Attached files

file filename
8-K - FORM 8-K - BROADWAY FINANCIAL CORP \DE\d256737d8k.htm

Exhibit 99.1

News Release

FOR IMMEDIATE RELEASE

Broadway Financial Corporation Reports Net Loss for Third Quarter 2011

LOS ANGELES, CA – (BUSINESS WIRE) – November 15, 2011 – Broadway Financial Corporation (the “Company”) (NASDAQ Capital Market: BYFC), parent company of Broadway Federal Bank, f.s.b. (the “Bank”), today reported a net loss of ($7.5) million, or ($4.47) per diluted common share, for the third quarter of 2011, compared to net loss of ($156) thousand, or ($0.25) per diluted common share, for the third quarter of 2010. The increase in net loss primarily reflected higher provision for loan losses, higher income tax provision expense, higher provision for losses on real estate owned (“REO”), and to a lesser extent, lower net interest income and non-interest income.

For the nine months ended September 30, 2011, the Company reported a net loss of ($9.4) million, or ($5.86) per diluted common share compared to net earnings of $1.7 million, or $0.47 per diluted common share for the same period in 2010.

Chief Executive Officer, Paul C. Hudson stated, “For the first nine months of this year, we have fully reserved for our two largest classified assets, aggressively marked to market non performing loans, charged off any loans with little chance of collection, and taken the expense associated with an increase in the valuation allowance related to the utilization of our deferred tax assets , while managing assets and liabilities to maintain Core and Tangible Capital ratios above 8.0% and Total Risk Based Capital above 12.0%.”

Third Quarter 2011 Earnings Summary

For the quarter ended September 30, 2011, our net interest income before provision for loan losses was $4.3 million, which represented a decrease of $786 thousand, or 15%, from the third quarter of 2010. The decrease in net interest income was primarily attributable to a $4.1 million decrease in average net interest-earning assets, as our average interest-earning assets decreased $91.0 million and our average interest-bearing liabilities decreased $86.9 million. The decline in interest-earning assets reflects our strategy, which we have been implementing since the second quarter of 2010 to maintain our capital ratios above the required regulatory thresholds and strengthen our liquidity and deposit base, in part by reducing both potential problem loans and non-performing assets.

Average interest-earning assets for the third quarter of 2011 decreased to $430.9 million, down $91.0 million from the third quarter of 2010. The decrease in average interest-earning assets resulted in a $1.1 million reduction in interest income. The annualized yield on our average interest-earning assets increased 10 basis points to 5.80% for the third quarter of 2011, from 5.70% for the same period a year ago. The 10 basis point increase in the annualized yield on our average interest-earning assets resulted in an increase of $82 thousand in interest income.

Average interest-bearing liabilities for the third quarter of 2011 decreased to $402.7 million, down $86.9 million from the third quarter of 2010. The decrease in average interest-bearing liabilities resulted in a $442 thousand reduction in interest expense. The annualized cost of our average interest-bearing liabilities decreased 3 basis points to 1.90% for the third quarter of 2011 from an annualized cost of 1.93% for the same period a year ago, and resulted in a decrease of $9 thousand in interest expense.

The provision for loan losses for the third quarter of 2011 totaled $3.8 million compared to $1.7 million for the same period a year ago. The $3.8 million provision for loan losses in the third quarter of 2011 primarily reflected the full charge-off of a single commercial loan relationship totaling $3.6 million, of which $924

 

1


thousand was reserved for at June 30, 2011. The third quarter provision was also impacted by specific loss allocations on loans that became impaired during the quarter and other collateral dependent loans for which recent valuation of the underlying collateral reflected decrease in values.

Non-interest income for the quarter ended September 30, 2011 totaled $114 thousand compared to $1.0 million for the third quarter of 2010. The $909 thousand decrease from the third quarter of 2010 was primarily due to a $750 thousand financial assistance award received in the third quarter of 2010 from the U.S. Department of the Treasury’s Community Development Financial Institutions (CDFI) Fund. Also contributing to lower non-interest income in the third quarter of 2011 were lower service charges and higher net losses on mortgage banking activities.

Non-interest expense for the quarter ended September 30, 2011 totaled $5.1 million, compared to $4.6 million for the third quarter of 2010. Higher non-interest expense in the third quarter of 2011 was primarily due to higher provisions for losses on REO and loans held for sale. During the third quarter of 2011, provisions for losses on REO and loans held for sale totaled $2.0 million compared to $1.2 million for the same period a year ago and were reflective of declining real estate values.

The Company’s effective income tax rate was (23.20%) for the third quarter of 2011 compared to 16.58% for the third quarter of 2010. Income taxes for interim periods are computed by applying the projected annual effective income tax rate including adjustments for discrete items incurred year-to-date. The Company’s effective income tax rate for the quarter ended September 30, 2011 includes the impact of tax provision true-ups and an increase in the valuation allowance related to the utilization of its federal and state deferred tax assets. The increase in the valuation allowance against its federal and state deferred tax assets was due to the large net losses in the last two quarters and the Company’s inability to project sufficient future taxable income.

Balance Sheet Summary

Total assets were $422.2 million at September 30, 2011, which represented a decrease of $61.7 million, or 13%, from December 31, 2010. During the first nine months of 2011, net loans decreased by $43.1 million, loans held for sale decreased by $14.2 million, securities decreased by $3.6 million, and deferred tax assets decreased by $2.5 million, while REO increased by $2.4 million.

Our gross loan portfolio decreased by $44.1 million to $358.5 million at September 30, 2011 from $402.6 million at December 31, 2010, as loan repayments, foreclosures and charge-offs exceeded loan originations during the nine months ended September 30, 2011. The decrease in our loan portfolio consisted of a $17.2 million decrease in our multi-family residential real estate loan portfolio, a $8.7 million decrease in our commercial real estate loan portfolio, a $5.5 million decrease in our church loan portfolio, a $4.9 million decrease in our one-to-four family residential real estate loan portfolio, a $4.3 million decrease in our commercial loan portfolio, a $2.3 million decrease in our consumer loan portfolio, and a $1.2 million decrease in our construction loan portfolio.

Loan originations for the first nine months of 2011 totaled $3.6 million compared to $17.1 million for the first nine months of 2010. Loan repayments for the nine months ended September 30, 2011 totaled $28.3 million compared to $25.3 million for the comparable period in 2010. Loans transferred to REO during the first nine months of 2011 totaled $7.7 million, compared to $4.4 million during the first nine months of 2010. Loans transferred to loans held for sale during the first nine months of 2011 totaled $2.5 million, compared to $1.4 million during the first nine months of 2010.

Loans held for sale decreased from $29.4 million at December 31, 2010 to $15.2 million at September 30, 2011. The $14.2 million decrease during the first nine months of 2011 was primarily due to performing loan sales of $10.9 million, which were sold at par, non-performing loan sales of $1.3 million and loan repayments of $3.5 million. Loans held for sale that were charged off or transferred to REO totaled $1.0 million for the nine months ended September 30, 2011.

 

2


Deposits totaled $294.8 million at September 30, 2011, down $53.6 million, or 15%, from year-end 2010. During the first nine months of 2011, core deposits (NOW, demand, money market and passbook accounts) decreased by $14.8 million and represented 32% of total deposits at September 30, 2011 and December 31, 2010. Our certificates of deposit (“CDs”) decreased by $38.8 million during the first nine months of 2011 and represented 68% of total deposits at September 30, 2011 and December 31, 2010. The $38.8 million decrease in CDs was primarily due to maturities of $20.0 million of State of California CDs and a reduction of $8.3 million in brokered deposits. Over the past year, our funding strategy has included a plan to substantially eliminate brokered deposits, including deposits under the Certificate of Deposit Account Registry Service. To date, we have successfully reduced our brokered deposits to a level representing only 3% of total deposits at September 30, 2011, compared to 5% at December 31, 2010 and 10% at September 30, 2010.

Since the end of 2010, FHLB borrowings remained unchanged at $87.0 million, subordinated debentures remained unchanged at $6.0 million and other borrowings remained unchanged at $5.0 million.

Stockholders’ equity was $23.0 million, or 5% of the Company’s total assets, at September 30, 2011. At September 30, 2011, the Bank’s Total Risk-Based Capital ratio was 12.20%, its Tier 1 Risk-Based Capital ratio was 10.91%, and its Core Capital and Tangible Capital ratios were 8.16%.

As previously announced, the Company is currently implementing a Recapitalization Plan to increase equity capital and reduce debt and senior securities, including a sale of additional common stock and exchanges of preferred stock for common stock at a discount to the liquidation amount, to further strengthen the Company’s capital ratios, and position the Bank for future growth.

Asset Quality

Non-performing assets (“NPAs”), comprised of non-performing loans (“NPLs”) and REO, were $53.3 million, or 12.63% of total assets, at September 30, 2011, as compared to $56.0 million, or 12.53% of total assets, at June 30, 2011 and $46.5 million, or 9.60% of total assets, at December 31, 2010. During the first nine months of 2011, NPLs, including non-performing loans held for sale, were $48.0 million compared to $43.4 million at the end of 2010. These loans consist of delinquent loans that are 90 days or more past due and troubled debt restructurings (“TDRs”) that do not qualify for accrual status.

Despite the increase in NPLs since December 31, 2010, our total NPLs have declined during each of the last two quarters. Also, our total delinquencies and our total classified loans, which include NPLs, have declined in each of the first three quarters of 2011. In addition, at September 30, 2011, approximately $15.3 million, or 32%, of our NPLs were paying currently. The NPLs at September 30, 2011 included 28 church loans totaling $23.9 million, 16 commercial real estate loans totaling $9.9 million, 18 one-to-four family residential real estate loans totaling $8.1 million, 11 multi-family residential real estate loans totaling $5.5 million, a commercial loan for $285 thousand, and a land loan for $313 thousand.

In addition to the NPLs discussed above, there were $20.7 million and $22.5 million of accruing TDRs at September 30, 2011 and December 31, 2010. These TDRs are on accrual status as the loans have complied with the terms of their restructured agreements for a period of six months or longer. Our progress in working with these borrowers is evidenced by the improvement in the performance of our TDRs since the end of 2009, when only $6.2 million of our TDRs were on accrual status.

During the nine months ended September 30, 2011, REO increased by $2.4 million to $5.4 million from $3.0 million at the end of 2010. At September 30, 2011 the Bank’s REO consisted of two one-to-four family residential properties and seven commercial real estate properties, three of which are church buildings. As part of our efforts to reduce non-performing assets, we sold fifteen REO properties for total proceeds of $3.7 million, and recorded a corresponding net loss of $56 thousand, during the first nine months of 2011.

 

3


At September 30, 2011 our allowance for loan losses was $19.8 million, or 5.52% of our gross loans receivable, compared to $20.5 million, or 5.08% of our gross loans, at year-end 2010. The ratio of the allowance for loan losses to NPLs, excluding loans held for sale, decreased to 47.67% at September 30, 2011, compared to 54.53% at year-end 2010. Despite the decrease in the allowance ratio, management believes that the remaining loss potential has been reduced as a result of our having already written down, by establishing specific reserves, or charged-off as necessary, 61% of the NPLs to their adjusted fair value less estimated selling costs.

Impaired loans at September 30, 2011 were $60.8 million compared to $58.0 million at December 31, 2010. Specific reserves for impaired loans were $6.5 million, or 10.64% of the aggregate impaired loan amount at September 30, 2011, compared to $6.0 million, or 10.39%, at December 31, 2010. Excluding specific reserves for impaired loans, our coverage ratio (general allowance as a percentage of total non-impaired loans) was 4.48% at September 30, 2011, compared to 4.19% at December 31, 2010. Our allowances for losses after considering reserves for loans held for sale and REO totaled $21.8 million at September 30, 2011, unchanged from year-end 2010.

Net loan charge-offs during the third quarter of 2011 were $6.3 million, or 6.39% of average loans on an annualized basis, compared to $1.7 million, or 1.50% during the third quarter of 2010. Of the $6.3 million of loan charge-offs during the third quarter of 2011, $2.7 million were specifically reserved for at June 30, 2011 and $3.5 million were specifically reserved for during the third quarter of 2011. Commercial loans represented 58% of the charge-offs during the third quarter of 2011, primarily because of the full charge-off of two loans to a professional sports franchise. Additionally, church loans represented 26% of the charge-offs during the third quarter of 2011, while commercial real estate, multi-family and one-to-four family residential real estate loans, combined, represented 16% of the charge-offs during the third quarter of 2011.

Forward-Looking Statements

Certain matters discussed in this news release may constitute forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These forward-looking statements relate to, among other things, the Company’s plans for Recapitalizing and raising capital, expectations regarding the business environment in which the Company operates, projections of future performance, perceived opportunities in the market, and statements regarding strategic objectives. These forward-looking statements are based upon current management expectations, and involve risks and uncertainties. Actual results or performance may differ materially from those suggested, expressed, or implied by the forward-looking statements due to a wide range of factors including, but not limited to, the general business environment, the real estate market, competitive conditions in the business and geographic areas in which the Company conducts its business, regulatory actions or changes and other risks detailed in the Company’s reports filed with the Securities and Exchange Commission, including the Company’s Annual Reports on Form 10-K and Quarterly Reports on Form 10-Q.

About Broadway Financial Corporation

Broadway Financial Corporation conducts its operations through its wholly-owned subsidiary, Broadway Federal Bank, f.s.b., which is the leading community-oriented savings bank in Southern California serving low to moderate income communities. We offer a variety of residential and commercial real estate loan products for consumers, businesses, and non-profit organizations, other loan products, and a variety of deposit products, including checking, savings and money market accounts, certificates of deposits and retirement accounts. The Bank operates five full service branches, four in the city of Los Angeles, and one located in the nearby city of Inglewood, California.

Shareholders, analysts and others seeking information about the Company are invited to write to: Broadway Financial Corporation, Investor Relations, 4800 Wilshire Blvd., Los Angeles, CA 90010, or visit our website at www.broadwayfederalbank.com.

 

4


SOURCE: Broadway Financial Corporation

Contact: Paul C. Hudson, Chief Executive Officer, (323) 556-3231; or

              Sam Sarpong, Chief Financial Officer, (323) 556-3224; or

              investor.relations@broadwayfederalbank.com

 

5


BROADWAY FINANCIAL CORPORATION AND SUBSIDIARIES

Consolidated Balance Sheets

(Dollars in thousands)

 

     September 30,
2011
    December 31,
2010
 
     (Unaudited  

ASSETS

    

Cash

   $ 13,735      $ 8,203   

Federal funds sold

     7,240        13,775   
  

 

 

   

 

 

 

Cash and cash equivalents

     20,975        21,978   

Securities available for sale, at fair value

     8,612        10,524   

Securities held to maturity

     11,000        12,737   

Loans receivable held for sale, net

     15,212        29,411   

Loans receivable, net of allowance of $19,805 and $20,458

     339,479        382,616   

Accrued interest receivable

     1,759        2,216   

Federal Home Loan Bank (FHLB) stock, at cost

     4,089        4,089   

Office properties and equipment, net

     4,821        5,094   

Real estate owned (REO)

     5,385        3,036   

Bank owned life insurance

     2,588        2,522   

Deferred tax assets

     2,873        5,369   

Other assets

     5,444        4,338   
  

 

 

   

 

 

 

Total assets

   $ 422,237      $ 483,930   
  

 

 

   

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

    

Deposits

   $ 294,850      $ 348,445   

Federal Home Loan Bank advances

     87,000        87,000   

Junior subordinated debentures

     6,000        6,000   

Other borrowings

     5,000        5,000   

Advance payments by borrowers for taxes and insurance

     584        272   

Other liabilities

     5,768        4,353   
  

 

 

   

 

 

 

Total liabilities

     399,202        451,070   
  

 

 

   

 

 

 

Stockholders’ Equity:

    

Senior preferred, cumulative and non-voting stock, $0.01 par value, authorized, issued and outstanding 9,000 shares of Series D at September 30, 2011 and December 31, 2010; liquidation preference of $9,619 at September 30, 2011 and $9,281 at December 31, 2010

     8,963        8,963   

Senior preferred, cumulative and non-voting stock, $0.01 par value, authorized, issued and outstanding 6,000 shares of Series E at September 30, 2011 and December 31, 2010; liquidation preference of $6,412 at September 30, 2011 and $6,188 at December 31, 2010

     5,974        5,974   

Preferred, non-cumulative and non-voting stock, $.01 par value, authorized 1,000,000 shares; issued and outstanding 55,199 shares of Series A, 100,000 shares of Series B and 76,950 shares of Series C at September 30, 2011 and December 31, 2010; liquidation preference of $552 for Series A, $1,000 for Series B and $1,000 for Series C at September 30, 2011 and December 31, 2010

     2        2   

Preferred stock discount

     (1,092     (1,380

Common stock, $.01 par value, authorized 8,000,000 shares at September 30, 2011 and December 31, 2010; issued 2,013,942 shares at September 30, 2011 and December 31, 2010; outstanding 1,744,565 shares at September 30, 2011 and 1,743,965 shares at December 31, 2010

     20        20   

Additional paid-in capital

     14,460        14,395   

Retained earnings (accumulated deficit)

     (2,141     8,074   

Accumulated other comprehensive income, net of taxes of $206 at September 30, 2011 and $176 at December 31, 2010

     293        263   

Treasury stock-at cost, 269,377 shares at September 30, 2011 and 269,977 shares at December 31, 2010

     (3,444     (3,451
  

 

 

   

 

 

 

Total stockholders’ equity

     23,035        32,860   
  

 

 

   

 

 

 

Total liabilities and stockholders’ equity

   $ 422,237      $ 483,930   
  

 

 

   

 

 

 

 

6


BROADWAY FINANCIAL CORPORATION AND SUBSIDIARIES

Consolidated Statements of Operations and Comprehensive Earnings (Loss)

(Dollars in thousands, except per share amounts)

(Unaudited)

 

     Three Months ended September 30,     Nine Months ended September 30,  
     2011     2010     2011     2010  

Interest and fees on loans receivable

   $ 6,062      $ 7,231      $ 18,730      $ 22,186   

Interest on securities

     176        228        539        767   

Other interest income

     9        16        28        41   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total interest income

     6,247        7,475        19,297        22,994   
  

 

 

   

 

 

   

 

 

   

 

 

 

Interest on deposits

     1,056        1,492        3,492        4,563   

Interest on borrowings

     859        865        2,699        2,511   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total interest expense

     1,915        2,357        6,191        7,074   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net interest income before provision for loan losses

     4,332        5,118        13,106        15,920   

Provision for loan losses

     3,814        1,740        8,488        2,623   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net interest income after provision for loan losses

     518        3,378        4,618        13,297   
  

 

 

   

 

 

   

 

 

   

 

 

 

Non-interest income:

        

Service charges

     176        275        533        677   

Net gains (losses) on mortgage banking activities

     (80     13        (73     (72

Net losses on sales of REO

     (7     (53     (56     (88

Other

     25        788        90        962   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total non-interest income

     114        1,023        494        1,479   
  

 

 

   

 

 

   

 

 

   

 

 

 

Non-interest expense:

        

Compensation and benefits

     1,618        1,696        4,982        5,423   

Occupancy expense, net

     330        359        1,018        1,069   

Information services

     200        198        647        602   

Professional services

     284        214        744        810   

Provision for losses on loans held for sale

     702        556        728        1,103   

Provision for losses on REO

     1,251        669        2,033        780   

FDIC insurance

     144        233        781        695   

Office services and supplies

     135        147        417        424   

Other

     447        516        1,380        1,059   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total non-interest expense

     5,111        4,588        12,730        11,965   
  

 

 

   

 

 

   

 

 

   

 

 

 

Earnings (loss) before income taxes

     (4,479     (187     (7,618     2,811   

Income tax expense (benefit)

     3,055        (31     1,767        1,133   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net earnings (loss)

   $ (7,534   $ (156   $ (9,385   $ 1,678   
  

 

 

   

 

 

   

 

 

   

 

 

 

Other comprehensive income (loss), net of tax:

        

Unrealized gain (loss) on securities available for sale

   $ (11   $ (122   $ 60      $ 135   

Income tax effect

     (2     49        (30     (54
  

 

 

   

 

 

   

 

 

   

 

 

 

Other comprehensive income (loss), net of tax

     (13     (73     30        81   
  

 

 

   

 

 

   

 

 

   

 

 

 

Comprehensive earnings (loss)

   $ (7,547   $ (229   $ (9,355   $ 1,759   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net earnings (loss)

   $ (7,534   $ (156   $ (9,385   $ 1,678   

Dividends and discount accretion on preferred stock

     (264     (282     (830     (863
  

 

 

   

 

 

   

 

 

   

 

 

 

Earnings (loss) available to common shareholders

   $ (7,798   $ (438   $ (10,215   $ 815   
  

 

 

   

 

 

   

 

 

   

 

 

 

Earnings (loss) per common share-basic

   $ (4.47   $ (0.25   $ (5.86   $ 0.47   

Earnings (loss) per common share-diluted

   $ (4.47   $ (0.25   $ (5.86   $ 0.47   

Dividends declared per share-common stock

   $ —        $ —        $ —        $ 0.01   

Basic weighted average shares outstanding

     1,744,565        1,743,965        1,744,251        1,743,649   

Diluted weighted average shares outstanding

     1,744,565        1,743,965        1,744,251        1,744,967   

 

7


BROADWAY FINANCIAL CORPORATION AND SUBSIDIARIES

Selected Ratios and Data

(Dollars in thousands)

 

     As of September 30,  
     2011     2010  

Regulatory Capital Ratios:

    

Core Capital

     8.16     8.34

Tangible Capital

     8.16     8.34

Tier 1 Risk-Based Ratio

     10.91     11.31

Total Risk-Based Capital

     12.20     12.59

Asset Quality Ratios and Data:

    

Non-performing loans as a percentage of total gross loans, excluding loans held for sale

     11.59     6.89

Non-performing assets as a percentage of total assets

     12.63     7.71

Allowance for loan losses as a percentage of total gross loans, excluding loans held for sale

     5.52     4.24

Allowance for loan losses as a percentage of non-performing loans, excluding loans held for sale

     47.67     61.60

Allowance for loan losses as a percentage of non-performing assets

     40.79     51.92

Net loan charge-offs (recoveries) as a percentage of average loans for nine months ended September 30

     2.98 %(A)      1.31 %(A) 

Non-performing assets:

    

Non-accrual loans

    

Loans receivable, net

   $ 41,549      $ 30,004   

Loans receivable held for sale

     6,408        5,722   
  

 

 

   

 

 

 

Total non-accrual loans

     47,957        35,726   

Loans delinquent 90 days or more and still accruing

     —          —     

Real estate acquired through foreclosure

     5,385        3,530   
  

 

 

   

 

 

 

Total non-performing assets

   $ 53,342      $ 39,256   
  

 

 

   

 

 

 

 

     Three Months ended September 30,     Nine Months ended September 30,  
     2011     2010     2011     2010  

Performance Ratios:

        

Return on average assets

     (6.89 %)(A)      (0.12 %)(A)      (2.71 %)(A)      0.42 %(A) 

Return on average equity

     (104.17 %)(A)      (1.87 %)(A)      (39.86 %)(A)      6.83 %(A) 

Average equity to average assets

     6.61     6.30     6.79     6.17

Non-interest expense to average assets

     4.67 %(A)      3.47 %(A)      3.67 %(A)      3.00 %(A) 

Efficiency ratio (1)

     71.03     54.76     73.30     57.95

Net interest rate spread (2)

     3.90 %(A)      3.80 %(A)      3.69 %(A)      3.91 %(A) 

Net interest rate margin (3)

     4.02 %(A)      3.92 %(A)      3.83 %(A)      4.03 %(A) 

 

(1) Efficiency ratio represents non-interest expense divided by net interest income plus non-interest income.
(2) Net interest rate spread represents the difference between the yield on average interest-earning assets and the cost of average interest-bearing liabilities.
(3) Net interest rate margin represents net interest income as a percentage of average interest-earning assets.
(A) Annualized

 

8


BROADWAY FINANCIAL CORPORATION AND SUBSIDIARIES

Support for Calculations

(Dollars in thousands)

 

     Three Months ended September 30,     Nine Months ended September 30,  
     2011     2010     2011     2010  

Total assets

   $ 422,237      $ 508,884      $ 422,237      $ 508,884   

Total gross loans, excluding loans held for sale

   $ 358,538      $ 435,433      $ 358,538      $ 435,433   

Total equity

   $ 23,035      $ 32,784      $ 23,035      $ 32,784   

Average assets

   $ 437,422      $ 528,889      $ 462,155      $ 531,036   

Average loans

   $ 391,196      $ 459,290      $ 408,578      $ 468,348   

Average equity

   $ 28,929      $ 33,341      $ 31,393      $ 32,740   

Average interest-earning assets

   $ 430,936      $ 521,966      $ 456,617      $ 526,511   

Average interest-bearing liabilities

   $ 402,684      $ 489,581      $ 425,203      $ 492,903   

Net income (loss)

   $ (7,534   $ (156   $ (9,385   $ 1,678   

Total income

   $ 4,446      $ 6,141      $ 13,600      $ 17,399   

Non-interest expense

   $ 5,111      $ 4,588      $ 12,730      $ 11,965   

Efficiency ratio

     71.03     54.76     73.30     57.95

Non-accrual loans

   $ 47,957      $ 35,726      $ 47,957      $ 35,726   

REO, net

   $ 5,385      $ 3,530      $ 5,385      $ 3,530   

ALLL

   $ 19,805      $ 18,482      $ 19,805      $ 18,482   

Allowance for loss on loans held for sale

   $ 1,308      $ 1,335      $ 1,308      $ 1,335   

REO-Allowance

   $ 646      $ 565      $ 646      $ 565   

Interest income

   $ 6,247      $ 7,475      $ 19,297      $ 22,994   

Interest expense

   $ 1,915      $ 2,357      $ 6,191      $ 7,074   

Net interest income

   $ 4,332      $ 5,118      $ 13,106      $ 15,920   

Net loans charge-offs (recoveries)

   $ 6,254      $ 1,720      $ 9,141      $ 4,601   

 

9