Attached files

file filename
EX-99.1 - EXHIBIT 99.1 - BankFinancial CORPex_197490.htm
8-K - FORM 8-K - BankFinancial CORPbfin20200805_8k.htm

Exhibit 99.2

 

 

 

BANKFINANCIAL CORPORATION

 

Third QUARTER 2020

 

QUARTERLY FINANCIAL AND STATISTICAL SUPPLEMENT

 

FOR THE LATEST FIVE QUARTERS

 

 

Note: Certain reclassifications have been made in the prior period’s financial statements and reflected in the Selected Quarterly Financial and Statistical Data tables to conform to the current period’s presentation.

 

The information and statistical data contained herein have been prepared by BankFinancial Corporation and have been derived or calculated from selected quarterly and period–end historical financial statements prepared in accordance with accounting principles generally accepted in the United States. BankFinancial Corporation is under no obligation to update, keep current, or continue to provide the information contained herein. This information is provided solely for informational purposes and is not to be construed as a solicitation or an offer to buy or sell any securities or establish any business relationships with BankFinancial Corporation or its subsidiary.

 

 

 

BANKFINANCIAL CORPORATION
SELECTED QUARTERLY FINANCIAL AND STATISTICAL DATA
Latest Five Quarters
(Dollars in thousands; except per share) – (Unaudited)
 

 

    2020     2019  
   

IIIQ

   

IIQ

   

IQ

   

IVQ

   

IIIQ

 

PERFORMANCE MEASUREMENTS

                                       

Return on assets (ratio of net income to average total assets) (1)

    0.49 %     0.61 %     0.66 %     0.91 %     1.05 %

Return on equity (ratio of net income to average equity) (1)

    4.50       5.42       5.52       7.71       9.04  

Net interest rate spread (1)

    2.69       2.90       3.19       3.23       3.38  

Net interest margin (1)

    2.85       3.09       3.44       3.50       3.67  

Efficiency ratio (2)

    79.82       74.06       72.03       66.98       64.62  

Noninterest expense to average total assets (1)

    2.45       2.40       2.63       2.56       2.54  

Average interest–earning assets to average interest–bearing liabilities

    141.40       138.21       132.68       132.47       131.18  

Number of full service offices

    19       19       19       19       19  

Employees (full time equivalents)

    210       199       226       222       223  
                                         

SUMMARY STATEMENT OF FINANCIAL CONDITION

                                       

ASSETS

                                       

Cash and due from other financial institutions

  $ 13,740     $ 13,826     $ 14,652     $ 9,785     $ 13,074  

Interest-bearing deposits in other financial institutions

    415,925       370,939       155,286       180,540       127,719  

Securities, at fair value

    42,048       59,437       63,853       60,193       65,440  

Loans receivable, net

    1,065,892       1,081,798       1,147,628       1,168,008       1,213,948  

Other real estate owned, net

    110       143       110       186       269  

Stock in Federal Home Loan Bank and Federal Reserve Bank, at cost

    7,490       7,490       7,490       7,490       7,490  

Premises and equipment, net

    24,241       24,323       24,202       24,346       24,598  

Bank-owned life insurance

    18,996       18,986       18,977       18,945       18,914  

Deferred taxes

    3,520       3,615       3,644       3,873       4,556  

Other assets

    12,981       12,572       14,440       14,649       15,974  

Total assets

  $ 1,604,943     $ 1,593,129     $ 1,450,282     $ 1,488,015     $ 1,491,982  
                                         

LIABILITIES AND STOCKHOLDERS’ EQUITY

                                       

Deposits

  $ 1,402,244     $ 1,388,155     $ 1,253,751     $ 1,284,757     $ 1,288,825  

Borrowings

    4,000       4,000             61       1,253  

Other liabilities

    26,302       28,520       23,536       28,825       28,037  

Total liabilities

    1,432,546       1,420,675       1,277,287       1,313,643       1,318,115  

Stockholders’ equity

    172,397       172,454       172,995       174,372       173,867  

Total liabilities and stockholders’ equity

  $ 1,604,943     $ 1,593,129     $ 1,450,282     $ 1,488,015     $ 1,491,982  

 

(1)

Annualized

(2)

The  efficiency ratio represents noninterest expense, divided by the sum of net interest income and noninterest income.

 

 
Page 1
 

BANKFINANCIAL CORPORATION
SELECTED QUARTERLY FINANCIAL AND STATISTICAL DATA
Latest Five Quarters

(Dollars in thousands; except per share) – (Unaudited)

 

 

    2020     2019  
   

IIIQ

   

IIQ

   

IQ

   

IVQ

   

IIIQ

 

SUMMARY STATEMENT OF OPERATIONS

                                       

Total interest income

  $ 12,485     $ 13,194     $ 14,653     $ 15,732     $ 16,628  

Total interest expense

    1,488       1,869       2,684       3,105       3,386  

Net interest income

    10,997       11,325       11,969       12,627       13,242  

Provision for (recovery of) loan losses

    (187 )     42       471       89       (134 )
Net interest income after provision for (recovery of) loan losses     11,184       11,283       11,498       12,538       13,376  

Noninterest income

    1,264       1,163       1,398       1,648       1,474  

Noninterest expense

   

9,787

      9,249       9,628       9,562       9,509  

Income before income tax

    2,661       3,197       3,268       4,624       5,341  

Income tax expense

    713       845       850       1,234       1,417  

Net income

  $ 1,948     $ 2,352     $ 2,418     $ 3,390     $ 3,924  

Basic and diluted earnings per common share

  $ 0.13     $ 0.16     $ 0.16     $ 0.22     $ 0.26  
                                         

NONINTEREST INCOME AND EXPENSE

                                       

Noninterest Income

                                       

Deposit service charges and fees

  $ 833     $ 736     $ 887     $ 957     $ 983  

Loan servicing fees

    44       82       63       273       99  

Mortgage brokerage and banking fees

    44       11       29       72       28  

Loss on disposal of other assets

                (2 )     (25 )      

Trust insurance commissions and annuities income

    222       224       282       217       198  

Earnings on bank-owned life insurance

    10       9       32       31       37  

Other

    111       101       107       123       129  
Total noninterest income   $ 1,264     $ 1,163     $ 1,398     $ 1,648     $ 1,474  
                                         

Noninterest Expense

                                       

Compensation and benefits

  $ 5,398     $ 5,168     $ 5,518     $ 5,138     $ 5,218  

Office occupancy and equipment

    1,860       1,723       1,800       1,727       1,879  

Advertising and public relations

    135       118       152       169       182  

Information technology

    781       808       864       921       892  

Professional fees

    307       289       235       359       213  

Supplies, telephone, and postage

    288       284       303       291       312  

Amortization of intangibles

    6       7       14       14       13  

Nonperforming asset management

    57       57       40       (24 )     17  

Operations of other real estate owned, net

    23       7       (17 )     30       19  

FDIC insurance premiums

    105       102       34             (127 )

Other

    827       686       685       937       891  

Total noninterest expense

  $ 9,787     $ 9,249     $ 9,628     $ 9,562     $ 9,509  

 

Page 2

BANKFINANCIAL CORPORATION
SELECTED QUARTERLY FINANCIAL AND STATISTICAL DATA
Latest Five Quarters

(Dollars in thousands; except per share) – (Unaudited)

 

    2020     2019  
   

IIIQ

   

IIQ

   

IQ

   

IVQ

   

IIIQ

 

LOANS

                                       

One–to–four family residential real estate

  $ 44,812     $ 48,928     $ 52,849     $ 55,750     $ 60,757  

Multi–family mortgage

    522,825       536,619       542,421       563,750       577,656  

Nonresidential real estate

    124,477       127,560       133,432       134,674       140,410  

Construction and land

                            88  
Commercial loans and leases     379,638       374,606       424,112       418,343       439,646  

Consumer

    1,784       1,783       2,078       2,211       2,052  
      1,073,536       1,089,496       1,154,892       1,174,728       1,220,609  

Net deferred loan origination costs

    367       458       848       912       942  

Allowance for loan losses

    (8,011 )     (8,156 )     (8,112 )     (7,632 )     (7,603 )

Loans, net

  $ 1,065,892     $ 1,081,798     $ 1,147,628     $ 1,168,008     $ 1,213,948  
                                         

LOAN ORIGINATIONS (1)

                                       

One–to–four family residential real estate

  $ 557     $ 667     $ 659     $ 437     $ 721  

Multi–family mortgage

    12,593       21,546       17,642       19,848       6,960  

Nonresidential real estate

    217       855       4,772       174       387  
Commercial loans     40,439       110,080       151,098       134,330       141,314  
Equipment finance     58,864       18,036       46,503       33,183       30,998  

Consumer

    590       489       883       1,018       852  
    $ 113,260     $ 151,673     $ 221,557     $ 188,990     $ 181,232  

Weighted average interest rate

    4.04 %     4.13 %     4.55 %     5.41 %     5.75 %
                                         

LOAN PAYMENTS and PAYOFFS (2)

                                       

One–to–four family residential real estate

  $ 4,711     $ 4,586     $ 3,511     $ 5,317     $ 4,127  

Multi–family mortgage

    26,630       27,814       38,213       33,916       49,374  

Nonresidential real estate

    3,159       6,583       6,740       5,854       6,802  

Construction and land

                      88       28  
Commercial loans     56,765       139,932       162,015       151,432       130,208  
Equipment finance     38,804       35,841       31,167       36,488       44,035  

Consumer

    580       755       989       796       703  
    $ 130,649     $ 215,511     $ 242,635     $ 233,891     $ 235,277  

Weighted average interest rate

    4.49 %     4.58 %     4.74 %     5.46 %     5.45 %

 

(1) Beginning in Q3 2020, commercial loans and leases are presented as one line item.  Previously they were presented separately.  Prior periods have been reclassified to conform with current presentation. 

(2)

Loan originations include purchased loans, draws on revolving lines of credit and exclude loan renewals.

(3)

Loan payments and payoffs exclude loan renewals.

 

Page 3

BANKFINANCIAL CORPORATION
SELECTED QUARTERLY FINANCIAL AND STATISTICAL DATA
Latest Five Quarters

(Dollars in thousands; except per share) – (Unaudited)

 

    2020     2019  
   

IIIQ

   

IIQ

   

IQ

   

IVQ

   

IIIQ

 

CREDIT QUALITY:

                                       

Nonperforming Assets:

                                       

Nonaccrual loans:

                                       

One–to–four family residential real estate

  $ 465     $ 662     $ 476     $ 512     $ 1,163  

Nonresidential real estate

    1,870       288       288       288       284  

Other commercial leases

          833                    

Nonaccrual loans

    2,335       1,783       764       800       1,447  
                                         

Loans past due over 90 days, still accruing - Investment-rated commercial leases

                      47        
                                         

Other real estate owned - One–to–four family residential real estate

    110       143       110       186       269  
                                         

Nonperforming assets

  $ 2,445     $ 1,926     $ 874     $ 1,033     $ 1,716  
                                         

Asset Quality Ratios

                                       

Nonperforming assets to total assets

    0.15 %     0.12 %     0.06 %     0.07 %     0.12 %

Nonperforming loans to total loans (1)

    0.22       0.16       0.07       0.07       0.12  

Nonperforming commercial-related loans to total commercial-related loans (2)

    0.18       0.11       0.03       0.03       0.02  

Nonperforming residential and consumer loans to total residential and consumer loans

    1.00       1.31       0.87       0.88       1.85  

Allowance for loan losses to nonperforming loans

    343.08       457.43       1061.78       901.06       525.43  
                                         

Concentrations of Credit

                                       

Commercial real estate for FFIEC concentration limits

  $ 622,273     $ 637,777     $ 648,991     $ 699,434     $ 688,887  

% FFIEC total capital

    366.52 %     374.58 %     381.15 %     393.32 %     403.95 %
                                         

Multi–family mortgage loans - 50% risk based capital qualified (included above)

  $ 278,271     $ 235,176     $ 281,962     $ 336,287     $ 302,648  

% FFIEC total capital

    163.90 %     138.12 %     165.60 %     197.58 %     177.47 %
                                         

 

(1)

Nonperforming loans include nonaccrual loans and loans past due 90 days and still accruing. 

(2)

Commercial-related loans include Multi-family mortgage, Nonresidential, Construction and land, Commercial loans and Commercial leases.

 

Page 4

BANKFINANCIAL CORPORATION
SELECTED QUARTERLY FINANCIAL AND STATISTICAL DATA
Latest Five Quarters

(Dollars in thousands; except per share) – (Unaudited)

 

    2020     2019  
   

IIIQ

   

IIQ

   

IQ

   

IVQ

   

IIIQ

 

SUBSTANDARD PERFORMING LOANS

                                       

One–to–four family residential real estate

  $ 517     $ 501     $ 440     $ 568     $ 577  

Multi–family mortgage

                      206       211  

Nonresidential real estate

    1,196       2,790       89       90       93  
Commercial loans and leases     1,296       1,261       1,423       136        

Consumer

    5       11       9       53       3  
    $ 3,014     $ 4,563     $ 1,961     $ 1,053     $ 884  
                                         

ALLOWANCE FOR LOAN LOSSES

                                       

Beginning balance

  $ 8,156     $ 8,112     $ 7,632     $ 7,603     $ 7,824  

Charge–offs:

                                       

One–to–four family residential real estate

    (2 )           (5 )     (105 )     (44 )

Nonresidential real estate

                            (55 )

Consumer

    (14 )     (17 )     (13 )     (11 )     (5 )
      (16 )     (17 )     (18 )     (116 )     (104 )

Recoveries:

                                       

One–to–four family residential real estate

    2       3       13       47       5  

Multi–family mortgage

    56       15       12       7       8  

Commercial loans and leases

          1       2       2       4  
      58       19       27       56       17  

Net recoveries (charge–offs)

    42       2       9       (60 )     (87 )

Provision for (recovery of ) loan losses

    (187 )     42       471       89       (134 )

Ending balance

  $ 8,011     $ 8,156     $ 8,112     $ 7,632     $ 7,603  
                                         

Allowance for loan losses to total loans

    0.75 %     0.75 %     0.70 %     0.65 %     0.62 %

Net recoveries (charge–offs) ratio (1)

    0.02                   (0.02 )     (0.03 )

 

(1)

Annualized

 

Page 5

BANKFINANCIAL CORPORATION
SELECTED QUARTERLY FINANCIAL AND STATISTICAL DATA
Latest Five Quarters

(Dollars in thousands; except per share) – (Unaudited)

 

    2020     2019  
   

IIIQ

   

IIQ

   

IQ

   

IVQ

   

IIIQ

 

DEPOSITS

                                       

Noninterest–bearing demand

  $ 328,915     $ 305,096     $ 211,142     $ 210,762     $ 208,347  

Interest–bearing NOW accounts

    316,976       306,629       266,828       273,168       274,752  

Money market accounts

    283,236       268,143       247,227       245,610       237,022  

Savings deposits

    171,766       167,570       155,505       153,183       149,431  

Certificates of deposit - retail

    275,862       303,976       319,987       336,949       344,327  

Certificates of deposit - wholesale

    25,489       36,741       53,062       65,085       74,946  
    $ 1,402,244     $ 1,388,155     $ 1,253,751     $ 1,284,757     $ 1,288,825  
                                         

SELECTED AVERAGE BALANCES

                                       

Total average assets

  $ 1,599,148     $ 1,541,352     $ 1,465,253     $ 1,496,379     $ 1,498,380  

Total average interest–earning assets

    1,534,324       1,475,901       1,400,539       1,429,300       1,430,830  

Average loans

    1,080,521       1,116,067       1,160,197       1,189,771       1,239,774  

Average securities

    52,265       66,750       62,919       64,658       78,221  

Average stock in FHLB & FRB

    7,490       7,490       7,490       7,490       7,490  

Average other interest–earning assets

    394,048       285,594       169,933       167,381       105,345  

Total average interest–bearing liabilities

    1,085,129       1,067,854       1,055,550       1,078,940       1,090,766  

Average interest–bearing deposits

    1,081,129       1,065,480       1,055,535       1,078,537       1,089,596  

Average borrowings

    4,000       2,374       15       403       1,170  

Average stockholders’ equity

    173,266       173,677       175,069       175,977       173,698  
                                         

SELECTED YIELDS AND COST OF FUNDS (1)

                                       

Total average interest–earning assets

    3.24 %     3.60 %     4.21 %     4.37 %     4.61 %

Average loans

    4.43       4.57       4.72       4.82       4.92  

Average securities

    1.39       1.63       1.94       2.27       2.58  

Average other interest–earning assets

    0.19       0.24       1.54       1.94       2.50  

Total average interest–bearing liabilities

    0.55       0.70       1.02       1.14       1.23  

Average interest–bearing deposits

    0.55       0.71       1.02       1.14       1.23  

Average cost of total deposits

    0.42       0.56       0.85       0.95       1.03  

Average cost of retail and commercial deposits

    0.48       0.63       0.93       1.04       1.13  

Average cost of wholesale deposits and borrowings

    2.22       2.35       2.52       2.53       2.48  

Average cost of funds

    0.42       0.56       0.85       0.95       1.03  

Net interest rate spread

    2.69       2.90       3.19       3.23       3.38  

Net interest margin

    2.85       3.09       3.44       3.50       3.67  

 

(1)

Annualized

 

Page 6

BANKFINANCIAL CORPORATION
SELECTED QUARTERLY FINANCIAL AND STATISTICAL DATA
Latest Five Quarters

(Dollars in thousands; except per share) – (Unaudited)

 

    2020     2019  
   

IIIQ

   

IIQ

   

IQ

   

IVQ

   

IIIQ

 

CAPITAL RATIOS

                                       

BankFinancial Corporation (1)

                                       

Equity to total assets (end of period)

    10.74 %     10.82 %     11.93 %     11.72 %     11.65 %

Tangible equity to tangible total assets (end of period)

    10.74       10.82       11.93       11.72       11.65  

Risk–based total capital ratio

    18.68       17.84       17.35       17.23       16.17  

Common Tier 1 (CET1)

    17.84       17.03       16.56       16.48       15.47  

Risk–based tier 1 capital ratio

    17.84       17.03       16.56       16.48       15.47  

Tier 1 leverage ratio

    10.66       11.06       11.67       11.48       11.43  

Tier 1 capital

  $ 170,271     $ 170,242     $ 170,788     $ 171,524     $ 171,050  

BankFinancial, NA (2)

                                       

Risk–based total capital ratio

    17.80 %     17.04 %     16.53 %     16.38 %     15.46 %

Common Tier 1 (CET1)

    16.96       16.22       15.75       15.63       14.76  

Risk–based tier 1 capital ratio

    16.96       16.22       15.75       15.63       14.76  

Tier 1 leverage ratio

    10.13       10.54       11.10       10.89       10.90  

Tier 1 capital

  $ 161,770     $ 162,108     $ 162,158     $ 162,455     $ 162,818  
                                         

COMMON STOCK AND DIVIDENDS

                                       

Stock Prices:

                                       

Close

  $ 7.22     $ 8.40     $ 8.81     $ 13.08     $ 11.90  

High

    8.70       9.63       13.28       14.14       14.29  

Low

    6.81       6.73       7.33       11.52       11.10  

Common shares outstanding

    14,824,628       14,890,628       15,072,268       15,278,464       15,373,964  

Book value per share

  $ 11.63     $ 11.58     $ 11.48     $ 11.41     $ 11.31  

Tangible book value per share

  $ 11.63     $ 11.58     $ 11.48     $ 11.41     $ 11.31  

Cash dividends declared on common stock

  $ 0.10     $ 0.10     $ 0.10     $ 0.10     $ 0.10  

Dividend payout ratio

    76.13 %     63.73 %     62.94 %     45.30 %     39.18 %

Stock repurchases

  $ 518     $ 1,474     $ 2,202     $ 1,298     $  

Stock repurchases – shares

    66,000       181,640       206,196       95,500        
                                         

EARNINGS PER SHARE COMPUTATIONS

                                       

Net income

  $ 1,948     $ 2,352     $ 2,418     $ 3,390     $ 3,924  

Weighted average basic and dilutive common shares outstanding

    14,842,150       14,978,757       15,205,731       15,342,524       15,373,964  

Basic and diluted earnings per common share

  $ 0.13     $ 0.16     $ 0.16     $ 0.22     $ 0.26  

 

(1)

As a small bank holding company, the Company is exempt from the Federal Reserve Board's risk-based capital and leverage rules.  BankFinancial Corporation capital data is included for informational purposes only.  

(2)

As a qualified community bank, the Bank is exempt from the Office of the Comptroller of the Currency's risk-based capital rules effective second quarter 2020.  BankFinancial, NA capital data is included for informational purposes only.  

Page 7