Attached files

file filename
EX-99.1 - EXHIBIT 99.1 - BankFinancial CORPex_230596.htm
8-K - FORM 8-K - BankFinancial CORPbfin20210226_8k.htm

Exhibit 99.2

 

 

 

BANKFINANCIAL CORPORATION

 

First QUARTER 2021

 

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)
 

 

      2021       2020  
   

IQ

   

IVQ

   

IIIQ

   

IIQ

   

IQ

 

PERFORMANCE MEASUREMENTS

                                       

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

    0.37 %     0.62 %     0.49 %     0.61 %     0.66 %

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

    3.40       5.63       4.50       5.42       5.52  

Net interest rate spread (1)

    2.73       2.92       2.69       2.90       3.19  

Net interest margin (1)

    2.81       3.03       2.85       3.09       3.44  

Efficiency ratio (2)

    86.05       74.40       79.82       74.06       72.03  

Noninterest expense to average total assets (1)

    2.56       2.46       2.45       2.40       2.63  

Average interest–earning assets to average interest–bearing liabilities

    141.49       142.75       141.40       138.21       132.68  

Number of full service offices

    19       19       19       19       19  

Employees (full time equivalents)

    220       210       210       199       226  
                                         

SUMMARY STATEMENT OF FINANCIAL CONDITION

                                       

ASSETS

                                       

Cash and due from other financial institutions

  $ 9,567     $ 14,115     $ 13,740     $ 13,826     $ 14,652  

Interest-bearing deposits in other financial institutions

    489,016       489,381       415,925       370,939       155,286  

Securities, at fair value

    20,751       23,829       42,048       59,437       63,853  

Loans receivable, net

    1,028,840       1,002,578       1,065,892       1,081,798       1,147,628  

Foreclosed assets, net

    4,630       157       110       143       110  

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

    24,726       24,675       24,241       24,323       24,202  

Bank-owned life insurance

    19,036       19,015       18,996       18,986       18,977  

Deferred taxes

    2,473       2,741       3,520       3,615       3,644  

Other assets

    13,856       12,861       12,981       12,572       14,440  

Total assets

  $ 1,620,385     $ 1,596,842     $ 1,604,943     $ 1,593,129     $ 1,450,282  
                                         

LIABILITIES AND STOCKHOLDERS’ EQUITY

                                       

Deposits

  $ 1,422,037     $ 1,393,544     $ 1,402,244     $ 1,388,155     $ 1,253,751  

Borrowings

    4,000       4,000       4,000       4,000        

Other liabilities

    22,915       26,368       26,302       28,520       23,536  

Total liabilities

    1,448,952       1,423,912       1,432,546       1,420,675       1,277,287  

Stockholders’ equity

    171,433       172,930       172,397       172,454       172,995  

Total liabilities and stockholders’ equity

  $ 1,620,385     $ 1,596,842     $ 1,604,943     $ 1,593,129     $ 1,450,282  

 

(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)

 

 

      2021       2020
   

IQ

   

IVQ

   

IIIQ

   

IIQ

   

IQ

 

SUMMARY STATEMENT OF OPERATIONS

                                       

Total interest income

  $ 11,248     $ 12,543     $ 12,485     $ 13,194     $ 14,653  

Total interest expense

    668       947       1,488       1,869       2,684  

Net interest income

    10,580       11,596       10,997       11,325       11,969  

Provision for (recovery of) loan losses

    (335 )     (271 )     (187 )     42       471  
Net interest income after provision for (recovery of) loan losses     10,915       11,867       11,184       11,283       11,498  

Noninterest income

    1,258       1,541       1,264       1,163       1,398  

Noninterest expense

   

10,187

      9,774       9,787       9,249       9,628  

Income before income tax

    1,986       3,634       2,661       3,197       3,268  

Income tax expense (1)

    517       1,189       713       845       850  

Net income

  $ 1,469     $ 2,445     $ 1,948     $ 2,352     $ 2,418  

Basic and diluted earnings per common share

  $ 0.10     $ 0.17     $ 0.13     $ 0.16     $ 0.16  
                                         

NONINTEREST INCOME AND EXPENSE

                                       

Noninterest Income

                                       

Deposit service charges and fees

  $ 738     $ 740     $ 833     $ 736     $ 887  

Loan servicing fees

    55       363       44       82       63  

Mortgage brokerage and banking fees

    12       14       44       11       29  

Loss on disposal of other assets

          (3 )                 (2 )

Trust insurance commissions and annuities income

    334       233       222       224       282  

Earnings on bank-owned life insurance

    21       19       10       9       32  

Other

    98       175       111       101       107  
Total noninterest income   $ 1,258     $ 1,541     $ 1,264     $ 1,163     $ 1,398  
                                         

Noninterest Expense

                                       

Compensation and benefits

  $ 5,471     $ 5,239     $ 5,398     $ 5,168     $ 5,518  

Office occupancy and equipment

    2,138       1,978       1,860       1,723       1,800  

Advertising and public relations

    196       159       135       118       152  

Information technology

    658       741       781       808       864  

Professional fees

    370       412       341       289       314  

Supplies, telephone, and postage

    400       357       288       284       303  

Amortization of intangibles

    7       7       6       7       14  

Nonperforming asset management

    41       (8 )     57       57       40  

Operations of foreclosed assets, net

    53       4       23       7       (17 )

FDIC insurance premiums

    106       107       105       102       34  

Other

    747       778       793       686       606  

Total noninterest expense

  $ 10,187     $ 9,774     $ 9,787     $ 9,249     $ 9,628  

 

(1)

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

 

Page 2

BANKFINANCIAL CORPORATION
SELECTED QUARTERLY FINANCIAL AND STATISTICAL DATA
Latest Five Quarters

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

 

      2021       2020
   

IQ

   

IVQ

   

IIIQ

   

IIQ

   

IQ

 

LOANS

                                       

One–to–four family residential real estate

  $ 38,236     $ 41,691     $ 44,812     $ 48,928     $ 52,849  

Multi–family mortgage

    440,824       452,241       522,825       536,619       542,421  

Nonresidential real estate

    112,154       108,658       124,477       127,560       133,432  

Construction and land

    499       499                    
Commercial loans and leases (1)     442,706       405,057       379,638       374,606       424,112  

Consumer

    1,756       1,812       1,784       1,783       2,078  
      1,036,175       1,009,958       1,073,536       1,089,496       1,154,892  

Net deferred loan origination costs

    60       371       367       458       848  

Allowance for loan losses

    (7,395 )     (7,751 )     (8,011 )     (8,156 )     (8,112 )

Loans, net

  $ 1,028,840     $ 1,002,578     $ 1,065,892     $ 1,081,798     $ 1,147,628  
                                         

LOAN ORIGINATIONS (2)

                                       

One–to–four family residential real estate

  $ 403     $ 290     $ 557     $ 667     $ 659  

Multi–family mortgage

    20,680       16,024       12,593       21,546       17,642  

Nonresidential real estate

    5,046       61       217       855       4,772  
Construction and land           499                    
Commercial loans     77,072       72,441       40,439       110,080       151,098  
Equipment finance     67,913       75,491       58,864       18,036       46,503  

Consumer

    605       640       590       489       883  
    $ 171,719     $ 165,446     $ 113,260     $ 151,673     $ 221,557  

Weighted average interest rate

    3.87 %     4.16 %     4.04 %     4.13 %     4.55 %
                                         

LOAN PAYMENTS and PAYOFFS (3)

                                       

One–to–four family residential real estate

  $ 3,897     $ 3,396     $ 4,711     $ 4,586     $ 3,511  

Multi–family mortgage

    32,737       86,003       26,630       27,814       38,213  

Nonresidential real estate

    1,627       15,881       3,159       6,583       6,740  
Commercial loans     70,531       82,006       56,765       139,932       162,015  
Equipment finance     31,547       40,746       38,804       35,841       31,167  

Consumer

    634       614       580       755       989  
    $ 140,973     $ 228,646     $ 130,649     $ 215,511     $ 242,635  

Weighted average interest rate

    4.27 %     4.57 %     4.49 %     4.58 %     4.74 %

 

(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)

 

      2021       2020
   

IQ

   

IVQ

   

IIIQ

   

IIQ

   

IQ

 

CREDIT QUALITY:

                                       

Nonperforming Assets:

                                       

Nonaccrual loans:

                                       

One–to–four family residential real estate

  $ 384     $ 925     $ 465     $ 662     $ 476  

Nonresidential real estate

    296       296       1,870       288       288  

Other commercial leases

                      833        

Nonaccrual loans

    680       1,221       2,335       1,783       764  
                                         
Foreclosed assets, net                                        
Other real estate owned:                                        

One–to–four family residential real estate

    695       157       110       143       110  

Nonresidential real estate

    170                          
Other real estate owned     865       157       110       143       110  
                                         
Other foreclosed assets     3,765                          
Foreclosed assets, net     4,630       157       110       143       110  
                                         

Nonperforming assets

  $ 5,310     $ 1,378     $ 2,445     $ 1,926     $ 874  
                                         

Asset Quality Ratios

                                       

Nonperforming assets to total assets

    0.33 %     0.09 %     0.15 %     0.12 %     0.06 %

Nonperforming loans to total loans (1)

    0.07       0.12       0.22       0.16       0.07  

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

    0.03       0.03       0.18       0.11       0.03  

Nonperforming residential and consumer loans to total residential and consumer loans

    0.96       2.13       1.00       1.31       0.87  

Allowance for loan losses to nonperforming loans

    1,087.50       634.81       343.08       457.43       1061.78  
                                         

Concentrations of Credit

                                       

Commercial real estate for FFIEC concentration limits

  $ 528,906     $ 540,837     $ 622,273     $ 637,777     $ 648,991  

% FFIEC total capital

    312.12 %     321.95 %     366.52 %     374.58 %     381.15 %
                                         

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

  $ 207,531     $ 238,124     $ 278,271     $ 235,176     $ 281,962  

% FFIEC total capital

    122.47 %     141.75 %     163.90 %     138.12 %     165.60 %
                                         

 

(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 4

BANKFINANCIAL CORPORATION
SELECTED QUARTERLY FINANCIAL AND STATISTICAL DATA
Latest Five Quarters

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

 

      2021       2020
   

IQ

   

IVQ

   

IIIQ

   

IIQ

   

IQ

 

SUBSTANDARD PERFORMING LOANS

                                       

One–to–four family residential real estate

  $ 628     $ 486     $ 517     $ 501     $ 440  

Nonresidential real estate

    82       84       1,196       2,790       89  
Commercial loans and leases     11       5,891       1,296       1,261       1,423  

Consumer

    4       5       5       11       9  
    $ 725     $ 6,466     $ 3,014     $ 4,563     $ 1,961  
                                         

ALLOWANCE FOR LOAN LOSSES

                                       

Beginning balance

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

Charge–offs:

                                       

One–to–four family residential real estate

          (2 )     (2 )           (5 )

Commercial loans and leases

    (86 )                        

Consumer

    (9 )     (18 )     (14 )     (17 )     (13 )
      (95 )     (20 )     (16 )     (17 )     (18 )

Recoveries:

                                       

One–to–four family residential real estate

    60       19       2       3       13  

Multi–family mortgage

    11       11       56       15       12  

Commercial loans and leases

    1       1             1       2  
Consumer     2                          
      74       31       58       19       27  
                                         

Net recoveries (charge–offs)

    (21 )     11       42       2       9  

Provision for (recovery of ) loan losses

    (335 )     (271 )     (187 )     42       471  

Ending balance

  $ 7,395     $ 7,751     $ 8,011     $ 8,156     $ 8,112  
                                         

Allowance for loan losses to total loans

    0.71 %     0.77 %     0.75 %     0.75 %     0.70 %

Net recoveries (charge–offs) ratio (1)

    (0.01 )           0.02              

 

(1)

Annualized

 

Page 5

BANKFINANCIAL CORPORATION
SELECTED QUARTERLY FINANCIAL AND STATISTICAL DATA
Latest Five Quarters

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

 

      2021       2020
   

IQ

   

IVQ

   

IIIQ

   

IIQ

   

IQ

 

DEPOSITS

                                       

Noninterest–bearing demand

  $ 334,463     $ 326,188     $ 328,915     $ 305,096     $ 211,142  

Interest–bearing NOW accounts

    341,517       336,994       316,976       306,629       266,828  

Money market accounts

    318,449       297,801       283,236       268,143       247,227  

Savings deposits

    191,018       179,561       171,766       167,570       155,505  

Certificates of deposit - retail

    230,407       245,823       278,560       307,033       323,038  

Certificates of deposit - wholesale

    6,183       7,177       22,791       33,684       50,011  
    $ 1,422,037     $ 1,393,544     $ 1,402,244     $ 1,388,155     $ 1,253,751  
                                         

SELECTED AVERAGE BALANCES

                                       

Total average assets

  $ 1,592,419     $ 1,588,887     $ 1,599,148     $ 1,541,352     $ 1,465,253  

Total average interest–earning assets

    1,528,472       1,524,087       1,534,324       1,475,901       1,400,539  

Average loans

    1,010,682       1,047,244       1,080,521       1,116,067       1,160,197  

Average securities

    21,207       36,180       52,265       66,750       62,919  

Average stock in FHLB & FRB

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

Average other interest–earning assets

    489,093       433,173       394,048       285,594       169,933  

Total average interest–bearing liabilities

    1,080,271       1,067,628       1,085,129       1,067,854       1,055,550  

Average interest–bearing deposits

    1,076,271       1,063,628       1,081,129       1,065,480       1,055,535  

Average borrowings

    4,000       4,000       4,000       2,374       15  

Average stockholders’ equity

    172,841       173,649       173,266       173,677       175,069  
                                         

SELECTED YIELDS AND COST OF FUNDS (1)

                                       

Total average interest–earning assets

    2.98 %     3.27 %     3.24 %     3.60 %     4.21 %

Average loans

    4.39       4.62       4.43       4.57       4.72  

Average securities

    1.03       1.06       1.39       1.63       1.94  

Average other interest–earning assets

    0.15       0.18       0.19       0.24       1.54  

Total average interest–bearing liabilities

    0.25       0.35       0.55       0.70       1.02  

Average interest–bearing deposits

    0.25       0.35       0.55       0.71       1.02  

Average cost of total deposits

    0.19       0.27       0.42       0.56       0.85  

Average cost of retail and commercial deposits

    0.24       0.33       0.49       0.63       0.94  

Average cost of wholesale deposits and borrowings

    1.54       1.85       2.21       2.35       2.52  

Average cost of funds

    0.19       0.27       0.42       0.56       0.85  

Net interest rate spread

    2.73       2.92       2.69       2.90       3.19  

Net interest margin

    2.81       3.03       2.85       3.09       3.44  

 

(1)

Annualized

 

Page 6

BANKFINANCIAL CORPORATION
SELECTED QUARTERLY FINANCIAL AND STATISTICAL DATA
Latest Five Quarters

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

 

      2021       2020
   

IQ

   

IVQ

   

IIIQ

   

IIQ

   

IQ

 

CAPITAL RATIOS

                                       

BankFinancial Corporation (1)

                                       

Equity to total assets (end of period)

    10.58 %     10.83 %     10.74 %     10.82 %     11.93 %

Tangible equity to tangible total assets (end of period)

    10.58       10.83       10.74       10.82       11.93  

Risk–based total capital ratio

    20.10       20.07       18.68       17.84       17.35  

Common Tier 1 (CET1)

    19.26       19.20       17.84       17.03       16.56  

Risk–based tier 1 capital ratio

    19.26       19.20       17.84       17.03       16.56  

Tier 1 leverage ratio

    10.67       10.79       10.66       11.06       11.67  

Tier 1 capital

  $ 169,768     $ 171,240     $ 170,271     $ 170,242     $ 170,788  

BankFinancial, NA (2)

                                       

Risk–based total capital ratio

    19.23 %     18.84 %     17.80 %     17.04 %     16.53 %

Common Tier 1 (CET1)

    18.39       17.97       16.96       16.22       15.75  

Risk–based tier 1 capital ratio

    18.39       17.97       16.96       16.22       15.75  

Tier 1 leverage ratio

    10.19       10.10       10.13       10.54       11.10  

Tier 1 capital

  $ 162,059     $ 160,236     $ 161,770     $ 162,108     $ 162,158  
                                         

COMMON STOCK AND DIVIDENDS

                                       

Stock Prices:

                                       

Close

  $ 10.32     $ 8.78     $ 7.22     $ 8.40     $ 8.81  

High

    11.23       9.10       8.70       9.63       13.28  

Low

    8.48       7.14       6.81       6.73       7.33  

Common shares outstanding

    14,623,659       14,769,765       14,824,628       14,890,628       15,072,268  

Book value per share

  $ 11.72     $ 11.71     $ 11.63     $ 11.58     $ 11.48  

Tangible book value per share

  $ 11.72     $ 11.71     $ 11.63     $ 11.58     $ 11.48  

Cash dividends declared on common stock

  $ 0.10     $ 0.10     $ 0.10     $ 0.10     $ 0.10  

Dividend payout ratio

    100.29 %     60.43 %     76.13 %     63.73 %     62.94 %

Stock repurchases

  $ 1,488     $ 416     $ 518     $ 1,474     $ 2,202  

Stock repurchases – shares

    146,106       54,863       66,000       181,640       206,196  
                                         

EARNINGS PER SHARE COMPUTATIONS

                                       

Net income

  $ 1,469     $ 2,445     $ 1,948     $ 2,352     $ 2,418  

Weighted average basic and dilutive common shares outstanding

    14,723,769       14,783,042       14,842,150       14,978,757       15,205,731  

Basic and diluted earnings per common share

  $ 0.10     $ 0.17     $ 0.13     $ 0.16     $ 0.16  

 

(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 qualifying community bank pursuant to Section 201 of the Economic Growth, Regulatory Relief and Consumer Protection Act of 2018, the Bank elected to adopt the Community Bank Leverage Ratio requirement in the second quarter of 2020.  Pursuant to the Coronavirus Aid, Relief, and Economic Security Act of 2021, the Bank's required minimum Community Bank Leverage Ratio is 8.50% for the period ended March 31, 2021. The Community Bank Leverage Ratio is equal to the Bank's Tier 1 Leverage Ratio.  BankFinancial, NA capital data is included for informational purposes only.  

 

 

Page 7