Attached files

file filename
EX-99.1 - EXHIBIT 99.1 - BankFinancial CORPex_209416.htm
8-K - FORM 8-K - BankFinancial CORPbfin20201028_8k.htm

Exhibit 99.2

 

 

 

BANKFINANCIAL CORPORATION

 

FOURTH 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  
   

IVQ

   

IIIQ

   

IIQ

   

IQ

   

IVQ

 

PERFORMANCE MEASUREMENTS

                                       

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

    0.62 %     0.49 %     0.61 %     0.66 %     0.91 %

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

    5.63       4.50       5.42       5.52       7.71  

Net interest rate spread (1)

    2.92       2.69       2.90       3.19       3.23  

Net interest margin (1)

    3.03       2.85       3.09       3.44       3.50  

Efficiency ratio (2)

    74.40       79.82       74.06       72.03       66.98  

Noninterest expense to average total assets (1)

    2.46       2.45       2.40       2.63       2.56  

Average interest–earning assets to average interest–bearing liabilities

    142.75       141.40       138.21       132.68       132.47  

Number of full service offices

    19       19       19       19       19  

Employees (full time equivalents)

    210       210       199       226       222  
                                         

SUMMARY STATEMENT OF FINANCIAL CONDITION

                                       

ASSETS

                                       

Cash and due from other financial institutions

  $ 14,115     $ 13,740     $ 13,826     $ 14,652     $ 9,785  

Interest-bearing deposits in other financial institutions

    489,381       415,925       370,939       155,286       180,540  

Securities, at fair value

    23,829       42,048       59,437       63,853       60,193  

Loans receivable, net

    1,002,578       1,065,892       1,081,798       1,147,628       1,168,008  

Other real estate owned, net

    157       110       143       110       186  

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

    24,675       24,241       24,323       24,202       24,346  

Bank-owned life insurance

    19,015       18,996       18,986       18,977       18,945  

Deferred taxes

    2,741       3,520       3,615       3,644       3,873  

Other assets

    12,861       12,981       12,572       14,440       14,649  

Total assets

  $ 1,596,842     $ 1,604,943     $ 1,593,129     $ 1,450,282     $ 1,488,015  
                                         

LIABILITIES AND STOCKHOLDERS’ EQUITY

                                       

Deposits

  $ 1,393,544     $ 1,402,244     $ 1,388,155     $ 1,253,751     $ 1,284,757  

Borrowings

    4,000       4,000       4,000             61  

Other liabilities

    26,368       26,302       28,520       23,536       28,825  

Total liabilities

    1,423,912       1,432,546       1,420,675       1,277,287       1,313,643  

Stockholders’ equity

    172,930       172,397       172,454       172,995       174,372  

Total liabilities and stockholders’ equity

  $ 1,596,842     $ 1,604,943     $ 1,593,129     $ 1,450,282     $ 1,488,015  

 

(1)

Annualized

(2)

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

 

Page 2

BANKFINANCIAL CORPORATION
SELECTED QUARTERLY FINANCIAL AND STATISTICAL DATA
Latest Five Quarters

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

 

   

2020

   

2019

   

For the years ended December 31,

 
   

IVQ

   

IIIQ

   

IIQ

   

IQ

   

IVQ

   

2020

   

2019

 

SUMMARY STATEMENT OF OPERATIONS

                                                       

Total interest income

  $ 12,543     $ 12,485     $ 13,194     $ 14,653     $ 15,732     $ 52,875     $ 65,408  

Total interest expense

    947       1,488       1,869       2,684       3,105       6,988       13,217  

Net interest income

    11,596       10,997       11,325       11,969       12,627       45,887       52,191  

Provision for (recovery of) loan losses

    (271 )     (187 )     42       471       89       55       3,825  

Net interest income after provision for (recovery of) loan losses

    11,867       11,184       11,283       11,498       12,538       45,832       48,366  

Noninterest income

    1,541       1,264       1,163       1,398       1,648       5,366       6,172  

Noninterest expense

    9,774       9,787       9,249       9,628       9,562       38,438       38,641  

Income before income tax

    3,634       2,661       3,197       3,268       4,624       12,760       15,897  

Income tax expense (1)

    1,189       713       845       850       1,234       3,597       4,225  

Net income

  $ 2,445     $ 1,948     $ 2,352     $ 2,418     $ 3,390     $ 9,163     $ 11,672  

Basic and diluted earnings per common share

  $ 0.17     $ 0.13     $ 0.16     $ 0.16     $ 0.22     $ 0.61     $ 0.75  
                                                         

NONINTEREST INCOME AND EXPENSE

                                                       

Noninterest Income

                                                       

Deposit service charges and fees

  $ 740     $ 833     $ 736     $ 887     $ 957     $ 3,196     $ 3,844  

Loan servicing fees

    363       44       82       63       273       552       451  

Mortgage brokerage and banking fees

    14       44       11       29       72       98       149  

Gain on sale of equity securities

                                        295  

Loss on disposal of other assets

    (3 )                 (2 )     (25 )     (5 )     (44 )

Trust insurance commissions and annuities income

    233       222       224       282       217       961       844  

Earnings on bank-owned life insurance

    19       10       9       32       31       70       136  

Other

    175       111       101       107       123       494       497  

Total noninterest income

  $ 1,541     $ 1,264     $ 1,163     $ 1,398     $ 1,648     $ 5,366     $ 6,172  
                                                         

Noninterest Expense

                                                       

Compensation and benefits

  $ 5,239     $ 5,398     $ 5,168     $ 5,518     $ 5,138     $ 21,323     $ 21,266  

Office occupancy and equipment

    1,978       1,860       1,723       1,800       1,727       7,361       7,075  

Advertising and public relations

    159       135       118       152       169       564       657  

Information technology

    741       781       808       864       921       3,194       3,272  

Professional fees

    412       341       289       314       446       1,356       1,307  

Supplies, telephone, and postage

    357       288       284       303       291       1,232       1,328  

Amortization of intangibles

    7       6       7       14       14       34       61  

Nonperforming asset management

    (8 )     57       57       40       (24 )     146       105  

Operations of other real estate owned, net

    4       23       7       (17 )     30       17       52  

FDIC insurance premiums

    107       105       102       34             348       127  

Other

    778       793       686       606       850       2,863       3,391  

Total noninterest expense

  $ 9,774     $ 9,787     $ 9,249     $ 9,628     $ 9,562     $ 38,438     $ 38,641  

 

(1)

Income tax expense for the quarter and year ended December 31, 2020 includes a $200,000 valuation reserve related to the Company's Illinois NOL carryforward.

 

Page 3

BANKFINANCIAL CORPORATION
SELECTED QUARTERLY FINANCIAL AND STATISTICAL DATA
Latest Five Quarters

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

 

    2020     2019  
   

IVQ

   

IIIQ

   

IIQ

   

IQ

   

IVQ

 

LOANS

                                       

One–to–four family residential real estate

  $ 41,691     $ 44,812     $ 48,928     $ 52,849     $ 55,750  

Multi–family mortgage

    452,241       522,825       536,619       542,421       563,750  

Nonresidential real estate

    108,658       124,477       127,560       133,432       134,674  

Construction and land

    499                          

Commercial loans and leases (1)

    405,057       379,638       374,606       424,112       418,343  

Consumer

    1,812       1,784       1,783       2,078       2,211  
      1,009,958       1,073,536       1,089,496       1,154,892       1,174,728  

Net deferred loan origination costs

    371       367       458       848       912  

Allowance for loan losses

    (7,751 )     (8,011 )     (8,156 )     (8,112 )     (7,632 )

Loans, net

  $ 1,002,578     $ 1,065,892     $ 1,081,798     $ 1,147,628     $ 1,168,008  
                                         

LOAN ORIGINATIONS (2)

                                       

One–to–four family residential real estate

  $ 290     $ 557     $ 667     $ 659     $ 437  

Multi–family mortgage

    16,024       12,593       21,546       17,642       19,848  

Nonresidential real estate

    61       217       855       4,772       174  
Construction and land     499                          

Commercial loans

    72,441       40,439       110,080       151,098       134,330  

Commercial equipment finance

    75,491       58,864       18,036       46,503       33,183  

Consumer

    640       590       489       883       1,018  
    $ 165,446     $ 113,260     $ 151,673     $ 221,557     $ 188,990  

Weighted average interest rate

    4.16 %     4.04 %     4.13 %     4.55 %     5.41 %
                                         

LOAN PAYMENTS and PAYOFFS (3)

                                       

One–to–four family residential real estate

  $ 3,396     $ 4,711     $ 4,586     $ 3,511     $ 5,317  

Multi–family mortgage

    86,003       26,630       27,814       38,213       33,916  

Nonresidential real estate

    15,881       3,159       6,583       6,740       5,854  

Construction and land

                            88  

Commercial loans

    82,006       56,765       139,932       162,015       151,432  

Commercial equipment finance

    40,746       38,804       35,841       31,167       36,488  

Consumer

    614       580       755       989       796  
    $ 228,646     $ 130,649     $ 215,511     $ 242,635     $ 233,891  

Weighted average interest rate

    4.57 %     4.49 %     4.58 %     4.74 %     5.46 %

 

(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 4

BANKFINANCIAL CORPORATION
SELECTED QUARTERLY FINANCIAL AND STATISTICAL DATA
Latest Five Quarters

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

 

   

2020

   

2019

 
   

IVQ

   

IIIQ

   

IIQ

   

IQ

   

IVQ

 

CREDIT QUALITY:

                                       

Nonperforming Assets:

                                       

Nonaccrual loans:

                                       

One–to–four family residential real estate

  $ 925     $ 465     $ 662     $ 476     $ 512  

Nonresidential real estate

    296       1,870       288       288       288  

Commercial loans and leases

                833              

 

    1,221       2,335       1,783       764       800  
                                         

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

                            47  
                                         

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

    157       110       143       110       186  
                                         

Nonperforming assets

  $ 1,378     $ 2,445     $ 1,926     $ 874     $ 1,033  
                                         

Asset Quality Ratios

                                       

Nonperforming assets to total assets

    0.09 %     0.15 %     0.12 %     0.06 %     0.07 %

Nonperforming loans to total loans (1)

    0.12       0.22       0.16       0.07       0.07  

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

    0.03       0.18       0.11       0.03       0.03  

Nonperforming residential and consumer loans to total residential and consumer loans

    2.13       1.00       1.31       0.87       0.88  

Allowance for loan losses to nonperforming loans

    634.81       343.08       457.43       1061.78       901.06  
                                         

Concentrations of Credit

                                       

Commercial real estate for FFIEC concentration limits

  $ 540,837     $ 622,273     $ 637,777     $ 648,991     $ 699,434  

% FFIEC total capital

    321.95 %     366.52 %     374.58 %     381.15 %     393.32 %
                                         

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

  $ 238,124     $ 278,271     $ 235,176     $ 281,962     $ 336,287  

% FFIEC total capital

    141.75 %     163.90 %     138.12 %     165.60 %     197.58 %

 

(1)

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

(2)

Commercial-related loans include multi-family mortgage, nonresidential real estate, construction and land, and commercial loans and leases.

 

Page 5

BANKFINANCIAL CORPORATION
SELECTED QUARTERLY FINANCIAL AND STATISTICAL DATA
Latest Five Quarters

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

 

    2020     2019  
   

IVQ

   

IIIQ

   

IIQ

   

IQ

   

IVQ

 

SUBSTANDARD PERFORMING LOANS

                                       

One–to–four family residential real estate

  $ 486     $ 517     $ 501     $ 440     $ 568  

Multi–family mortgage

                            206  

Nonresidential real estate

    84       1,196       2,790       89       90  

Commercial loans and leases

    5,891       1,296       1,261       1,423       136  

Consumer

    5       5       11       9       53  
    $ 6,466     $ 3,014     $ 4,563     $ 1,961     $ 1,053  
                                         

ALLOWANCE FOR LOAN LOSSES

                                       

Beginning balance

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

Charge–offs:

                                       

One–to–four family residential real estate

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

Consumer

    (18 )     (14 )     (17 )     (13 )     (11 )
      (20 )     (16 )     (17 )     (18 )     (116 )

Recoveries:

                                       

One–to–four family residential real estate

    19       2       3       13       47  

Multi–family mortgage

    11       56       15       12       7  

Commercial loans and leases

    1             1       2       2  
      31       58       19       27       56  

Net recoveries (charge–offs)

    11       42       2       9       (60 )

Provision for (recovery of ) loan losses

    (271 )     (187 )     42       471       89  

Ending balance

  $ 7,751     $ 8,011     $ 8,156     $ 8,112     $ 7,632  
                                         

Allowance for loan losses to total loans

    0.77 %     0.75 %     0.75 %     0.70 %     0.65 %

Net recoveries (charge–offs) ratio (1)

          0.02                   (0.02 )

 

(1)

Annualized

 

Page 6

BANKFINANCIAL CORPORATION
SELECTED QUARTERLY FINANCIAL AND STATISTICAL DATA
Latest Five Quarters

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

 

    2020     2019  
   

IVQ

   

IIIQ

   

IIQ

   

IQ

   

IVQ

 

DEPOSITS

                                       

Noninterest–bearing demand

  $ 326,188     $ 328,915     $ 305,096     $ 211,142     $ 210,762  

Interest–bearing NOW accounts

    336,994       316,976       306,629       266,828       273,168  

Money market accounts

    297,801       283,236       268,143       247,227       245,610  

Savings deposits

    179,561       171,766       167,570       155,505       153,183  

Certificates of deposit - retail

    243,088       275,862       303,976       319,987       336,949  

Certificates of deposit - wholesale

    9,912       25,489       36,741       53,062       65,085  
    $ 1,393,544     $ 1,402,244     $ 1,388,155     $ 1,253,751     $ 1,284,757  
                                         

SELECTED AVERAGE BALANCES

                                       

Total average assets

  $ 1,588,887     $ 1,599,148     $ 1,541,352     $ 1,465,253     $ 1,496,379  

Total average interest–earning assets

    1,524,087       1,534,324       1,475,901       1,400,539       1,429,300  

Average loans

    1,047,244       1,080,521       1,116,067       1,160,197       1,189,771  

Average securities

    36,180       52,265       66,750       62,919       64,658  

Average stock in FHLB & FRB

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

Average other interest–earning assets

    433,173       394,048       285,594       169,933       167,381  

Total average interest–bearing liabilities

    1,067,628       1,085,129       1,067,854       1,055,550       1,078,940  

Average interest–bearing deposits

    1,063,628       1,081,129       1,065,480       1,055,535       1,078,537  

Average borrowings

    4,000       4,000       2,374       15       403  

Average stockholders’ equity

    173,649       173,266       173,677       175,069       175,977  
                                         

SELECTED YIELDS AND COST OF FUNDS (1)

                                       

Total average interest–earning assets

    3.27 %     3.24 %     3.60 %     4.21 %     4.37 %

Average loans

    4.62       4.43       4.57       4.72       4.82  

Average securities

    1.06       1.39       1.63       1.94       2.27  

Average other interest–earning assets

    0.18       0.19       0.24       1.54       1.94  

Total average interest–bearing liabilities

    0.35       0.55       0.70       1.02       1.14  

Average interest–bearing deposits

    0.35       0.55       0.71       1.02       1.14  

Average cost of total deposits

    0.27       0.42       0.56       0.85       0.95  

Average cost of retail and commercial deposits

    0.33       0.48       0.63       0.93       1.04  

Average cost of wholesale deposits and borrowings

    1.73       2.22       2.35       2.52       2.53  

Average cost of funds

    0.27       0.42       0.56       0.85       0.95  

Net interest rate spread

    2.92       2.69       2.90       3.19       3.23  

Net interest margin

    3.03       2.85       3.09       3.44       3.50  

 

(1)

Annualized

 

Page 7

BANKFINANCIAL CORPORATION
SELECTED QUARTERLY FINANCIAL AND STATISTICAL DATA
Latest Five Quarters

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

 

    2020     2019  
   

IVQ

   

IIIQ

   

IIQ

   

IQ

   

IVQ

 

CAPITAL RATIOS

                                       

BankFinancial Corporation (1)

                                       

Equity to total assets (end of period)

    10.83 %     10.74 %     10.82 %     11.93 %     11.72 %

Tangible equity to tangible total assets (end of period)

    10.83       10.74       10.82       11.93       11.72  

Risk–based total capital ratio

    20.07       18.68       17.84       17.35       17.23  

Common Tier 1 (CET1)

    19.20       17.84       17.03       16.56       16.48  

Risk–based tier 1 capital ratio

    19.20       17.84       17.03       16.56       16.48  

Tier 1 leverage ratio

    10.79       10.66       11.06       11.67       11.48  

Tier 1 capital

  $ 171,240     $ 170,271     $ 170,242     $ 170,788     $ 171,524  

BankFinancial, NA (2)

                                       

Risk–based total capital ratio

    18.84 %     17.80 %     17.04 %     16.53 %     16.38 %

Common Tier 1 (CET1)

    17.97       16.96       16.22       15.75       15.63  

Risk–based tier 1 capital ratio

    17.97       16.96       16.22       15.75       15.63  

Tier 1 leverage ratio

    10.10       10.13       10.54       11.10       10.89  

Tier 1 capital

  $ 160,236     $ 161,770     $ 162,108     $ 162,158     $ 162,455  
                                         

COMMON STOCK AND DIVIDENDS

                                       

Stock Prices:

                                       

Close

  $ 8.78     $ 7.22     $ 8.40     $ 8.81     $ 13.08  

High

    9.10       8.70       9.63       13.28       14.14  

Low

    7.14       6.81       6.73       7.33       11.52  

Common shares outstanding

    14,769,765       14,824,628       14,890,628       15,072,268       15,278,464  

Book value per share

  $ 11.71     $ 11.63     $ 11.58     $ 11.48     $ 11.41  

Tangible book value per share

  $ 11.71     $ 11.63     $ 11.58     $ 11.48     $ 11.41  

Cash dividends declared on common stock

  $ 0.10     $ 0.10     $ 0.10     $ 0.10     $ 0.10  

Dividend payout ratio

    60.43 %     76.13 %     63.73 %     62.94 %     45.30 %

Stock repurchases

  $ 416     $ 518     $ 1,474     $ 2,202     $ 1,298  

Stock repurchases – common shares

    54,863       66,000       181,640       206,196       95,500  
                                         

EARNINGS PER SHARE COMPUTATIONS

                                       

Net income

  $ 2,445     $ 1,948     $ 2,352     $ 2,418     $ 3,390  

Weighted average basic and dilutive common shares outstanding

    14,783,042       14,842,150       14,978,757       15,205,731       15,342,524  

Basic and diluted earnings per common share

  $ 0.17     $ 0.13     $ 0.16     $ 0.16     $ 0.22  

 

(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 8