expense associated with equity allocated or awarded to our employees; and

 

changes in the financial condition, results of operations or future prospects of issuers of securities that we own.

Additional factors that may affect our results are discussed in the Prospectus under the heading “Risk Factors.”

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

Summary of Significant Accounting Policies

A summary of our accounting policies is described in Note 1 of the Notes to Financial Statements included in the Prospectus.  The discussion and analysis of the financial condition and results of operations are based on our financial statements, which are prepared in conformity with GAAP. The preparation of these financial statements requires management to make estimates and assumptions affecting the reported amounts of assets and liabilities, disclosure of contingent assets and liabilities, and the reported amounts of income and expenses. We consider the accounting policies discussed below to be significant accounting policies. The estimates and assumptions that we use are based on historical experience and various other factors and are believed to be reasonable under the circumstances. Actual results may differ from these estimates under different assumptions or conditions, resulting in a change that could have a material impact on the carrying value of our assets and liabilities and our results of operations.

On April 5, 2012, the Jumpstart Our Business Startups Act of 2012 (the “JOBS Act”) was signed into law. The JOBS Act contains provisions that, among other things, reduce certain reporting requirements for qualifying public companies. As an “emerging growth company” we may delay adoption of new or revised accounting pronouncements applicable to public companies until such pronouncements are made applicable to private companies. We intend to take advantage of the benefits of this extended transition period. Accordingly, our financial statements may not be comparable to companies that comply with such new or revised accounting standards.

The following represent our significant accounting policies:

Allowance for Loan Losses.  The allowance for loan losses is a reserve for estimated credit losses on individually evaluated loans determined to be impaired as well as estimated credit losses inherent in the loan portfolio. Actual credit losses, net of recoveries, are deducted from the allowance for loan losses. Loans are charged off when management believes that the collectability of the principal is unlikely. Subsequent recoveries, if any, are credited to the allowance for loan losses. A provision for loan losses, which is a charge against earnings, is recorded to bring the allowance for loan losses to a level that, in management’s judgment, is adequate to absorb probable losses in the loan portfolio. Management’s evaluation process used to determine the appropriateness of the allowance for loan losses is subject to the use of estimates, assumptions, and judgment. The evaluation process involves gathering and interpreting many qualitative and quantitative factors which could affect probable credit losses. Because interpretation and analysis involves judgment, current economic or business conditions can change, and future events are inherently difficult to predict, the anticipated amount of estimated loan losses and therefore the appropriateness of the allowance for loan losses could change significantly.

17


 

The allocation methodology applied by Newton Federal Bank is designed to assess the appropriateness of the allowance for loan losses and includes allocations for specifically identified impaired loans and loss factor allocations for all remaining loans, with a component primarily based on historical loss rates and a component primarily based on other qualitative factors. The methodology includes evaluation and consideration of several factors, such as, but not limited to, management’s ongoing review and grading of loans, facts and issues related to specific loans, historical loan loss and delinquency experience, trends in past due and non-accrual loans, existing risk characteristics of specific loans or loan pools, the fair value of underlying collateral, current economic conditions and other qualitative and quantitative factors which could affect potential credit losses. While management uses the best information available to make its evaluation, future adjustments to the allowance may be necessary if there are significant changes in economic conditions or circumstances underlying the collectability of loans. Because each of the criteria used is subject to change, the allocation of the allowance for loan losses is made for analytical purposes and is not necessarily indicative of the trend of future loan losses in any particular loan category. The total allowance is available to absorb losses from any segment of the loan portfolio. Management believes the allowance for loan losses was appropriate at March 31, 2017. The allowance analysis is reviewed by the board of directors on a quarterly basis in compliance with regulatory requirements. In addition, various regulatory agencies periodically review the allowance for loan losses. As a result of such reviews, we may have to adjust our allowance for loan losses.  However, regulatory agencies are not directly involved in the process of establishing the allowance for loan losses as the process is the responsibility of Newton Federal Bank and any increase or decrease in the allowance is the responsibility of management.  

Income Taxes.  The assessment of income tax assets and liabilities involves the use of estimates, assumptions, interpretation, and judgment concerning certain accounting pronouncements and federal and state tax codes. There can be no assurance that future events, such as court decisions or positions of federal and state taxing authorities, will not differ from management’s current assessment, the impact of which could be significant to the results of operations and reported earnings.

Newton Federal Bank files a federal and a state income tax return.  Amounts provided for income tax expense are based on income reported for financial statement purposes and do not necessarily represent amounts currently payable under tax laws. Deferred income tax assets and liabilities are computed annually for differences between the financial statement and tax bases of assets and liabilities that will result in taxable or deductible amounts in the future based on enacted tax law rates applicable to the periods in which the differences are expected to affect taxable income. As changes in tax laws or rates are enacted, deferred tax assets and liabilities are adjusted through the provision for income tax expense. Valuation allowances are established when it is more likely than not that a portion of the full amount of the deferred tax asset will not be realized. In assessing the ability to realize deferred tax assets, management considers the scheduled reversal of deferred tax liabilities, projected future taxable income and tax planning strategies. Newton Federal Bank may also recognize a liability for unrecognized tax benefits from uncertain tax positions. Unrecognized tax benefits represent the differences between a tax position taken or expected to be taken in a tax return and the benefit recognized and measured in the financial statements. Penalties related to unrecognized tax benefits are classified as income tax expense.

Comparison of Financial Condition at March 31, 2017 and September 30, 2016

Total assets increased $76.4 million, or 32.8%, to $309.3 million at March 31, 2017 from $232.8 million at September 30, 2016.  The increase was due primarily to an increase in cash and cash equivalents, as we held $64.4 million of funds at March 31, 2017 that had been submitted for the purchase of common stock in our stock offering.

Cash and cash equivalents increased $59.6 million, or 231.9%, to $85.3 million at March 31, 2017 from $25.7 million at September 30, 2016. The increase resulted primarily from our holding $64.4 million of funds at March 31, 2017 that had been submitted for the purchase of common stock in our stock offering.  Cash and cash equivalents will decrease in the second calendar quarter of 2017 as shares are issued and excess cash is refunded to persons whose orders for stock were not filled, in whole or in part, in the stock offering.  

We had $133,000 of loans held for sale at March 31, 2017 compared to $472,000 at September 30, 2016.

Loans held for investment increased $10.2 million, or 5.3%, to $204.1 million at March 31, 2017 from $193.9 million at September 30, 2016.  Construction and land loans increased $9.1 million, or 68.5%, to $22.5 million at March 31, 2017 from $13.3 million at September 30, 2016, and commercial and industrial loans increased $2.0 million, or 12.39%, to $18.2 million at March 31, 2017 from $16.2 million at September 30, 2016.  We have recently increased our focus on commercial lending, including construction lending, and our construction lending has benefitted from the opening of our loan production office in Bogart, Georgia in January 2016.  Commercial real estate loans decreased $2.9 million, or 10.14%, to $26.2 million at March 31, 2017 from $29.2 million at September 30, 2016.  The decrease resulted from our largest commercial real estate loan being repaid in connection with it being refinanced at another financial institution.

18


 

Securities held-to-maturity decreased $5.0 million, or 66.6%, to $2.5 million at March 31, 2017 from $7.5 million at September 30, 2016 due to the maturity of a security.  Securities available-for-sale increased to $8.8 million at March 31, 2017, from $0 at September 30, 2016.  We purchased securities available-for-sale with a portion of the excess cash we held during the six-month period as well as the cash generated from the maturity of held-to-maturity securities.

Total deposits increased $76.4 million, or 42.0%, to $258.1 million at March 31, 2017 from $181.7 million at September 30, 2016.  The increase was primarily due to an increase in non-interest accounts, as we held $64.4 million of funds at March 31, 2017 that had been submitted for the purchase of common stock in our stock offering.  The increase was also caused by increases in all other categories of deposit accounts except for market rate checking accounts.  Passbook accounts increased $1.9 million, or 9.2% to $23.1 million at March 31, 2017 from $21.2 million at September 30, 2016.  Interest-bearing accounts increased $4.9 million, or 16.0%, to $30.1 million at March 31, 2017.  Non-interest-bearing checking accounts increased $67.9 million, or 312.3%, to $89.6 million at March 31, 2017 from $21.7 million at September 30, 2016.  Certificates of deposit increased $2.6 million, or 3.0%, to $88.1 million at March 31, 2017 from $85.5 million at September 30, 2016.  We experienced an increase in passbook accounts from out-of-state customers who we believe opened deposit accounts in order to obtain subscription rights in the offering, and many of these funds were withdrawn during the quarter ended March 31, 2017.  Certificates of deposits increased due to a CD campaign.  In recent periods, we allowed higher-rate certificates of deposit to run off at maturity to both improve our deposit mix and reduce our cost of funds, but we stopped this practice as of September 30, 2016.  

We had no outstanding borrowings at March 31, 2017 or September 30, 2016.  We have not needed borrowings to fund our operations in recent years due to a strong cash position and continued deposit growth.

Total equity capital increased $801,000, or 1.8%, to $45.9 million at March 31, 2017 from $45.1 million at September 30, 2016. The growth was due primarily to net income of $794,000 for the six months ended March 31, 2017.  Until the quarter ended December 31, 2016, we had classified all of our securities as held to maturity, resulting in no comprehensive income or loss.  We had $7,000, net of taxes, of unrecognized gain on securities available for sale at March 31, 2017.

19


 

Average Balance Sheets

The following tables set forth average balance sheets, average yields and costs, and certain other information for the periods indicated.  No tax-equivalent yield adjustments have been made, as the effects would be immaterial.  All average balances are monthly average balances.  Non-accrual loans were included in the computation of average balances.   The yields set forth below include the effect of deferred fees, discounts, and premiums that are amortized or accreted to interest income or interest expense.  Loan balances exclude loans held for sale.

 

 

 

For the Three Months Ended March 31,

 

 

 

2017

 

 

2016

 

 

 

Average

Outstanding

Balance

 

 

Interest

 

 

Average

Yield/Rate

 

 

Average

Outstanding

Balance

 

 

Interest

 

 

Average

Yield/Rate

 

 

 

(Dollars in thousands)

 

Interest-earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

$

195,564

 

 

$

2,947

 

 

 

6.03

%

 

$

168,316

 

 

$

2,725

 

 

 

6.48

%

Securities

 

 

10,059

 

 

 

42

 

 

 

1.70

%

 

 

7,969

 

 

 

21

 

 

 

1.03

%

Interest-earning deposits

 

 

26,799

 

 

 

61

 

 

 

0.92

%

 

 

39,279

 

 

 

62

 

 

 

0.63

%

Federal Home Loan Bank of Atlanta stock

 

 

205

 

 

 

3

 

 

 

4.92

%

 

 

202

 

 

 

2

 

 

 

4.74

%

Total interest-earning assets

 

 

232,627

 

 

 

3,052

 

 

 

5.25

%

 

 

215,766

 

 

 

2,811

 

 

 

5.21

%

Non-interest-earning assets

 

 

16,407

 

 

 

 

 

 

 

 

 

 

 

12,565

 

 

 

 

 

 

 

 

 

Total assets

 

$

249,034

 

 

 

 

 

 

 

 

 

 

$

228,331

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Passbook savings accounts

 

$

23,029

 

 

$

2

 

 

 

0.04

%

 

$

20,643

 

 

$

2

 

 

 

0.04

%

Interest bearing checking

 

 

33,849

 

 

 

33

 

 

 

0.39

%

 

 

25,594

 

 

 

18

 

 

 

0.28

%

Market Rate checking accounts

 

 

22,199

 

 

 

14

 

 

 

0.26

%

 

 

23,582

 

 

 

15

 

 

 

0.26

%

Certificates of Deposits

 

 

85,651

 

 

 

198

 

 

 

0.92

%

 

 

93,165

 

 

 

335

 

 

 

1.44

%

Total interest-bearing deposits

 

 

164,728

 

 

 

247

 

 

 

0.60

%

 

 

162,984

 

 

 

370

 

 

 

0.91

%

Total interest-bearing liabilities

 

 

164,728

 

 

 

247

 

 

 

0.60

%

 

 

162,984

 

 

 

370

 

 

 

0.91

%

Non-interest-bearing liabilities

 

 

38,369

 

 

 

 

 

 

 

 

 

 

 

20,951

 

 

 

 

 

 

 

 

 

Total liabilities

 

 

203,098

 

 

 

 

 

 

 

 

 

 

 

183,935

 

 

 

 

 

 

 

 

 

Total retained earnings

 

 

45,936

 

 

 

 

 

 

 

 

 

 

 

44,396

 

 

 

 

 

 

 

 

 

Total liabilities and retained earnings

 

$

249,034

 

 

 

 

 

 

 

 

 

 

$

228,330

 

 

 

 

 

 

 

 

 

Net interest income

 

 

 

 

 

$

2,806

 

 

 

 

 

 

 

 

 

 

$

2,441

 

 

 

 

 

Net interest rate spread (1)

 

 

 

 

 

 

 

 

 

 

4.65

%

 

 

 

 

 

 

 

 

 

 

4.30

%

Net interest-earning assets (2)

 

$

67,899

 

 

 

 

 

 

 

 

 

 

$

52,782

 

 

 

 

 

 

 

 

 

Net interest margin (3)

 

 

 

 

 

 

 

 

 

 

4.82

%

 

 

 

 

 

 

 

 

 

 

4.52

%

Average interest-earning assets to interest-bearing

   liabilities

 

 

141.22

%

 

 

 

 

 

 

 

 

 

 

132.38

%

 

 

 

 

 

 

 

 

 

(1)

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

(2)

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

(3)

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

20


 

 

 

 

For the Six Months Ended March 31,

 

 

 

2017

 

 

2016

 

 

 

Average

Outstanding

Balance

 

 

Interest

 

 

Average

Yield/Rate

 

 

Average

Outstanding

Balance

 

 

Interest

 

 

Average

Yield/Rate

 

 

 

(Dollars in thousands)

 

Interest-earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

$

192,595

 

 

$

5,767

 

 

 

5.99

%

 

$

168,506

 

 

$

5,398

 

 

 

6.41

%

Securities

 

 

8,912

 

 

 

65

 

 

 

1.45

%

 

 

7,731

 

 

 

40

 

 

 

1.06

%

Interest-earning deposits

 

 

23,114

 

 

 

104

 

 

 

0.90

%

 

 

37,857

 

 

 

106

 

 

 

0.56

%

Federal Home Loan Bank of Atlanta stock

 

 

205

 

 

 

5

 

 

 

4.75

%

 

 

202

 

 

 

5

 

 

 

4.68

%

Total interest-earning assets

 

 

224,826

 

 

 

5,941

 

 

 

5.28

%

 

 

214,296

 

 

 

5,548

 

 

 

5.18

%

Non-interest-earning assets

 

 

15,082

 

 

 

 

 

 

 

 

 

 

 

12,692

 

 

 

 

 

 

 

 

 

Total assets

 

$

239,909

 

 

 

 

 

 

 

 

 

 

$

226,988

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Passbook savings accounts

 

$

22,416

 

 

$

4

 

 

 

0.04

%

 

$

20,429

 

 

$

4

 

 

 

0.04

%

Interest bearing checking

 

 

32,381

 

 

 

62

 

 

 

0.38

%

 

 

24,757

 

 

 

35

 

 

 

0.28

%

Market Rate checking accounts

 

 

22,396

 

 

 

30

 

 

 

0.26

%

 

 

22,978

 

 

 

30

 

 

 

0.26

%

Certificates of Deposits

 

 

85,059

 

 

 

393

 

 

 

0.92

%

 

 

94,133

 

 

 

724

 

 

 

1.54

%

Total interest-bearing deposits

 

 

162,252

 

 

 

489

 

 

 

0.60

%

 

 

162,297

 

 

 

793

 

 

 

0.98

%

Total interest-bearing liabilities

 

 

162,252

 

 

 

489

 

 

 

0.60

%

 

 

162,297

 

 

 

793

 

 

 

0.98

%

Non-interest-bearing liabilities

 

 

31,939

 

 

 

 

 

 

 

 

 

 

 

20,325

 

 

 

 

 

 

 

 

 

Total liabilities

 

 

194,191

 

 

 

 

 

 

 

 

 

 

 

182,622

 

 

 

 

 

 

 

 

 

Total retained earnings

 

 

45,718

 

 

 

 

 

 

 

 

 

 

 

44,366

 

 

 

 

 

 

 

 

 

Total liabilities and retained earnings

 

$

239,909

 

 

 

 

 

 

 

 

 

 

$

226,988

 

 

 

 

 

 

 

 

 

Net interest income

 

 

 

 

 

$

5,452

 

 

 

 

 

 

 

 

 

 

$

4,755

 

 

 

 

 

Net interest rate spread (1)

 

 

 

 

 

 

 

 

 

 

4.68

%

 

 

 

 

 

 

 

 

 

 

4.20

%

Net interest-earning assets (2)

 

$

62,574

 

 

 

 

 

 

 

 

 

 

$

51,999

 

 

 

 

 

 

 

 

 

Net interest margin (3)

 

 

 

 

 

 

 

 

 

 

4.85

%

 

 

 

 

 

 

 

 

 

 

4.44

%

Average interest-earning assets to interest-bearing

   liabilities

 

 

138.57

%

 

 

 

 

 

 

 

 

 

 

132.04

%

 

 

 

 

 

 

 

 

 

(1)

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

(2)

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

(3)

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

21


 

Rate/Volume Analysis

The following table presents the effects of changing rates and volumes on our net interest income for the periods indicated.  The rate column shows the effects attributable to changes in rate (changes in rate multiplied by prior volume).  The volume column shows the effects attributable to changes in volume (changes in volume multiplied by prior rate).  The total column represents the sum of the prior columns.  For purposes of this table, changes attributable to both rate and volume, which cannot be segregated, have been allocated proportionately based on the changes due to rate and the changes due to volume.

 

 

 

Three Months Ended March 31,

2017 vs. 2016

 

 

Six Months Ended March 31,

2017 vs. 2016

 

 

 

Increase (Decrease) Due to

 

 

Total

 

 

Increase (Decrease) Due to

 

 

Total

 

 

 

 

 

 

 

 

 

 

 

Increase

 

 

 

 

 

 

 

 

 

 

Increase

 

 

 

Volume

 

 

Rate

 

 

(Decrease)

 

 

Volume

 

 

Rate

 

 

(Decrease)

 

 

 

 

 

 

 

 

 

 

 

(In thousands)

 

 

 

 

 

 

 

 

 

Interest-earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

$

1,215

 

 

$

(993

)

 

$

222

 

 

$

1,220

 

 

$

(851

)

 

$

369

 

Securities

 

 

7

 

 

 

14

 

 

 

21

 

 

 

7

 

 

 

18

 

 

 

25

 

Interest-earning deposits and federal funds

 

 

(93

)

 

 

92

 

 

 

(1

)

 

 

(101

)

 

 

99

 

 

 

(2

)

Federal Home Loan Bank of Atlanta stock

 

 

-

 

 

 

1

 

 

 

1

 

 

 

-

 

 

 

-

 

 

 

-

 

Total interest-earning assets

 

 

1,129

 

 

 

(886

)

 

 

243

 

 

 

1,126

 

 

 

(734

)

 

 

392

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Passbook savings accounts

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Interest bearing checking

 

 

7

 

 

 

8

 

 

 

15

 

 

 

13

 

 

 

14

 

 

 

27

 

Market rate checking

 

 

(1

)

 

 

-

 

 

 

(1

)

 

 

-

 

 

 

-

 

 

 

-

 

Certificates of deposits

 

 

(25

)

 

 

(112

)

 

 

(137

)

 

 

(64

)

 

 

(267

)

 

 

(331

)

Total deposits

 

 

(19

)

 

 

(104

)

 

 

(123

)

 

 

(51

)

 

 

(253

)

 

 

(304

)

Total interest-bearing liabilities

 

 

(19

)

 

 

(104

)

 

 

(123

)

 

 

(51

)

 

 

(253

)

 

 

(304

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Change in net interest income

 

$

1,148

 

 

$

(782

)

 

$

366

 

 

$

1,177

 

 

$

(481

)

 

$

696

 

 

Comparison of Operating Results for the Three Months Ended March 31, 2017 and 2016

General. Net income increased $224,000, or 117.9%, to $414,000 for the three months ended March 31, 2017, compared to $190,000 for the three months ended March 31, 2016.  The increase was due to increases in net interest income and non-interest income, partially offset by an increase in non-interest expenses, as described in more detail below.

Interest Income. Interest income increased $244,000, or 8.7%, to $3.1 million for the three months ended March 31, 2017 from $2.8 million for the three months ended March 31, 2016.  The increase was due primarily to a $223,000, or 8.2%, increase in interest income on loans, which is our primary source of interest income.  Our average balance of loans increased $27.2 million, or 16.2%, to $195.6 million for the three months ended March 31, 2017 from $168.3 million for the three months ended March 31, 2016.  The increase in the average balance of loans resulted from our continued increased focus on commercial lending, including construction lending, and our construction lending has benefitted from the opening of our loan production office in Bogart, Georgia in January 2016.  Our average yield on loans decreased 45 basis points to 6.03% for the three months ended March 31, 2017 from 6.48% for the three months ended March 31, 2016, as higher-yielding loans have been repaid or refinanced and replaced with lower-yielding loans, reflecting the current interest rate environment.

Interest Expense. Interest expense decreased $122,000, or 33.0%, to $248,000 for the three months ended March 31, 2017 compared to $370,000 for the three months ended March 31, 2016, due to a decrease in interest expense on deposits, which is currently our sole source of interest expense.  Specifically, interest expense on certificates of deposit decreased $137,000, or 40.9%, to $198,000 for the three months ended March 31, 2017 from $335,000 for the three months ended March 31, 2016.  This decrease resulted from decreases in both the average balance of certificates of deposit and the average rate we paid on certificates of deposit.  The average balance of certificates of deposit decreased $7.5 million, or 8.1%, to $85.7 million for the three months ended March 31, 2017 from $93.2 million for the three months ended March 31, 2016, and the average rate we paid on certificates of deposit decreased 52 basis points to 0.92% for the three months ended March 31, 2017 from 1.44% for the three months ended March 31, 2016.  In recent periods, we had allowed higher-rate certificates of deposit to run off at maturity to improve our deposit mix and reduce our cost of funds.  In addition, we have been able to fund loan growth from excess cash as well as cash generated from other deposit products.

22


 

Net Interest Income. Net interest income increased $366,000, or 15.0%, to $2.8 million for the three months ended March 31, 2017 from $2.4 million for the three months ended March 31, 2016, as a result of a higher balance of net interest-earning assets combined with a higher net interest rate spread and net interest margin.  Our average net interest-earning assets increased by $15.1 million, or 28.6%, to $67.9 million for the three months ended March 31, 2017 from $52.8 million for the three months ended March 31, 2016, due primarily to our loan growth, described above.  Our net interest rate spread increased by 35 basis points to 4.65% for the three months ended March 31, 2017 from 4.30% for the three months ended March 31, 2016, and our net interest margin increased by 30 basis points to 4.82% for the three months ended March 31, 2017 from 4.52% for the three months ended March 31, 2016, reflecting primarily a decrease in our cost of funds, as well as a 4 basis point increase in the average yield on our interest-earning assets.

Provision for Loan Losses.  Provisions for loan losses are charged to operations to establish an allowance for loan losses at a level necessary to absorb known and inherent losses in our loan portfolio that are both probable and reasonably estimable at the date of the financial statements. In evaluating the level of the allowance for loan losses, management analyzes several qualitative loan portfolio risk factors including, but not limited to, management’s ongoing review and grading of loans, facts and issues related to specific loans, historical loan loss and delinquency experience, trends in past due and non-accrual loans, existing risk characteristics of specific loans or loan pools, the fair value of underlying collateral, current economic conditions and other qualitative and quantitative factors which could affect potential credit losses. See “—Summary of Significant Accounting Policies” for additional information.

After an evaluation of these factors, we did not record a provision for loan losses for the three months ended March 31, 2017 or 2016.  Our allowance for loan losses was $4.4 million at March 31, 2017 compared to $4.4 million at December 31, 2016 and $4.3 million at March 31, 2016.  The allowance for loan losses to total loans was 2.15% at March 31, 2017 compared to 2.21% at December 31, 2016 and 2.43% at March 31, 2016.  The allowance for loan losses to non-performing loans was 167.2% at March 31, 2017 compared to 95.2% at December 31, 2016 and 131.6% at March 31, 2016.  We were able to maintain the allowance relatively consistent between March 31, 2017 and December 31, 2016 as we experienced modest loan growth during the quarter ended March 31, 2017, and had net recoveries of $25,000 during the quarter.

To the best of our knowledge, we have recorded all loan losses that are both probable and reasonable to estimate at March 31, 2017.  However, future changes in the factors described above, including, but not limited to, actual loss experience with respect to our loan portfolio, could result in material increases in our provision for loan losses. In addition, the Office of the Comptroller of the Currency, as an integral part of its examination process, will periodically review our allowance for loan losses, and as a result of such reviews, we may have to adjust our allowance for loan losses.  However, regulatory agencies are not directly involved in the process of establishing the allowance for loan losses as the process is our responsibility and any increase or decrease in the allowance is the responsibility of management.

Non-interest Income. Non-interest income increased $35,000, or 12.1%, to $325,000 for the three months ended March 31, 2017 from $290,000 for the three months ended March 31, 2016.  The increase primarily resulted from an increase in other non-interest income of $28,000, or 23.0%, to $150,000 for the three months ended March 31, 2017 from $122,000 for the three months ended March 31, 2016.  This was due largely to loan related fees due to increased loan volume.

Non-interest Expenses. Non-interest expenses information is as follows.

 

 

 

Three Months Ended

March 31,

 

 

Change

 

 

 

2017

 

 

2016

 

 

Amount

 

 

Percent

 

 

 

(Dollars in thousands)

 

Salaries and employee benefits

 

$

1,266

 

 

$

1,186

 

 

$

80

 

 

 

6.7

%

Deferred compensation

 

 

55

 

 

 

55

 

 

 

 

 

 

 

Occupancy

 

 

292

 

 

 

280

 

 

 

12

 

 

 

4.3

%

Advertising

 

 

56

 

 

 

61

 

 

 

(5

)

 

 

(8.2

)%

Data processing

 

 

207

 

 

 

172

 

 

 

35

 

 

 

20.3

%

Other real estate owned

 

 

19

 

 

 

22

 

 

 

(3

)

 

 

(13.6

)%

Loss (gain) on write down of other real estate owned

 

 

(2

)

 

 

73

 

 

 

(75

)

 

 

(102.7

)%

Legal and accounting

 

 

110

 

 

 

106

 

 

 

4

 

 

 

3.8

%

Organizational dues and subscriptions

 

 

78

 

 

 

56

 

 

 

22

 

 

 

39.3

%

Director compensation

 

 

47

 

 

 

59

 

 

 

(12

)

 

 

(20.3

)%

Federal deposit insurance premiums

 

 

17

 

 

 

34

 

 

 

(17

)

 

 

(50.0

)%

Other

 

 

322

 

 

 

341

 

 

 

(19

)

 

 

(5.6

)%

Total non-interest expenses

 

$

2,467

 

 

$

2,445

 

 

$

22

 

 

 

0.9

%

23


 

 

Salaries and employee benefits increased due to increased staff for growth and infrastructure.  Data processing expense increased due to increased expenses related to our Kasasa (rewards) deposit program, which we introduced in November 2014, which promotes free checking accounts with either attractive interest rates or cash-back rewards.  Write down of other real estate owned was a gain compared to a loss the previous period due to reduction in foreclosed property.  Federal deposit insurance premiums decreased substantially due to a change in the way FDIC calculates the assessment fees.

Income Tax Expense. We incurred income tax expense of $250,000 and $95,000 for the three months ended March 31, 2017 and 2016, respectively, resulting in effective rates of 37.7% and 33.3%, respectively.  The increase in tax expense resulted from a $379,000, or 133.0%, increase in pre-tax income to $664,000 for the three months ended March 31, 2017 from $285,000 for the three months ended March 31, 2016.

Comparison of Operating Results for the Six Months Ended March 31, 2017 and 2016

General. Net income increased $331,000, or 71.5%, to $794,000 for the six months ended March 31, 2017, compared to $463,000 for the six months ended March 31, 2016.  The increase was due to increases in net interest income and non-interest income, partially offset by an increase in non-interest expenses, as described in more detail below.

Interest Income. Interest income increased $392,000, or 7.1%, to $5.9 million for the six months ended March 31, 2017 from $5.5 million for the six months ended March 31, 2016.  The increase was due to a $370,000, or 6.9%, increase in interest income on loans, which is our primary source of interest income.  Our average balance of loans increased $24.1 million, or 14.3%, to $192.6 million for the six months ended March 31, 2017 from $168.5 million for the six months ended March 31, 2016.  The increase in the average balance of loans resulted from our continued increased focus on commercial lending, including construction lending, and our construction lending has benefitted from the opening of our loan production office in Bogart, Georgia in January 2017.  Our average yield on loans decreased 42 basis points to 5.99% for the six months ended March 31, 2017 from 6.41% for the six months ended March 31, 2016, as higher-yielding loans have been repaid or refinanced and replaced with lower-yielding loans, reflecting the current interest rate environment.  

Interest Expense. Interest expense decreased $304,000, or 38.3%, to $489,000 for the six months ended March 31, 2017 compared to $793,000 for the six months ended March 31, 2016, due to a decrease in interest expense on deposits, which is currently our sole source of interest expense.  Specifically, interest expense on certificates of deposit decreased $331,000, or 45.7%, to $393,000 for the six months ended March 31, 2017 from $724,000 for the six months ended March 31, 2016.  This decrease resulted from decreases in both the average balance of certificates of deposit and the average rate we paid on certificates of deposit.  The average rate we paid on certificates of deposit decreased 62 basis points to 0.92% for the six months ended March 31, 2017 from 1.54% for the six months ended March 31, 2016, reflecting lower market interest rates.  The average balance of certificates of deposit decreased $9.1 million, or 9.6%, to $85.1 million for the six months ended March 31, 2017 from $94.1 million for the six months ended March 31, 2016.  In recent periods, we had allowed higher-rate certificates of deposit to run off at maturity to improve our deposit mix and reduce our cost of funds.  In addition, we have been able to fund loan growth from excess cash as well as cash generated from other deposit products.  

Net Interest Income. Net interest income increased $696,000, or 14.6%, to $5.5 million for the six months ended March 31, 2017 from $4.8 million for the six months ended March 31, 2016, as a result of a higher balance of net interest-earning assets combined with a higher net interest rate spread and net interest margin.  Our average net interest-earning assets increased by $10.6 million, or 20.3%, to $62.6 million for the six months ended March 31, 2017 from $52.0 million for the six months ended March 31, 2016, due primarily to our loan growth, described above.  Our net interest rate spread increased by 48 basis points to 4.68% for the six months ended March 31, 2017 from 4.20% for the six months ended March 31, 2016, and our net interest margin increased by 41 basis points to 4.85% for the six months ended March 31, 2017 from 4.44% for the six months ended March 31, 2016, reflecting primarily a decrease in our cost of funds, as well as a 10 basis point increase in the average yield on our interest-earning assets.

Provision for Loan Losses.  We did not record a provision for loan losses for the six months ended March 31, 2017 or 2016.  Our allowance for loan losses was $4.4 million at March 31, 2017 compared to $4.3 million at September 30, 2016 and $4.3million at March 31, 2016.  The allowance for loan losses to total loans was 2.20% at March 31, 2017 compared to 2.22% at September 30, 2016 and 2.43% at March 31, 2016.  The allowance for loan losses to non-performing loans was 167.17% at March 31, 2017 compared to 132.87% at September 30, 2016 and 131.55% at March 31, 2016.  We were able to maintain the allowance relatively consistent between March 31, 2017 and September 30, 2016 despite the loan growth we experienced during the six months ended March 31, 2017, as we had net recoveries of $79,000 during the period while also experiencing improvement in asset quality as impaired loans decreased during the period.

24


 

Non-interest Income. Non-interest income increased $82,000, or 14.8%, to $637,000 for the six months ended March 31, 2017 from $555,000 for the six months ended March 31, 2016.  The increase primarily resulted from an increase in other non-interest income of $67,000, or 32.1%, to $276,000 for the six months ended March 31, 2017 from $209,000 for the six months ended March 31, 2016.  This was due largely to loan related fees due to increased loan volume.

Non-interest Expenses. Non-interest expenses information is as follows.

 

 

 

Six Months Ended

March 31,

 

 

Change

 

 

 

2017

 

 

2016

 

 

Amount

 

 

Percent

 

 

 

(Dollars in thousands)

 

Salaries and employee benefits

 

$

2,431

 

 

$

2,293

 

 

$

138

 

 

 

6.0

%

Deferred compensation

 

 

108

 

 

 

109

 

 

 

(1

)

 

 

(0.9

)

Occupancy

 

 

574

 

 

 

550

 

 

 

24

 

 

 

4.4

 

Advertising

 

 

114

 

 

 

123

 

 

 

(9

)

 

 

(7.3

)

Data processing

 

 

403

 

 

 

308

 

 

 

95

 

 

 

30.8

 

Other real estate owned

 

 

23

 

 

 

28

 

 

 

(5

)

 

 

(17.9

)    

Loss (gain) on write down of other real estate owned

 

 

(7

)

 

 

47

 

 

 

(54

)

 

 

(114.9

)

Legal and accounting

 

 

212

 

 

 

225

 

 

 

(13

)

 

 

(5.8

)

Organizational dues and subscriptions

 

 

151

 

 

 

110

 

 

 

41

 

 

 

37.3

 

Director compensation

 

 

111

 

 

 

99

 

 

 

12

 

 

 

12.1

 

Federal deposit insurance premiums

 

 

55

 

 

 

68

 

 

 

(13

)

 

 

(19.1

)

Other

 

 

641

 

 

 

646

 

 

 

(5

)

 

 

(0.8

)

Total non-interest expenses

 

$

4,816

 

 

$

4,606

 

 

$

210

 

 

 

4.6

%

 

Salaries and employee benefits increased due to increased staff for growth and infrastructure.  Data processing expense increased due to increased expenses related to our Kasasa (rewards) deposit program, which we introduced in November 2014, which promotes free checking accounts with either attractive interest rates or cash-back rewards.  Write down of other real estate owned was a gain compared to a loss the previous period due to reduction in foreclosed property.  

Income Tax Expense. We incurred income tax expense of $479,000 and $242,000 for the six months ended March 31, 2017 and 2016, respectively, resulting in effective rates of 37.6% and 34.3%, respectively.  The increase in tax expense resulted from a $568,000, or 80.6%, increase in pre-tax income to $1.3 million for the six months ended March 31, 2017 from $705,000 for the six months ended March 31, 2016.

Management of 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 financial condition and results of operations to changes in market interest rates.  Our Asset/Liability Management Committee 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 policy and guidelines approved by our board of directors.  We currently utilize a third-party modeling program, prepared on a quarterly basis, to evaluate our sensitivity to changing interest rates, 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.

We have sought to manage our interest rate risk in order to minimize the exposure of our earnings and capital to changes in interest rates.  We have implemented the following strategies to manage our interest rate risk:

 

limiting our reliance on non-core/wholesale funding sources;

 

growing our volume of transaction deposit accounts;

 

diversifying our loan portfolio by adding more commercial-related loans, which typically have shorter maturities and/or balloon payments; and

 

continuing to price our one- to four-family residential real estate loan products in a way that encourages borrowers to select our balloon loans as opposed to longer-term, fixed-rate loans.

25


 

By following these strategies, we believe that we are better positioned to react to increases in market interest rates.  In addition, beginning in calendar 2017, we intend to introduce adjustable-rate, one- to four-family residential real estate loans (in addition to our existing home equity loans and lines of credit, which are originated with adjustable interest rates), and we have already begun to increase our investment securities portfolio, with an average maturity of less than 15 years.

We do not engage in 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.

Net Interest Income. We analyze our sensitivity to changes in interest rates through a net interest income model.  Net interest income is the difference between the interest income we earn on our interest-earning assets, such as loans and securities, and the interest we pay on our interest-bearing liabilities, such as deposits and borrowings.  We estimate what our net interest income would be for a 12-month period.  We then calculate what the net interest income would be for the same period under the assumptions that the United States Treasury yield curve increases or decreases instantaneously by 200 and 400 basis point increments, with changes in interest rates representing immediate and permanent, parallel shifts in the yield curve.  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.

The table below sets forth, as of March 31, 2017, the calculation of the estimated changes in our net interest income that would result from the designated immediate changes in the United States Treasury yield curve.

 

Change in Interest Rates

(basis points) (1)

 

Net Interest Income

Year 1 Forecast

 

 

Year 1 Change

from Level

 

 

 

(Dollars in thousands)

 

 

 

 

 

+400

 

$

14,278

 

 

 

24.21

%

+200

 

 

12,895

 

 

 

12.18

%

Level

 

 

11,495

 

 

 

-200

 

 

9,913

 

 

 

(13.81

)%

-400

 

 

9,502

 

 

 

(17.39

)%

 

(1)

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

The table above indicates that at March 31, 2017, in the event of an instantaneous parallel 200 basis point increase in interest rates, we would experience a 12.34% increase in net interest income, and in the event of an instantaneous 200 basis point decrease in interest rates, we would experience a 13.81% decrease in net interest income.  At March 31, 2016, in the event of an instantaneous parallel 200 basis point increase in interest rates, we would experience a 1.01% decrease in net interest income, and in the event of an instantaneous 200 basis point decrease in interest rates, we would experience a 4.90% decrease in net interest income.

Net Economic Value. We also compute amounts by which the net present value of our assets and liabilities (net economic value or “NEV”) would change in the event of a range of assumed changes in market interest rates.  This model uses a discounted cash flow analysis and an option-based pricing approach to measure the interest rate sensitivity of net portfolio value.  The model estimates the economic value of each type of asset, liability and off-balance sheet contract under the assumptions that the United States Treasury yield curve increases or decreases instantaneously by 200 and 400 basis point increments, with changes in interest rates representing immediate and permanent, parallel shifts in the yield curve.

The table below sets forth, as of March 31, 2017, the calculation of the estimated changes in our NEV that would result from the designated immediate changes in the United States Treasury yield curve.

 

Change in Interest

 

 

 

 

 

Estimated Increase (Decrease) in NEV

 

 

NEV as a Percentage of Present

Value of Assets (3)

 

Rates (basis

points) (1)

 

Estimated

NEV (2)

 

 

Amount

 

 

Percent

 

 

NEV

Ratio (4)

 

 

Increase (Decrease)

(basis points)

 

(Dollars in thousands)

 

+400

 

$

39,857

 

 

$

(11,364

)

 

 

(22.18

)%

 

 

14.07

%

 

 

(230

)

+200

 

 

44,853

 

 

 

(6,368

)

 

 

(12.43

)%

 

 

15.15

%

 

 

(132

)

 

 

51,221

 

 

 

 

 

 

 

16.47

%

 

 

-200

 

 

52,617

 

 

 

1,396

 

 

 

2.73

%

 

 

16.30

%

 

 

(17

)

-400

 

 

50,466

 

 

 

(755

)

 

 

(1.47

)%

 

 

15.73

%

 

 

(74

)

26


 

 

(1)

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

(2)

NEV is the discounted present value of expected cash flows from assets, liabilities and off-balance sheet contracts.

(3)

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

(4)

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

The table above indicates that at March 31, 2017, in the event of an instantaneous parallel 200 basis point increase in interest rates, we would experience a 12.43% decrease in net economic value, and in the event of an instantaneous 200 basis point decrease in interest rates, we would experience a 2.73% increase in net economic value.  At March 31, 2016, in the event of an instantaneous parallel 200 basis point increase in interest rates, we would experience a 12.81% decrease in net economic value, and in the event of an instantaneous 200 basis point decrease in interest rates, we would experience a 0.62% increase in net economic value.

GAP Analysis. In addition, we analyze our interest rate sensitivity by monitoring our interest rate sensitivity “gap.” Our interest rate sensitivity gap is the difference between the amount of our interest-earning assets maturing or repricing within a specific time period and the amount of our interest-bearing liabilities maturing or repricing within that same time period.  A gap is considered positive when the amount of interest rate sensitive assets maturing or repricing during a period exceeds the amount of interest rate sensitive liabilities maturing or repricing during the same period, and a gap is considered negative when the amount of interest rate sensitive liabilities maturing or repricing during a period exceeds the amount of interest rate sensitive assets maturing or repricing during the same period.

The following table sets forth our interest-earning assets and our interest-bearing liabilities at March 31, 2017, which are anticipated to reprice or mature in each of the future time periods shown based upon certain assumptions. The amounts of assets and liabilities shown which reprice or mature during a particular period were determined in accordance with the earlier of term to repricing or the contractual maturity of the asset or liability.  The table sets forth an approximation of the projected repricing of assets and liabilities at March 31, 2017, on the basis of contractual maturities, anticipated prepayments and scheduled rate adjustments. The loan amounts in the table reflect principal balances expected to be redeployed and/or repriced as a result of contractual amortization and as a result of contractual rate adjustments on adjustable-rate loans.  Amounts are based on a preliminary balance sheet as of March 31, 2017, and may not equal amounts included in our unaudited financial statements for the quarter ended March 31, 2017.  However, we believe that there would be no material changes in the results of the gap analysis if the unaudited financial results included in Part 1, Item 1 of this quarterly report had been utilized.

 

 

 

Time to Repricing

 

 

 

 

 

 

 

Zero to 90 Days

 

 

Zero to 180 Days

 

 

Zero Days to

One Year

 

 

Zero Days to

Two Years

 

 

Zero Days to

Five Years

 

 

Total

 

 

 

 

 

 

 

(Dollars in thousands)

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

82,176

 

 

$

82,176

 

 

$

82,176

 

 

$

82,176

 

 

$

82,176

 

 

$

84,003

 

Investments

 

 

1,834

 

 

 

4,320

 

 

 

4,814

 

 

 

5,742

 

 

 

8,738

 

 

 

13,605

 

Net loans

 

 

27,193

 

 

 

42,191

 

 

 

62,265

 

 

 

88,642

 

 

 

146,612

 

 

 

206,090

 

Other assets

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

 

9,476

 

Total (1)

 

$

111,203

 

 

$

128,687

 

 

$

149,255

 

 

$

176,560

 

 

$

237,526

 

 

$

313,174

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-maturity deposits

 

$

44,168

 

 

$

46,450

 

 

$

51,013

 

 

$

59,884

 

 

$

84,969

 

 

$

105,574

 

Certificates of deposit

 

 

9,875

 

 

 

17,106

 

 

 

28,706

 

 

 

37,145

 

 

 

73,889

 

 

 

88,082

 

Other liabilities

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

 

73,676

 

Equity capital

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

 

45,842

 

Total (1)

 

$

54,043

 

 

$

63,556

 

 

$

79,719

 

 

$

97,029

 

 

$

158,858

 

 

$

313,174

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset/liability gap

 

$

57,160

 

 

$

65,131

 

 

$

69,536

 

 

$

79,531

 

 

$

78,668

 

 

 

 

 

Gap/assets ratio (2)

 

 

18.25

%

 

 

20.80

%

 

 

22.20

%

 

 

25.40

%

 

 

25.12

%

 

 

 

 

 

(1)

Amounts do not foot due to rounding.

(2)

Gap/assets ratio equals the asset/liability gap for the period divided by total assets ($313.2 million).

At March 31, 2016, our asset/liability gap from zero days to one year was ($944,000), resulting in a gap/assets ratio of (0.41%).

27


 

Certain shortcomings are inherent in the methodologies used in the above interest rate risk measurements. Modeling changes require 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 net interest income and net economic value tables presented assume 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 net interest income and NEV tables provide 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 net interest income and NEV and will differ from actual results.  Furthermore, although certain assets and liabilities may have similar maturities or periods to repricing, they may react in different degrees to changes in market interest rates.  Additionally, certain assets, such as adjustable-rate loans, have features that restrict changes in interest rates both on a short-term basis and over the life of the asset. In the event of changes in interest rates, prepayment and early withdrawal levels would likely deviate significantly from those assumed in calculating the gap table.

Interest rate risk calculations also may not reflect the fair values of financial instruments. For example, decreases in market interest rates can increase the fair values of our loans, deposits and borrowings.

Liquidity and Capital Resources

Liquidity describes our ability to meet the financial obligations that arise in the ordinary course of business.  Liquidity is primarily needed to meet the borrowing and deposit withdrawal requirements of our customers and to fund current and planned expenditures.  Our primary sources of funds are deposits, principal and interest payments on loans and securities, proceeds from the sale of loans, and proceeds from maturities of securities.  We also have the ability to borrow from the Federal Home Loan Bank of Atlanta.  At March 31, 2017, we had a $58.0 million line of credit with the Federal Home Loan Bank of Atlanta, and had no borrowings outstanding as of March 31, 2017.  In addition, we have a $5.0 million unsecured federal funds line of credit and a $7.5 million unsecured federal funds line of credit.  No amount was outstanding on these lines of credit at March 31, 2017.

While maturities and scheduled amortization of loans and securities are predictable sources of funds, deposit flows and loan prepayments are greatly influenced by general interest rates, economic conditions, and competition. Our most liquid assets are cash and short-term investments including interest-bearing demand deposits. The levels of these assets are dependent on our operating, financing, lending, and investing activities during any given period.

Our cash flows are comprised of three primary classifications: cash flows from operating activities, investing activities, and financing activities.  Net cash (used in)/provided by operating activities was $(639,000) and $518,000 for the six months ended March 31, 2017 and 2016, respectively. Net cash used in investing activities, which consists primarily of disbursements for loan originations and the purchase of securities, offset by principal collections on loans was $(16.1) million and $3.1 million for the six months ended March 31, 2017 and 2016, respectively. Net cash provided by financing activities, consisting of activity in deposit accounts, was $76.4 million and $3.8 million for the six months ended March 31, 2017 and 2016.

We are committed to maintaining a strong liquidity position.  We monitor our liquidity position on a daily basis.  We anticipate that we will have sufficient funds to meet our current funding commitments.  Based on our deposit retention experience and current pricing strategy, we anticipate that a significant portion of maturing time deposits will be retained.

28


 

At March 31, 2017, we exceeded all of our regulatory capital requirements, and we were categorized as well capitalized at March 31, 2017.  Management is not aware of any conditions or events since the most recent notification that would change our category.  The Bank’s actual capital amounts and ratios for March 31, 2017 and September 30, 2016 are presented in the table below (in thousands).

 

 

 

 

 

 

 

 

 

 

 

For Capital

 

 

To Be Well Capitalized

 

 

 

 

 

 

 

 

 

 

 

Adequacy

 

 

Under Prompt Corrective

 

 

 

Actual

 

 

Purposes

 

 

Action Provisions

 

 

 

Amount

 

 

Ratio

 

 

Amount

 

 

Ratio

 

 

Amount

 

 

Ratio

 

As of March 31, 2017:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common Equity Tier 1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(to Risk Weighted Assets)

 

$

45,606

 

 

 

28

%

 

$

7,416

 

 

 

4.50

%

 

$

10,711

 

 

 

6.50

%

Total Capital

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(to Risk Weighted Assets)

 

$

47,695

 

 

 

29

%

 

$

13,183

 

 

 

8

%

 

$

16,479

 

 

 

10

%

Tier I Capital

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(to Risk Weighted Assets)

 

$

45,606

 

 

 

28

%

 

$

9,888

 

 

 

6

%

 

$

13,183

 

 

 

8

%

Tier I Capital

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(to Average Assets)

 

$

45,606

 

 

 

18

%

 

$

10,082

 

 

 

4

%

 

$

12,602

 

 

 

5

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of September 30, 2016:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common Equity Tier 1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(to Risk Weighted Assets)

 

$

44,801

 

 

 

31

%

 

$

6,533

 

 

 

4.50

%

 

$

9,436

 

 

 

6.50

%

Total Capital

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(to Risk Weighted Assets)

 

$

46,647

 

 

 

32

%

 

$

11,614

 

 

 

8

%

 

$

14,517

 

 

 

10

%

Tier I Capital

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(to Risk Weighted Assets)

 

$

44,801

 

 

 

31

%

 

$

8,710

 

 

 

6

%

 

$

11,614

 

 

 

8

%

Tier I Capital

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(to Average Assets)

 

$

44,801

 

 

 

19

%

 

$

9,274

 

 

 

4

%

 

$

11,593

 

 

 

5

%

 

The net proceeds from the stock offering significantly increased our liquidity and capital resources. Over time, our level of liquidity may be reduced as the net proceeds from the stock offering are used for general corporate purposes, including the funding of loans. Our financial condition and results of operations are expected to be enhanced and result in increases in net interest-earning assets and net interest income. However, due to the increase in equity from the stock offering proceeds, our return on equity will be lower until we can utilize the proceeds raised in the stock offering.

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 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.  At March 31, 2017, we had outstanding commitments to originate loans of $15.4 million.  We anticipate that we will have sufficient funds available to meet our current lending commitments.  Time deposits that are scheduled to mature in less than one year from March 31, 2017 totaled $28.7 million.  Management expects that a substantial portion of the maturing time deposits will be renewed.  However, if a substantial portion of these deposits is not retained, we may utilize Federal Home Loan Bank advances or raise interest rates on deposits to attract new accounts, which may result in higher levels of interest expense.

Contractual Obligations. In the ordinary course of our operations, we enter into certain contractual obligations.  Such obligations include data processing services, operating leases for premises and equipment, agreements with respect to borrowed funds and deposit liabilities.

During the year ended September 30, 2016, we entered into an agreement to construct an operations center.  The new building is expected to be completed during the second calendar quarter of 2017, with an estimated construction price of $2.6 million, as well as additional costs to furnish the building.  During the six months ended March 31, 2017, we incurred $1,848,450 of expense for this construction.

29


 

Item 3.

Quantitative and Qualitative Disclosures About Market Risk

The information required by this item is included in Part 1, Item 2 of this quarterly report under “Management of Market Risk.”

Item 4.

Controls and Procedures

An evaluation was performed under the supervision and with the participation of the Company’s management, including the Chief Executive Officer and the 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, 2017. Based on that evaluation, the Company’s management, including the Chief Executive Officer and the Chief Financial Officer, concluded that the Company’s disclosure controls and procedures were effective.

During the quarter ended March 31, 2017, there have been no changes in the Company’s internal controls over financial reporting that have materially affected, or are reasonably likely to materially affect, the Company’s internal control over financial reporting.

PART II – OTHER INFORMATION

Item 1.

Legal Proceedings

We are not involved in any pending legal proceedings as a defendant other than routine legal proceedings occurring in the ordinary course of business.  At March 31, 2017, we were not involved in any legal proceedings the outcome of which would be material to our financial condition or results of operations.

Item 1A.

Risk Factors

In addition to the other information set forth in this quarterly report, you should carefully consider the factors discussed under the heading “Risk Factors” contained in the Prospectus.  The Company’s evaluation of the risk factors applicable to it has not changed materially from those disclosed in the Prospectus.

Item 2.

Unregistered Sales of Equity Securities and Use of Proceeds

None.

Item 3.

Defaults Upon Senior Securities

None.

Item 4.

Mine Safety Disclosures

Not applicable.

Item 5.

Other Information

None.

30


 

Item 6.

Exhibits

 

Exhibit

 

 

Number

 

Description

 

 

 

3.1

 

Charter of Community First Bancshares, Inc. (1)

 

 

 

3.2

 

Bylaws of Community First Bancshares, Inc. (2)

 

 

 

31.1

 

Certification of Principal Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002

 

 

 

31.2

 

Certification of Principal Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002

 

 

 

32

 

Written Statement of Chief Executive Officer and Chief Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002

 

 

 

101.0

 

The following materials for the quarter ended March 31, 2017, formatted in XBRL (Extensible Business Reporting Language): (i) Balance Sheets, (ii) Statements of Income, (iii) Statements of Comprehensive Income, (iv) Statements of Cash Flows, and (v) Notes to Financial Statements

 

(1)

Incorporated by reference to Exhibit 3.1 to the Company’s Registration Statement on Form S-1, as amended (Commission File No. 333-215041).

(2)

Incorporated by reference to Exhibit 3.2 to the Company’s Registration Statement on Form S-1, as amended (Commission File No. 333-215041).

31


 

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.

 

 

 

 

 

 

COMMUNITY FIRST BANCSHARES, INC.

 

 

 

 

 

 

Date:

 

May 15, 2017

 

 

/s/ Johnny S. Smith

 

 

 

 

 

Johnny S. Smith

 

 

 

 

 

President and Chief Executive Officer

 

 

 

 

 

 

Date:

 

May 15, 2017

 

 

/s/ Tessa M. Nolan

 

 

 

 

 

Tessa M. Nolan

 

 

 

 

 

Senior Vice President and Chief Financial Officer

 

 

32