Attached files

file filename
8-K - 8-K - CF BANKSHARES INC.cfbk-20131231x8k.htm

 

CentralFedCORPBlackExhibit 99

 

 

 

 

 

 

 

 

 

PRESS RELEASE

 

FOR IMMEDIATE RELEASE:

March 31, 2014

For Further Information:

Timothy T. O'Dell, CEO

 

Phone:  614.334.7979

 

Fax:  614.334.7980

 

 

CENTRAL FEDERAL CORPORATION ANNOUNCES 4th QUARTER 2013 NET INCOME AND 2013 ANNUAL OPERATING RESULTS

 

Highlights

 

·

Net interest income of $1.5 million for the quarter ended December 31, 2013, increased 47.7% compared to net interest income of $1.0 million for the quarter-ended December 31, 2012.

 

·

Outstanding loan balances at December 31, 2013 increased by $54.6 million, or 34.5%, over the loan balances at December 31, 2012.

 

·

Criticized and classified loans decreased by $10.9 million, or 37.9% since December 31, 2012, and nonperforming loans decreased $618,000, or 9.7%, during that same period.

 

·

The OCC terminated the Cease and Desist Order against CFBank effective January 23rd, 2014.

 

 

 

Worthington, Ohio – March 31, 2014 – Central Federal Corporation (NASDAQ: CFBK) (the “Company”) announced earnings available to common stockholders for the quarter ended December 31, 2013 of $831,000, or $0.05 per diluted common share, compared to a net loss available to common stockholders of $434,000, or $(0.03) per diluted common share for the quarter-ended December 31, 2012.

 

The earnings available to common stockholders for the fourth quarter 2013 represented a $1.3 million improvement compared to a net loss of $434,000 for the quarter ended December 31, 2012. The earnings for the fourth quarter 2013 were positively impacted by a one-time/non-recurring gain on the sale of the Company’s Fairlawn office building and related fixed assets of $1.1 million.  The increase was also due to a $489,000 increase in net interest income and a $416,000 decrease in provision expense, partially offset by a $710,000 increase in operating expenses. The increase in net interest income is attributed to the overall increase in the Company’s loan portfolios and lower cost of funds.  The decrease in provision expense was primarily the result of improved credit performance of CFBank’s loan portfolios. The increase in overall operating expenses is mainly related to an increase in costs associated with foreclosed assets due to "income" recognized in 2012 from an REO sale, and an increase in professional fee expenses associated primarily with legal and consulting expense associated with increased workout efforts, IT consulting and special project mortgage consulting services.

1

 


 

 

 

The net loss of $918,000 for the year ended December 31, 2013, compared to the net loss of $3.8 million for the year ended December 31, 2012, represented an improvement of $2.8 million, or 75.6%, due primarily to a $752,000 increase in net interest income, a $633,000 decrease in provision expense, a $575,000 decrease in noninterest expense, and a $888,000 increase in noninterest income.

 

Net loss attributable to common stockholders totaled $918,000, or ($0.06) per diluted common share, for the year ended December 31, 2013, compared to net earnings attributable to common stockholders of $866,000, or $0.14 per diluted common share, for the year ended December 31, 2012.  For the twelve months ended December, 2012, the discount on the redemption of the TARP obligation increased net earnings attributable to common stockholders by $5.0 million, while the preferred stock dividends and accretion of discount on the preferred stock increased the net loss attributable to common stockholders by $328,000.  Due to the redemption of the TARP obligation on September 26, 2012, there was no impact related to the preferred stock dividends and accretion of discount on the net loss attributable to the common stockholders for 2013.

 

Timothy T O’Dell, CEO, commented:  “Our Leadership Team remains relentlessly focused on executing our business plan, strategy and tactics.  Our success in attracting quality full-service business relationships, coupled with our success in adding talented bankers makes us highly optimistic for 2014.”

 

 

Overview of Results

Net interest incomeNet interest income totaled $1.5 million for the quarter ended December 31, 2013, an increase of $489,000, or 47.7%, compared to $1.0 million for the quarter ended December 31, 2012. The increase in net interest income was primarily due to a $423,000 increase in interest income, coupled with a $66,000 decrease in interest expense.  The increase in interest income during the quarter was primarily attributed to the overall growth in outstanding loans which increased by $54.6 million, or 34.5%, to $212.9 million at year-end 2013.  Additionally, an improved mix of balance sheet funding with an overall reduction in higher cost deposit liabilities also contributed to the improved net interest income.  The decrease in interest expense was attributed to a 29 bps reduction in the average cost of funds on interest bearing liabilities, and an improved deposit mix, which more than offset a $25.2 million, or 16.2%, increase in interest bearing liabilities. As a result, our net interest margin improved 63 bps to 2.69% for the fourth quarter of 2013, as compared to 2.06% for the fourth quarter of 2012.

 

Net interest income totaled $5.4 million for the year ended December 31, 2013, and increased $752,000, or 16.2%, compared to $4.6 million for the year ended December 31, 2012. The increase in net interest income was primarily due to a $232,000, or 3.2%, increase in interest income, coupled with a $520,000, or 19.7%, decrease in interest expense.  The increase in interest income was primarily attributed to a $4.9 million, or 2.4%, increase in average interest-earnings assets outstanding, as well as improved mix, which was partially offset by a decline in yields. The decrease in interest expense was attributed to a 25 bps reduction in the average cost of funds on interest bearing liabilities, and improved mix from noninterest bearing deposits.  As a result, our net interest margin of 2.52% for the year ended 2013 improved 30 bps over the net interest margin of 2.22% for the year ended 2012.

 

Robert E. Hoeweler, Chairman of the Board, added “our new team has made significant improvements in generating loans, improving credit quality and strengthening back room operations which will provide CFBank with a solid infrastructure for continuing growth and expansion.”

 

Provision for loan lossesA negative provision for loan losses was recorded for the fourth quarter of 2013 totaling $(230,000). This was a decrease of $416,000, compared to $186,000 for the quarter ended December 31, 2012.  The decrease in the provision for loan losses for the quarter ended December 31, 2013 was primarily due to improved credit quality, and a decrease in special mention and substandard loans along with changes in our allowance methodology which allowed allocated reserves to be released, which more than offset the growth in the portfolio.  Our allowance for loan losses to nonperforming loans was 99.9% at December 31, 2013, compared to 82.4% at December 31, 2012.

2

 


 

 

 

The provision for loan losses totaled $496,000 for the twelve months ended December 31, 2013 and decreased $633,000, or 56.1%, compared to $1.1 million for the twelve months ended December 31, 2012.  The decrease in the provision for loan losses for the year ended December 31, 2013 was primarily due to improved credit quality, a decrease in special mention and substandard loans, and a decrease in net charge-offs, which more than offset the provision for growth in the portfolio for new loans generated in 2013.  Net charge-offs decreased $2.0 million due to the fact that there were net charge-offs of $4,000, or 0.0% of average loans, for the year ended December 31, 2013, compared to net charge-offs totaling $2.0 million, or 1.4% of average loans, for the year ended December 31, 2012. The decrease in net charge-offs during the twelve months ended December 31, 2013 was primarily related to commercial and multi-family real estate loans. 

 

Noninterest income.  Noninterest income for the quarter-ended December 31, 2013 totaled $1.3 million, which represents an increase of $1.1 million, or 437%, compared to the $245,000 of noninterest income generated in the fourth quarter 2012. This increase was primarily due to an approximate $1.1 million gain recognized on the sale of the Company’s Fairlawn corporate office building and certain furniture and fixtures.

 

Noninterest income for the year ended December 31, 2013 totaled $1.9 million, and increased $888,000, or 88.4%, compared to $1.0 million for the year ended December 31, 2012.  The increase is due to the gain realized on the sale of the Company’s corporate office building and certain furniture and fixtures of approximately $1.1 million.  This was partially offset by lower gains recognized on the sale of residential mortgages due to increased interest rate levels that slowed the residential mortgage market in 2013, and the fact that there were no net gains on the sale of securities for the year ended 2013, compared to $143,000 in 2012.

 

Noninterest expense. Noninterest expense for the quarter ended December 31, 2013, was $2.2 million, which represented an increase of $710,000, or 46.8%, compared to the $1.5 million for the quarter ended December 31, 2012.  The increase in noninterest expense is due primarily to a $397,000 increase in expenses related to foreclosed assets, due primarily to a sale of REO property that occurred in the fourth quarter of 2012, which was a gain, and an increase in professional fees related to consulting services used for special projects and services to augment our workout efforts and improve our level of nonperforming loans, IT consulting and mortgage project work.

 

Noninterest expense for the year ended 2013 was $7.7 million, which represented a decline of $575,000, or 6.9% compared to the $8.3 million recognized in 2012.  The overall decline in operating expenses is primarily attributed to a $607,000 reduction in costs associated with managing foreclosed properties and a $263,000 reduction in FDIC insurance premiums based on a lower assessment rate. These declines were partially offset by a $138,000 increase in professional fees associated with workout efforts, audit related and other consulting fees, and an increase in data processing fees related to certain services that were outsourced.

 

Thad Perry, President, commented, “by redefining our products and services and diversifying our asset mix, we have continued our shift to a Commercial Banking model. Not only have we reduced enterprise risk but at the same time added new revenue sources.

 

 

Balance Sheet Activity

General.  Assets totaled $255.7 million at December 31, 2013 and increased $40.7 million, or 18.9%, from $215.0 million at December 31, 2012.  The increase was primarily due to a $54.6 million increase in total loan balances, offset by a decline in securities available for sale of $7.9 million and a decline in cash and cash equivalents of $6.0 million used for purposes of funding the loan growth.

 

3

 


 

 

Cash and cash equivalents.   Cash and cash equivalents totaled $19.2 million at December 31, 2013, a decrease of $6.0 million, or 23.8%, from $25.2 million at December 31, 2012. The decrease in liquidity was a result of using excess liquidity to fund the growth in the loan portfolios.

 

Loans.  Net loans totaled $207.1 million at December 31, 2013 and increased $54.1 million, or 35.4%, from $153.0 million at December 31, 2012. The increase was primarily due to higher commercial, multi-family residential, commercial real estate and construction loan balances. A renewed lending focus was a key driver in growing earning assets.

 

Allowance for loan losses (ALLL). The ALLL totaled $5.7 million at December 31, 2013 and increased $492,000, or 9.4%, from $5.2 million at December 31, 2012.  The increase in the ALLL was due to the overall increase in overall loan balances, partially offset by a decline in nonperforming loans, past due loans and criticized and classified loans since December 31, 2012. The ratio of the ALLL to total loans was 2.69% at December 31, 2013 compared to 3.31% at December 31, 2012. In addition, the ratio of the ALLL to nonperforming loans improved to 99.9% at December 31, 2013 compared to 82.4% at December 31, 2012.

 

Deposits. Deposits totaled $208.3 million at December 31, 2013 and increased $34.8 million, or 20.1%, from $173.5 million at December 31, 2012.  The increase was primarily due to increases in interest bearing and noninterest bearing deposit balances of $25.2 million, and $9.6 million, respectively. Management continues to focus on strategic deposit gathering initiatives to continue to improve liquidity, cross-sell relationships, and fund future loan growth.

 

Stockholders’ equity.  Stockholders’ equity totaled $22.9 million at December 31, 2013, which represents a decrease of $ 779,000, or 3.3%, from stockholder’s equity of $23.6 million at December 31, 2012.  The decrease was primarily due to a reported net loss of $918,000 for the year-ended December 31, 2013.

 

About Central Federal Corporation and CFBank

Central Federal Corporation is the holding company for CFBank, a federally chartered savings association formed in Ohio in 1892.  CFBank has four full-service banking offices in Fairlawn, Calcutta, Wellsville and Worthington, Ohio.  Additionally, CFBank entered into a new lease agreement in Woodmere, Ohio in Cuyahoga County for the location of a loan production office effective January 2014.  Additional information about CFBank’s banking services and the Company is available at www.CFBankOnline.com

 

FORWARD LOOKING STATEMENTS

Statements in this earnings release and in other communications by the Company that are not statements of historical fact are forward-looking statements which are provided to assist in the understanding of anticipated future financial performance. Forward-looking statements provide current expectations or forecasts of future events and are not guarantees of future performance.  Forward-looking statements include, but are not limited to: (1) projections of revenues, income or loss, earnings or loss per common share, capital structure and other financial items; (2) plans and objectives of the management or Boards of Directors of Central Federal Corporation (the Holding Company) or CFBank; (3) statements regarding future events, actions or economic performance; and (4) statements of assumptions underlying such statements.  Words such as "estimate," "strategy," "may," "believe," "anticipate," "expect," "predict," "will," "intend," "plan," "targeted," and the negative of these terms, or similar expressions, are intended to identify forward-looking statements, but are not the exclusive means of identifying such statements.  Various risks and uncertainties may cause actual results to differ materially from those indicated by our forward-looking statements, including, without limitation, those risk factors detailed from time to time in the Company’s reports filed with the Securities and Exchange Commission, including those described in “Item 1A. Risk Factors” of Part I of the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2013. 

4

 


 

 

 

Forward-looking statements are not guarantees of performance or results.  A forward-looking statement may include a statement of the assumptions or bases underlying the forward-looking statement.  The Company believes it has chosen these assumptions or bases in good faith and that they are reasonable.  We caution you, however, that assumptions or bases almost always vary from actual results, and the differences between assumptions or bases and actual results can be material.  The forward-looking statements included in this report speak only as of the date of the report.  We undertake no obligation to publicly release revisions to any forward-looking statements to reflect events or circumstances after the date of such statements, except to the extent required by law. 

 

5

 


 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated Statements of Operations

 

 

 

 

 

 

 

 

 

($ in thousands, except share data)

 

 

 

 

 

 

 

 

 

(unaudited)

Three months ended

 

Year Ended

 

December 31,

 

December 31,

 

2013

 

2012

 

 

2013

 

2012

 

 

 

 

 

 

 

 

 

 

 

Total interest income

$          2,024 

 

$          1,601 

 

 

$          7,500 

 

$        7,268 

 

Total interest expense

510 

 

576 

 

 

2,113 

 

2,633 

 

     Net interest income

1,514 

 

1,025 

 

 

5,387 

 

4,635 

 

 

 

 

 

 

 

 

 

 

 

Provision for loan losses

(230)

 

186 

 

 

496 

 

1,129 

 

Net interest income after provision for loan losses

1,744 

 

839 

 

 

4,891 

 

3,506 

 

 

 

 

 

 

 

 

 

 

 

Noninterest income

 

 

 

 

 

 

 

 

 

  Service charges on deposit accounts

105 

 

65 

 

 

353 

 

245 

 

  Net gain on sales of loans

(24)

 

123 

 

 

88 

 

404 

 

  Net gain on sale of securities

 -

 

 -

 

 

 -

 

143 

 

  Net gain on sale of assets

1,114 

 

 -

 

 

1,114 

 

 -

 

  Other

120 

 

57 

 

 

338 

 

213 

 

     Noninterest income

1,315 

 

245 

 

 

1,893 

 

1,005 

 

 

 

 

 

 

 

 

 

 

 

Noninterest expense

 

 

 

 

 

 

 

 

 

  Salaries and employee benefits

1,026 

 

949 

 

 

3,849 

 

3,906 

 

  Occupancy and equipment

97 

 

68 

 

 

326 

 

269 

 

  Data processing

168 

 

163 

 

 

632 

 

588 

 

  Franchise taxes

83 

 

53 

 

 

337 

 

219 

 

  Professional fees

400 

 

209 

 

 

998 

 

860 

 

  Director fees

12 

 

 -

 

 

25 

 

119 

 

  Postage, printing and supplies

46 

 

40 

 

 

215 

 

172 

 

  Advertising and promotion

 

19 

 

 

40 

 

30 

 

  Telephone

23 

 

16 

 

 

78 

 

66 

 

  Loan expenses

35 

 

37 

 

 

90 

 

137 

 

  Foreclosed assets, net

67 

 

(330)

 

 

45 

 

652 

 

  Depreciation

44 

 

54 

 

 

205 

 

237 

 

  FDIC premiums

73 

 

121 

 

 

300 

 

563 

 

  Amortization of intangibles

20 

 

10 

 

 

49 

 

40 

 

  Regulatory assessment

39 

 

38 

 

 

158 

 

143 

 

  Other insurance

38 

 

37 

 

 

148 

 

153 

 

  Other

49 

 

34 

 

 

207 

 

123 

 

     Noninterest expense

2,228 

 

1,518 

 

 

7,702 

 

8,277 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) before income taxes

831 

 

(434)

 

 

(918)

 

(3,766)

 

Income tax expense (benefit)

 -

 

 -

 

 

 -

 

 -

 

Net Income (loss)

$             831 

 

$           (434)

 

 

$           (918)

 

$     (3,766)

 

Preferred stock dividends and accretion of discount on preferred stock

 -

 

 -

 

 

 -

 

(328)

 

Discount on redemption of preferred stock

 -

 

 -

 

 

 -

 

4,960 

 

Earnings (loss) attributable to common stockholders

831 

 

$           (434)

 

 

(918)

 

$           866 

 

 

 

 

 

 

 

 

 

 

 

Share Data

 

 

 

 

 

 

 

 

 

Basic earnings (loss) per common share

$            0.05 

 

$          (0.03)

 

 

$          (0.06)

 

$          0.14 

 

Diluted earnings (loss) per common share

$            0.05 

 

$          (0.03)

 

 

$          (0.06)

 

$          0.14 

 

 

 

 

 

 

 

 

 

 

 

Average common shares outstanding - basic

15,823,710 

 

15,823,238 

 

 

15,823,624 

 

6,314,701 

 

Average common shares outstanding - diluted

15,823,710 

 

15,823,238 

 

 

15,823,624 

 

6,316,186 

 

 

 

 

 

 

 

 

 

 

 

n/m - not meaningful

 

 

 

 

 

 

 

 

 

6

 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated Statements of Financial Condition

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At or for the three months ended

($ in thousands)

 

 

Dec 31,

 

 

Sept 30,

 

 

Jun 30,

 

 

Mar 31,

 

 

Dec 31,

(unaudited)

 

 

2013

 

 

2013

 

 

2013

 

 

2013

 

 

2012

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

19,160 

 

$

46,785 

 

$

33,197 

 

$

14,406 

 

$

25,152 

Interest-bearing deposits in other financial institutions

 

 

1,982 

 

 

1,982 

 

 

2,726 

 

 

2,726 

 

 

2,726 

Securities available for sale

 

 

9,672 

 

 

10,544 

 

 

12,155 

 

 

14,493 

 

 

17,639 

Loans held for sale

 

 

3,285 

 

 

4,856 

 

 

629 

 

 

2,135 

 

 

623 

Loans

 

 

212,870 

 

 

176,496 

 

 

185,942 

 

 

172,481 

 

 

158,280 

 Less allowance for loan losses

 

 

(5,729)

 

 

(6,171)

 

 

(6,065)

 

 

(5,682)

 

 

(5,237)

    Loans, net

 

 

207,141 

 

 

170,325 

 

 

179,877 

 

 

166,799 

 

 

153,043 

FHLB stock

 

 

1,942 

 

 

1,942 

 

 

1,942 

 

 

1,942 

 

 

1,942 

Foreclosed assets, net

 

 

1,636 

 

 

1,464 

 

 

1,538 

 

 

1,464 

 

 

1,525 

Premises and equipment, net

 

 

3,547 

 

 

3,451 

 

 

5,252 

 

 

5,269 

 

 

5,317 

Assets held for sale

 

 

 -

 

 

2,070 

 

 

167 

 

 

167 

 

 

167 

Other intangible assets

 

 

 -

 

 

20 

 

 

30 

 

 

40 

 

 

49 

Bank owned life insurance

 

 

4,535 

 

 

4,503 

 

 

4,470 

 

 

4,437 

 

 

4,405 

Accrued interest receivable and other assets

 

 

2,848 

 

 

2,450 

 

 

2,631 

 

 

2,561 

 

 

2,447 

Total assets

 

$

255,748 

 

$

250,392 

 

$

244,614 

 

$

216,439 

 

$

215,035 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and Stockholders' Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    Noninterest bearing

 

$

27,652 

 

$

24,795 

 

$

23,536 

 

$

15,451 

 

$

18,008 

    Interest bearing

 

 

180,657 

 

 

185,881 

 

 

181,143 

 

 

153,279 

 

 

155,500 

         Total deposits

 

 

208,309 

 

 

210,676 

 

 

204,679 

 

 

168,730 

 

 

173,508 

FHLB advances

 

 

10,000 

 

 

10,000 

 

 

10,000 

 

 

15,955 

 

 

10,000 

Other borrowings

 

 

 -

 

 

 -

 

 

 -

 

 

1,000 

 

 

 -

Other secured borrowings

 

 

6,526 

 

 

 -

 

 

 -

 

 

 -

 

 

 -

Advances by borrowers for taxes and insurance

 

 

575 

 

 

174 

 

 

187 

 

 

174 

 

 

241 

Accrued interest payable and other liabilities

 

 

2,319 

 

 

2,428 

 

 

2,285 

 

 

2,557 

 

 

2,488 

Subordinated debentures

 

 

5,155 

 

 

5,155 

 

 

5,155 

 

 

5,155 

 

 

5,155 

         Total liabilities

 

 

232,884 

 

 

228,433 

 

 

222,306 

 

 

193,571 

 

 

191,392 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders' equity

 

 

22,864 

 

 

21,959 

 

 

22,308 

 

 

22,868 

 

 

23,643 

Total liabilities and stockholders' equity

 

$

255,748 

 

$

250,392 

 

$

244,614 

 

$

216,439 

 

$

215,035 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

7

 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated Financial Highlights

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At or for the three months ended

 

At or for year ended

($ in thousands except per share data)

 

Dec 31,

 

Sept 30,

 

Jun 30,

 

Mar 31,

 

Dec 31,

 

 

December 31,

(unaudited)

 

2013

 

2013

 

2013

 

2013

 

2012

 

 

2013

 

 

2012

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings (loss)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

$

1,514 

 

$

1,393 

 

$

1,294 

 

$

1,186 

 

$

1,025 

 

$

5,387 

 

$

4,635 

Provision for loan losses

 

$

(230)

 

$

76 

 

$

324 

 

$

326 

 

$

186 

 

$

496 

 

$

1,129 

Noninterest income

 

$

1,315 

 

$

176 

 

$

269 

 

$

133 

 

$

245 

 

$

1,893 

 

$

1,005 

Noninterest expense

 

$

2,228 

 

$

1,878 

 

$

1,793 

 

$

1,803 

 

$

1,518 

 

$

7,702 

 

$

8,277 

Net Income (loss)

 

$

831 

 

$

(385)

 

$

(554)

 

$

(810)

 

$

(434)

 

$

(918)

 

$

(3,766)

Discount on redemption of preferred stock

 

 

n/a

 

 

n/a

 

 

n/a

 

 

n/a

 

 

n/a

 

 

n/a

 

 

4,960 

Earnings (loss) available to common stockholders

 

$

831 

 

$

(385)

 

$

(554)

 

$

(810)

 

$

(434)

 

$

(918)

 

$

866 

Basic earnings (loss) per common share

 

$

0.05 

 

$

(0.02)

 

$

(0.04)

 

$

(0.05)

 

$

(0.03)

 

$

(0.06)

 

$

0.14 

Diluted earnings (loss) per common share

 

$

0.05 

 

$

(0.02)

 

$

(0.04)

 

$

(0.05)

 

$

(0.03)

 

$

(0.06)

 

$

0.14 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performance Ratios (annualized)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets

 

 

1.34% 

 

 

(0.63%)

 

 

(0.94%)

 

 

(1.50%)

 

 

(0.80%)

 

 

(0.39%)

 

 

(1.65%)

Return on average equity

 

 

14.70% 

 

 

(6.95%)

 

 

(9.77%)

 

 

(14.01%)

 

 

(7.29%)

 

 

(4.04%)

 

 

(24.29%)

Average yield on interest-earning assets

 

 

3.60% 

 

 

3.50% 

 

 

3.45% 

 

 

3.35% 

 

 

3.22% 

 

 

3.51% 

 

 

3.48% 

Average rate paid on interest-bearing liabilities

 

 

1.04% 

 

 

1.09% 

 

 

1.13% 

 

 

1.22% 

 

 

1.33% 

 

 

1.12% 

 

 

1.37% 

Average interest rate spread

 

 

2.56% 

 

 

2.41% 

 

 

2.32% 

 

 

2.12% 

 

 

1.89% 

 

 

2.39% 

 

 

2.11% 

Net interest margin, fully taxable equivalent

 

 

2.69% 

 

 

2.53% 

 

 

2.44% 

 

 

2.32% 

 

 

2.06% 

 

 

2.52% 

 

 

2.22% 

Efficiency ratio

 

 

78.05% 

 

 

118.99% 

 

 

114.08% 

 

 

136.01% 

 

 

118.74% 

 

 

105.11% 

 

 

137.98% 

Noninterest expense to average assets

 

 

3.59% 

 

 

3.06% 

 

 

3.04% 

 

 

3.34% 

 

 

2.80% 

 

 

3.26% 

 

 

3.62% 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Core capital ratio (1)

 

 

9.34% 

 

 

8.88% 

 

 

9.19% 

 

 

10.60% 

 

 

10.97% 

 

 

9.34% 

 

 

10.97% 

Total risk-based capital ratio (1)

 

 

12.08% 

 

 

13.28% 

 

 

13.17% 

 

 

14.26% 

 

 

15.53% 

 

 

12.08% 

 

 

15.53% 

Tier 1 risk-based capital ratio (1)

 

 

10.81% 

 

 

12.00% 

 

 

11.89% 

 

 

12.98% 

 

 

14.26% 

 

 

10.81% 

 

 

14.26% 

Tangible capital ratio (1)

 

 

9.34% 

 

 

8.88% 

 

 

9.19% 

 

 

10.60% 

 

 

10.97% 

 

 

9.34% 

 

 

10.97% 

Equity to total assets at end of period

 

 

8.94% 

 

 

8.77% 

 

 

9.12% 

 

 

10.57% 

 

 

10.99% 

 

 

8.94% 

 

 

10.99% 

Tangible equity to tangible assets

 

 

8.94% 

 

 

8.76% 

 

 

9.11% 

 

 

10.55% 

 

 

10.97% 

 

 

8.94% 

 

 

10.97% 

Book value per common share

 

$

1.44 

 

$

1.39 

 

$

1.41 

 

$

1.45 

 

$

1.48 

 

$

1.44 

 

$

1.48 

8

 


 

 

Tangible book value per common share

 

$

1.44 

 

$

1.39 

 

$

1.41 

 

$

1.44 

 

$

1.48 

 

$

1.44 

 

$

1.48 

Period-end market value per common share

 

$

1.33 

 

$

1.41 

 

$

1.31 

 

$

1.50 

 

$

1.45 

 

$

1.33 

 

$

1.45 

Period-end common shares outstanding

 

 

15,823,710 

 

 

15,823,710 

 

 

15,823,710 

 

 

15,823,710 

 

 

15,824,710 

 

 

15,823,710 

 

 

15,824,710 

Average basic common shares outstanding

 

 

15,823,710 

 

 

15,823,644 

 

 

15,823,544 

 

 

15,823,327 

 

 

15,823,238 

 

 

15,823,624 

 

 

6,314,701 

Average diluted common shares outstanding

 

 

15,823,710 

 

 

15,823,644 

 

 

15,823,544 

 

 

15,823,327 

 

 

15,823,238 

 

 

15,823,710 

 

 

6,316,186 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset Quality

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonperforming loans

 

$

5,738 

 

$

5,391 

 

$

5,440 

 

$

5,565 

 

$

6,356 

 

$

5,738 

 

$

6,356 

Nonperforming loans to total loans

 

 

2.70% 

 

 

3.05% 

 

 

2.93% 

 

 

3.23% 

 

 

4.02% 

 

 

2.70% 

 

 

4.02% 

Nonperforming assets to total assets

 

 

2.88% 

 

 

2.74% 

 

 

2.85% 

 

 

3.25% 

 

 

3.66% 

 

 

2.88% 

 

 

3.66% 

Allowance for loan losses to total loans

 

 

2.69% 

 

 

3.50% 

 

 

3.26% 

 

 

3.29% 

 

 

3.31% 

 

 

2.69% 

 

 

3.31% 

Allowance for loan losses to nonperforming loans

 

 

99.85% 

 

 

114.47% 

 

 

111.50% 

 

 

102.10% 

 

 

82.39% 

 

 

99.85% 

 

 

82.39% 

Net charge-offs (recoveries)

 

$

212 

 

$

(30)

 

$

(59)

 

$

(119)

 

$

391 

 

$

 

$

2,002 

Annualized net charge-offs (recoveries) to average loans

 

 

0.47% 

 

 

(0.07%)

 

 

(0.14%)

 

 

(0.30%)

 

 

1.13% 

 

 

0.00% 

 

 

1.43% 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Balances

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

$

173,064 

 

$

167,149 

 

$

157,435 

 

$

153,375 

 

$

132,494 

 

$

160,635 

 

$

134,397 

Assets

 

$

248,545 

 

$

245,279 

 

$

235,616 

 

$

215,797 

 

$

216,861 

 

$

236,391 

 

$

228,712 

Stockholders' equity

 

$

22,611 

 

$

22,153 

 

$

22,671 

 

$

23,121 

 

$

23,813 

 

$

22,695 

 

$

15,505 

 

 

 

 

 

 

 

 

9