Attached files

file filename
EX-31.2 - EX-31.2 - MINISTRY PARTNERS INVESTMENT COMPANY, LLCc130-20150630xex312.htm
EX-31.1 - EX-31.1 - MINISTRY PARTNERS INVESTMENT COMPANY, LLCc130-20150630xex311.htm
EX-32.2 - EX-32.2 - MINISTRY PARTNERS INVESTMENT COMPANY, LLCc130-20150630xex322.htm
EX-32.1 - EX-32.1 - MINISTRY PARTNERS INVESTMENT COMPANY, LLCc130-20150630xex321.htm
XML - IDEA: XBRL DOCUMENT - MINISTRY PARTNERS INVESTMENT COMPANY, LLCR9999.htm

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

 

FORM 10-Q

QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended June 30, 2015

 

OR

 

TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the period from _____ to _____

 

333-4028la

(Commission file No.)

 

MINISTRY PARTNERS INVESTMENT COMPANY, LLC

(Exact name of registrant as specified in its charter)

 

 

 

CALIFORNIA

(State or other jurisdiction of incorporation or organization

26-3959348

(I.R.S. employer identification no.)

 

 915 West Imperial Highway, Brea, Suite 120, California, 92821

(Address of principal executive offices)

 

(714) 671-5720

(Registrant's telephone number, including area code)

 

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.  Yes  No .

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).    Yes    No     

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer or a smaller reporting company filer.  See the definitions of  “accelerated filer, “large accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act. (check one):

 Large accelerated filer 

 Accelerated filer 

 Non-accelerated filer 

Smaller reporting company filer 

 

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).  Yes  No .

 

At June 30, 2015, registrant had issued and outstanding 146,522 units of its Class A common units.  The information contained in this Form 10-Q should be read in conjunction with the registrant’s Annual Report on Form 10-K for the year ended December 31, 2014.

 


 

 

 

MINISTRY PARTNERS INVESTMENT COMPANY, LLC

 

FORM 10-Q

 

TABLE OF CONTENTS

 

 

 

PART I — FINANCIAL INFORMATION

 

 

 

Item 1. Consolidated Financial Statements

F - 1

 

 

Consolidated Balance Sheets  at June 30, 2015 (unaudited) and December 31, 2014 (audited) 

F - 1

 

 

Consolidated Statements of Operations (unaudited) for the three and six months ended June 30, 2015 and 2014 

F - 2

 

 

Consolidated Statements of Cash Flows (unaudited) for the six months ended June 30, 2015 and 2014 

F - 3

 

 

Notes to Consolidated Financial Statements 

F - 4

 

 

Item 2.  Management’s Discussion and Analysis of Financial Condition and Results of Operations

3

 

 

Item 3. Quantitative and Qualitative Disclosures About Market Risk

18

 

 

Item 4.  Controls and Procedures

18

 

 

PART II —OTHER INFORMATION

 

 

 

Item 1.  Legal Proceedings

18

Item 1A.  Risk Factors

19

Item 2.  Unregistered Sales of Equity Securities and Use of Proceeds

19

Item 3.  Defaults Upon Senior Securities

19

Item 4.  Mine Safety Disclosures

19

Item 5.  Other Information

19

Item 6.  Exhibits

20

 

 

SIGNATURES 

20

 

 

Exhibit 31.1 — Certification of Chief Executive Officer pursuant to Rule 13a-14(a) or Rule 15(d)-14(a)

 

 

 

Exhibit 31.2 — Certification of Principal Financial and Accounting Officer pursuant to Rule 13a-14(a) or Rule 15(d)-14(a) Material Contract: Severance and Release Agreement with former Chief Executive Officer

 

 

 

Exhibit 32.1 — Certification pursuant to 18 U.S.C. §1350 as adopted pursuant to section 906 of the Sarbanes-Oxley Act of 2002

 

 

 

Exhibit 32.2 — Certification pursuant to 18 U.S.C. §1350 as adopted pursuant to section 906 of the Sarbanes-Oxley Act of 2002

 

 

 

 

3

 


 

 

PART I - FINANCIAL INFORMATION

 

Item 1.  Financial Statements

 

MINISTRY PARTNERS INVESTMENT COMPANY, LLC

CONSOLIDATED BALANCE SHEETS

JUNE 30, 2015 AND DECEMBER 31, 2014

 (Dollars in Thousands Except Unit Data)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2015

 

2014

 

 

(Unaudited)

 

(Audited) 

Assets:

 

 

 

 

 

 

Cash

 

$

9,516 

 

$

17,251 

Loans receivable, net of allowance for loan losses of $2,403 and $2,454 as of June 30, 2015 and December 31, 2014, respectively

 

 

132,398 

 

 

131,586 

Accrued interest receivable

 

 

563 

 

 

562 

Property and equipment, net

 

 

74 

 

 

87 

Debt issuance costs, net

 

 

165 

 

 

112 

Foreclosed assets, net

 

 

3,872 

 

 

3,931 

Other assets

 

 

559 

 

 

366 

Total assets

 

$

147,147 

 

$

153,895 

Liabilities and members’ equity

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

Borrowings from financial institutions

 

$

92,060 

 

$

93,880 

Notes payable

 

 

46,640 

 

 

49,914 

Accrued interest payable

 

 

13 

 

 

19 

Other liabilities

 

 

461 

 

 

2,132 

Total liabilities

 

 

139,174 

 

 

145,945 

Members' Equity:

 

 

 

 

 

 

Series A preferred units, 1,000,000 units authorized, 117,100 units issued and outstanding at June 30, 2015 and December 31, 2014 (liquidation preference of $100 per unit); See Note 8

 

 

11,715 

 

 

11,715 

Class A common units, 1,000,000 units authorized, 146,522 units issued and outstanding at June 30, 2015 and December 31, 2014; See Note 8

 

 

1,509 

 

 

1,509 

Accumulated deficit

 

 

(5,251)

 

 

(5,274)

Total members' equity

 

 

7,973 

 

 

7,950 

Total liabilities and members' equity

 

$

147,147 

 

$

153,895 

 

 

The accompanying notes are an integral part of these consolidated financial statements.

F-1

 


 

 

 MINISTRY PARTNERS INVESTMENT COMPANY, LLC

CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED)

(Dollars in Thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended

 

Six months ended

 

 

June 30,

 

June 30,

 

 

2015

 

2014

 

2015

 

2014

Interest income:

 

 

 

 

 

 

 

 

 

 

 

 

Interest on loans

 

$

2,073 

 

$

2,271 

 

$

4,093 

 

$

4,566 

Interest on interest-bearing accounts

 

 

 

 

10 

 

 

10 

 

 

23 

Total interest income

 

 

2,078 

 

 

2,281 

 

 

4,103 

 

 

4,589 

Interest expense:

 

 

 

 

 

 

 

 

 

 

 

 

Borrowings from financial institutions

 

 

585 

 

 

621 

 

 

1,166 

 

 

1,241 

Notes payable

 

 

440 

 

 

473 

 

 

909 

 

 

937 

Total interest expense

 

 

1,025 

 

 

1,094 

 

 

2,075 

 

 

2,178 

Net interest income

 

 

1,053 

 

 

1,187 

 

 

2,028 

 

 

2,411 

Provision for loan losses

 

 

--

 

 

217 

 

 

--

 

 

221 

Net interest income after provision for loan losses

 

 

1,053 

 

 

970 

 

 

2,028 

 

 

2,190 

Non-interest income

 

 

234 

 

 

61 

 

 

489 

 

 

107 

Non-interest expenses:

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and benefits

 

 

665 

 

 

593 

 

 

1,315 

 

 

1,141 

Marketing and promotion

 

 

21 

 

 

27 

 

 

46 

 

 

48 

Office operations

 

 

364 

 

 

303 

 

 

716 

 

 

618 

Foreclosed assets, net

 

 

55 

 

 

726 

 

 

50 

 

 

760 

Legal and accounting

 

 

110 

 

 

111 

 

 

301 

 

 

302 

Total non-interest expenses

 

 

1,215 

 

 

1,760 

 

 

2,428 

 

 

2,869 

Net income (loss) before provision for income taxes

 

 

72 

 

 

(729)

 

 

89 

 

 

(572)

Provision for income taxes

 

 

 

 

(2)

 

 

 

 

Net income (loss)

 

$

67 

 

$

(727)

 

$

80 

 

$

(574)

 

 

The accompanying notes are an integral part of these consolidated financial statements.

F-2

 


 

 

MINISTRY PARTNERS INVESTMENT COMPANY, LLC

CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)

FOR THE SIX MONTHS ENDED JUNE 30, 2015 and 2014 

(Dollars in Thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2015

 

2014

CASH FLOWS FROM OPERATING ACTIVITIES:

 

 

 

 

 

 

Net income (loss)

 

$

80 

 

$

(574)

Adjustments to reconcile net income (loss) to net cash used by operating activities:

 

 

 

 

 

 

Depreciation

 

 

24 

 

 

24 

Amortization of deferred loan fees

 

 

(92)

 

 

(109)

Amortization of debt issuance costs

 

 

58 

 

 

37 

Provision for loan losses

 

 

--

 

 

221 

Provision for losses on foreclosed assets

 

 

23 

 

 

899 

Accretion of allowance for loan losses on restructured loans

 

 

(11)

 

 

(30)

Accretion of loan discount

 

 

(24)

 

 

(10)

Changes in:

 

 

 

 

 

 

Accrued interest receivable

 

 

(1)

 

 

(13)

Other assets

 

 

(193)

 

 

(112)

Other liabilities and accrued interest payable

 

 

(1,680)

 

 

(352)

Net cash used by operating activities

 

 

(1,816)

 

 

(19)

CASH FLOWS FROM INVESTING ACTIVITIES:

 

 

 

 

 

 

Loan originations

 

 

(11,861)

 

 

(9,685)

Loan sales

 

 

5,993 

 

 

1,818 

Loan principal collections

 

 

5,183 

 

 

7,604 

Proceeds from foreclosed asset sales

 

 

36 

 

 

205 

Purchase of property and equipment

 

 

(11)

 

 

(3)

Net cash used by investing activities

 

 

(660)

 

 

(61)

CASH FLOWS FROM FINANCING ACTIVITIES:

 

 

 

 

 

 

Net change in borrowings from financial institutions

 

 

(1,820)

 

 

(1,743)

Net change in notes payable

 

 

(3,274)

 

 

1,211 

Debt issuance costs

 

 

(111)

 

 

(37)

Dividends paid on preferred units

 

 

(54)

 

 

(46)

Net cash used by financing activities

 

 

(5,259)

 

 

(615)

Net decrease in cash

 

 

(7,735)

 

 

(695)

Cash at beginning of period

 

 

17,251 

 

 

7,483 

Cash at end of period

 

$

9,516 

 

$

6,788 

Supplemental disclosures of cash flow information

 

 

 

 

 

 

Interest paid

 

$

2,081 

 

$

2,185 

Income taxes paid

 

$

14 

 

$

14 

Transfer of loans to foreclosed assets

 

$

--

 

$

1,170 

The accompanying notes are an integral part of these consolidated financial statements.

 

F-3

 


 

 

 

 

 

MINISTRY PARTNERS INVESTMENT COMPANY, LLC

 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

The accounting and financial reporting policies of MINISTRY PARTNERS INVESTMENT COMPANY, LLC (the “Company”, “we”, or “our”) and our wholly-owned subsidiaries, Ministry Partners Funding, LLC, MP Realty Services, Inc., and Ministry Partners Securities, LLC, conform to accounting principles generally accepted in the United States and general financial industry practices.  The accompanying interim consolidated financial statements have not been audited.  A more detailed description of our accounting policies is included in our 2014 annual report filed on Form 10-K.  In the opinion of management, all adjustments (which include only normal recurring adjustments) necessary to present fairly the financial position, results of operations and cash flows at June 30, 2015 and for the six months ended June 30, 2015 and 2014 have been made.

Certain information and note disclosures normally included in financial statements prepared in accordance with generally accepted accounting principles have been condensed or omitted. The results of operations for the periods ended June 30, 2015 and 2014 are not necessarily indicative of the results for the full year.

 

1.  Summary of Significant Accounting Policies

 

Nature of Business

 

Ministry Partners Investment Company, LLC (the “Company”) was incorporated in California in 1991 as a C corporation and converted to a limited liability company (“LLC”) on December 31, 2008.  The Company is owned by a group of 11 federal and state chartered credit unions, as well as the Asset Management Assistance Center of the National Credit Union Administration (“NCUA”), none of which owns a majority of the voting equity units of the Company.  The Asset Management Assistance Center owns only Series A Preferred Units, while our credit union equity holders own both our Class A Common Units and Series A Preferred Units.  Offices of the Company are located in Brea, California.  The Company provides funds for real property secured loans for the benefit of evangelical churches and church organizations.  The Company funds its operations primarily through the sale of debt and equity securities and through other borrowings.  When the Company was formed, substantially all of the Company’s loans were purchased from its largest equity investor, the Evangelical Christian Credit Union (“ECCU”), of Brea, California. The Company also purchases loans from other credit unions. In addition, the Company originates church and ministry loans independently. Nearly all of the Company’s business and operations currently are conducted in California and its mortgage loan investments cover approximately 30 states, with the largest number of loans made to California borrowers.

 

In 2007 the Company created a wholly-owned special purpose subsidiary, Ministry Partners Funding, LLC (“MPF”).  MPF has been inactive since November 30, 2009.  In December 2014, the Company reactivated MPF to hold loans used as collateral for our new Secured Notes.

 

On November 13, 2009, the Company formed a wholly-owned subsidiary, MP Realty Services, Inc., a California corporation (“MP Realty”).  MP Realty will provide loan brokerage and other real estate services to churches and ministries in connection with the Company’s mortgage financing activities. On February 23, 2010, the California Department of Real Estate issued MP Realty a license to operate as a corporate real estate broker. MP Realty has conducted limited operations since its inception.

 

On April 26, 2010, we formed Ministry Partners Securities, LLC, a Delaware limited liability company (“MP Securities”). MP Securities has been formed to provide financing solutions for churches, charitable institutions and faith-based organizations and act as a selling agent for securities offered by such entities. Effective as of July 14, 2010, MP Securities was qualified to transact business in the State of California.  On March 2, 2011, MP Securities’ application for membership in the Financial Industry Regulatory Authority (“FINRA”) was approved.  Since 2011, MP Securities has received approval to act as a Resident Insurance Producer d/b/a Ministry Partners Insurance

F-4

 


 

 

Agency, on a fully disclosed basis with a clearing firm, and to provide registered investment advisory services.  MP Securities also acts as the selling agent for our various note offerings in addition to offering a broad scope of investment services.  

 

Conversion to LLC

 

Effective December 31, 2008, the Company converted its form of organization from a corporation organized under California law to a limited liability company organized under the laws of the State of California.  With the filing of Articles of Organization-Conversion with the California Secretary of State, the separate existence of Ministry Partners Investment Corporation ceased and the entity continued by operation of law under the name Ministry Partners Investment Company, LLC.

 

By operation of law, the converted entity continued with all of the rights, privileges and powers of the corporate entity and is managed by a group of managers that previously served as the Board of Directors.  The executive officers and key management team remained intact.  The converted entity by operation of law possessed all of the properties and assets of the converted corporation and remains responsible for all of the notes, debts, contract claims and obligations of the converted corporation.

 

Since the conversion became effective, the Company has been managed by a group of managers that provides oversight and carries out their duties similar to the role and function that the Board of Directors performed when the Company was organized and governed as a corporate entity.  Operating like a Board of Directors, the managers have full, exclusive and complete discretion, power and authority to oversee the management of the Company’s affairs.  Instead of Articles of Incorporation and Bylaws, management and governance procedures are now set forth in an Operating Agreement that has been entered into by and between the Company’s managers and members.

 

Principles of Consolidation

 

The consolidated financial statements include the accounts of Ministry Partners Investment Company, LLC and its wholly-owned subsidiaries, MPF, MP Realty and MP Securities.  All significant inter-company balances and transactions have been eliminated in consolidation.

 

Use of Estimates

 

The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosures of contingent assets and liabilities as of the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.  Material estimates that are particularly susceptible to significant change in the near term relate to, but are not limited to, the determination of the allowance for loan losses and the valuation of foreclosed real estate.

 

Cash and Cash Equivalents

 

For purposes of the statement of cash flows, cash equivalents include time deposits, certificates of deposit, and all highly liquid debt instruments with original maturities of three months or less.  The Company had no cash positions other than demand deposits as of June 30, 2015 and December 31, 2014. 

 

A portion of the our cash held at credit unions is insured by the National Credit Union Insurance Fund, while a portion of cash held at other financial institutions is insured by the Federal Deposit Insurance Corporation (“FDIC”).  The Company maintains cash that may exceed insured limits.  The Company does not expect to incur losses in its cash accounts.

 

We have the ability to pledge cash as collateral for our borrowings and our Secured Notes. At December 31, 2014, $2.9 million of our cash was pledged as collateral for our borrowings and was considered restricted cash.  We did not have any cash pledged as collateral on our borrowings or our secured notes at June 30, 2015.    At December 31, 2014, $326 thousand in cash was pledged as collateral for our outstanding Secured Notes.

F-5

 


 

 

Loans Receivable

 

Loans that management has the intent and ability to hold for the foreseeable future are reported at their outstanding unpaid principal balance adjusted for an allowance for loan losses, deferred loan fees and costs, and loan discounts. Interest income on loans is accrued on a daily basis using the interest method. Loan origination fees and costs are deferred and recognized as an adjustment to the related loan yield using the straight-line method, which results in an amortization that is materially the same as the interest method.  Loan discounts represent an offset against interest accrued and unpaid which has been added to loans that have been restructured.  Loan discounts are accreted to interest income over the term of the loan using the interest method once the loan is no longer considered impaired and is no longer in its restructure period.  Loan discounts may also represent the difference between the purchase price of a loan and the outstanding principal balance of the loan.  These discounts are accreted to interest income over the term of the loan using the interest method.

 

The accrual of interest is discontinued at the time the loan is 90 days past due.  Past due status is based on contractual terms of the loan. In all cases, loans are placed on nonaccrual or charged off at an earlier date if collection of principal or interest is considered doubtful.

 

All interest accrued but not collected for loans that are placed on nonaccrual or charged off are reversed against interest income. The interest on these loans is accounted for on the cash basis or cost-recovery method, until qualifying for return to accrual. Loans are returned to accrual status when all the principal and interest amounts contractually due are brought current and future payments are reasonably assured.

 

Allowance for Loan Losses

 

The Company sets aside an allowance or reserve for loan losses through charges to earnings, which are shown in the Company’s Consolidated Statements of Operations as a provision for loan losses.  Loan losses are charged against the allowance when management believes the uncollectability of a loan balance is confirmed. Subsequent recoveries, if any, are credited to the allowance.

 

The allowance for loan losses is evaluated on a regular basis by management and is based upon management’s periodic review of the collectability of the loans in light of historical experience, the nature and volume of the loan portfolio, adverse situations that may affect the borrower’s ability to repay, estimated value of any underlying collateral and prevailing economic conditions. This evaluation is inherently subjective as it requires estimates that are susceptible to significant revision as more information becomes available.

 

The allowance consists of general and specific components. The general component covers non-classified loans and is based on historical loss experience adjusted for qualitative factors.  In establishing the allowance for loan losses, management considers significant factors that affect the collectability of the Company’s loan portfolio. While historical loss experience provides a reasonable starting point for the analysis, such experience by itself does not form a sufficient basis to determine the appropriate level of the allowance for loan losses. Management also considers qualitative (or environmental) factors that are likely to cause estimated credit losses associated with our existing portfolio to differ from historical loss experience, including:

 

·

Changes in lending policies and procedures, including changes in underwriting standards and collection;

·

Changes in national, regional and local economic and business conditions and developments that affect the collectability of the portfolio;

·

Changes in the volume and severity of past due loans, the volume of nonaccrual loans, and the volume and severity of adversely classified loans;

·

Changes in the value of underlying collateral for collateral-dependent loans; and

·

The effect of credit concentrations.

 

These factors are adjusted on an on-going basis and have been increased in recent years in light of the economic recession and credit crisis the U.S. and global economic markets encountered commencing in 2008. The specific component of the Company’s allowance for loan losses relates to loans that are classified as impaired.  For such

F-6

 


 

 

loans, an allowance is established when the discounted cash flows (or collateral value or observable market price) of the impaired loan is lower than the carrying value of that loan.

 

All loans in the loan portfolio are subject to impairment analysis.  The Company reviews its loan portfolio monthly by examining delinquency reports and information related to the financial condition of its borrowers and collateral value of its loans.  Through this process, the Company identifies potential impaired loans.  A loan is considered impaired when, based on current information and events, it is probable that the Company will be unable to collect the scheduled payments of principal and interest when due according to the contractual terms of the loan agreement.  Factors considered by management in determining impairment include payment status, collateral value, and the probability of collecting future scheduled principal and interest payments when due.  Loans that experience insignificant payment delays and payment shortfalls generally are not classified as impaired.  Management determines the significance of payment delays and payment shortfalls on a case-by-case basis, taking into consideration all of the circumstances surrounding the loan and the borrower, including the length of the delay, the reasons for the delay, the borrower's prior payment record, and the amount of the shortfall in relation to the principal and interest owed.  A loan is generally deemed to be impaired when it is 90 days or more past due, or earlier when facts and circumstances indicate that it is probable that a borrower will be unable to make payments in accordance with the loan contract. 

 

Impairment is measured on a loan-by-loan basis by either the present value of expected future cash flows discounted at the loan's effective interest rate, the obtainable market price, or the fair value of the collateral if the loan is collateral-dependent.  When the Company modifies the terms of a loan for a borrower that is experiencing financial difficulties, a troubled debt restructuring is deemed to have occurred and the loan is classified as impaired.  Loans or portions thereof are charged off when they are determined by management to be uncollectible.  Uncollectability is evaluated periodically on all loans classified as “Loans of Lesser Quality.”  As the Company has an established practice of working to explore every possible means of repayment with its borrowers, it has historically not charged off a loan until just prior to the completion of the foreclosure process.  Among other variables, management will consider factors such as the financial condition of the borrower, and the value of the underlying collateral in assessing uncollectability.   

 

Troubled Debt Restructurings

 

A troubled debt restructuring is a loan for which the Company, for reasons related to a borrower’s financial difficulties, grants a concession to a borrower that the Company would not otherwise consider. From time to time, we have restructured a mortgage loan in light of the borrower's circumstances and capabilities. We review each of these cases on an individual basis and approve any restructure based on the guidance stipulated in our collections policy. If we decide to accept a loan restructure, we generally will not forgive or reduce the principal amount owed on the loan; in addition, the typical maturity term for a restructured loan does not exceed five years.  A restructuring of a loan usually involves an interest rate modification, extension of the maturity date, or reduction of accrued interest owed on the loan on a contingent or absolute basis. 

 

When we receive a request for a modification or restructure, we evaluate the strength of the borrower’s financial condition, leadership of the pastoral team and board, developments that have impacted the church and its leadership team, local economic conditions, the value of the underlying collateral, the borrower’s commitment to sound budgeting and financial controls, whether there is a denominational guaranty of any portion of the indebtedness, debt service coverage for the borrower, availability of other collateral and any other relevant factors unique to the borrower.  While we have no written policy that establishes criteria for when a request for restructuring a loan will be approved, our Credit Review Committee reviews each request, solicits written reports and recommendations from management, and summaries of the requests and actions taken by the Credit Review Committee are presented to the Company’s managers for their review at meetings that occur at least quarterly throughout the year.

 

Loans that are renewed at below-market terms are considered to be troubled debt restructurings if the below-market terms represent a concession due to the borrower’s troubled financial condition. Troubled debt restructurings are classified as impaired loans and are measured at the present value of estimated future cash flows using the loan's effective rate at inception of the loan. The change in the present value of cash flows attributable to the passage of time is reported as interest income.  If the loan is considered to be collateral dependent, impairment is measured based on the fair value of the collateral.

F-7

 


 

 

 

In the recovering U.S. economic market, loan restructures often produce a better outcome for our loan portfolio than a foreclosure action. Given our specialized knowledge and experience working with churches and ministries, entering into a loan modification often enables our borrowers to keep their ministries intact and avoid foreclosure.  With a successful loan restructure, we avoid a loan charge-off and protect the interests of the investors and borrowers we serve.

 

Loan Portfolio Segments and Classes

 

Management segregates the loan portfolio into portfolio segments for purposes of evaluating the allowance for loan losses. A portfolio segment is defined as the level at which the Company develops and documents a systematic method for determining its allowance for loan losses. The portfolio segments are segregated based on loan types and the underlying risk factors present in each loan type. Such risk factors are periodically reviewed by management and revised as deemed appropriate. 

 

The Company’s loan portfolio consists of one segment – church loans. The loan portfolio is segregated into the following portfolio classes:

 

Wholly-Owned First Collateral Position. This portfolio class consists of the wholly-owned loans for which the Company possesses a senior lien on the collateral underlying the loan.

 

Wholly-Owned Junior Collateral Position. This portfolio class consists of the wholly-owned loans for which the Company possesses a lien on the underlying collateral that is superseded by another lien on the same collateral.  This class also contains any loans that are not secured. These loans present higher credit risk than loans for which the Company possesses a senior lien due to the increased risk of loss should the loan default. 

 

Participations First Collateral Position. This portfolio class consists of the participated loans for which the Company possesses a senior lien on the collateral underlying the loan. Loan participations present higher credit risk than wholly-owned loans because the Company does not maintain full control over the disposition and direction of actions regarding the management and collection of the loans.  The lead lender directs most servicing and collection activities and major actions must be coordinated and negotiated with the other participants, whose best interests regarding the loan may not align with those of the Company.

 

Participations Junior Collateral Position. This portfolio class consists of the participated loans for which the Company possesses a lien on the underlying collateral that is superseded by another lien on the same collateral.  Loan participations in the junior collateral position loans have higher credit risk than wholly-owned loans and participated loans where the Company possesses a senior lien on the collateral.  The increased risk is the result of the factors presented above relating to both junior lien positions and participations.

 

Credit Quality Indicators

 

The Company’s policies provide for the classification of loans that are considered to be of lesser quality as watch, substandard, doubtful, or loss assets. An asset is considered substandard if it is inadequately protected by the current net worth and paying capacity of the obligor or of the collateral pledged, if any. Substandard assets include those assets characterized by the distinct possibility that the Company will sustain some loss if the deficiencies are not corrected. Assets classified as doubtful have all of the weaknesses inherent in those classified substandard with the added characteristic that the weaknesses make collection or liquidation in full highly questionable and improbable, based on currently existing facts, conditions and values. Assets (or portions of assets) classified as loss are those considered uncollectible and of such little value that their continuance as assets is not warranted. Assets that do not expose the Company to risk sufficient to warrant classification in one of the aforementioned categories, but which possess potential weaknesses that deserve close attention, are designated as watch.

 

The Company has established a standard loan grading system to assist management and review personnel in their analysis and supervision of the loan portfolio.  The loan grading system is as follows:

 

F-8

 


 

 

Pass: The borrower generates sufficient cash flow to fund debt services.  The borrower may be able to obtain similar financing from other lenders with comparable terms.  The risk of default is considered low.

 

Watch: These loans exhibit potential or developing weaknesses that deserve extra attention from credit management personnel. If the developing weakness is not corrected or mitigated, there may be deterioration in the ability of the borrower to repay the debt in the future.  Loans graded Watch must be reported to executive management and the Board of Managers.  Potential for loss under adverse circumstances is elevated, but not foreseeable.

 

Substandard: Loans and other credit extensions bearing this grade are considered to be inadequately protected by the current sound worth and debt service capacity of the borrower or of any pledged collateral. These obligations, even if apparently protected by collateral value, have well-defined weaknesses related to adverse financial, managerial, economic, ministry, or environmental conditions which have clearly jeopardized repayment of principal and interest as originally intended. Furthermore, there is the possibility that some future loss will be sustained if such weaknesses are not corrected.

 

Doubtful: This classification consists of loans that display the properties of substandard loans with the added characteristic that the severity of the weaknesses makes collection or liquidation in full highly questionable or improbable based upon currently existing facts, conditions, and values. The probability of some loss is very high, but because of certain important and reasonably specific factors, the amount of loss cannot be exactly determined. Such pending factors could include merger or liquidation, additional capital injection, refinancing plans, or perfection of liens on additional collateral.

 

Loss: Loans in this classification are considered uncollectible and cannot be justified as a viable asset. This classification does not mean the loan has absolutely no recovery value, but that it is neither practical nor desirable to defer writing off this loan even though partial recovery may be obtained in the future.

 

Foreclosed Assets

 

Assets acquired through foreclosure or other proceedings are initially recorded at fair value at the date of foreclosure less estimated costs of disposal, which establishes a new cost.  If the value of a foreclosed asset, less selling costs, is less than the loan balance on a foreclosed loan, the deficiency is charged against the allowance for loan losses.  After foreclosure, valuations are periodically performed by management and foreclosed assets held for sale are carried at the lower of cost or fair value, less estimated costs of disposal.  If the fair value, less costs to sell, of the foreclosed property decreases after the property becomes a real estate owned asset or “REO”, a valuation allowance is established with a charge to foreclosed property expenses taken.  The Company’s real estate assets acquired through foreclosure or other proceedings are evaluated regularly to ensure that the recorded amount is supported by its current fair value and that valuation allowances to reduce the varying amount to fair value less estimated costs of disposal are recorded as necessary.  Revenue and expense from the operation of the Company’s foreclosed assets and changes in the valuation allowance are included in net expenses from foreclosed assets.  When the foreclosed property is sold, a gain or loss is recognized on the sale for the difference between the sales proceeds and the carrying amount of the property.

 

Transfers of Financial Assets

 

Transfers of financial assets are accounted for as sales when control over the assets has been surrendered. Control over transferred assets is deemed to have been surrendered when (1) the assets have been isolated from the Company, (2) the transferee obtains the right (free of conditions that constrain it from taking advantage of that right) to pledge or exchange the transferred assets, and (3) the Company does not maintain effective control over the transferred assets through an agreement to repurchase them before their maturity.

 

From time to time, the Company sells participation interests in mortgage loans it has originated or acquired. In order to recognize the transfer of a portion of a financial asset as a sale, the transferred portion and any portion that continues to be held by the transferor must represent a participating interest and the transfer of the participating interest must meet the conditions for surrender of control. To qualify as a participating interest (i) each portion of a financial asset must represent a proportionate ownership interest in an entire financial asset, (ii) from the date of transfer, all cash flows received from the entire financial asset must be divided proportionately among the

F-9

 


 

 

participating interest holders in an amount equal to their share of ownership, (iii) the transfer must be made on a non-recourse basis (other than standard representations and warranties made under the loan participation sale agreement) to, or subordination by, any participating interest holder, and (iv) no party has the right to pledge or exchange the entire financial asset. If the participating interest or surrender of control criteria is not met, the transaction is accounted for as a secured borrowing arrangement.

 

Under some circumstances, when the Company sells participations in a wholly-owned loan receivable that it services, it retains a servicing asset that is initially measured at fair value.  As quoted market prices are generally not available for these assets, the Company estimates fair value based on the present value of future expected cash flows associated with the loan receivable.  The Company amortizes servicing assets over the life of the associated receivable using the interest method.  Any gain or loss recognized on the sale of loans receivable depends in part on both the previous carrying amount of the financial assets involved in the sale, allocated between the assets sold and the interests that continue to be held by the Company based on their relative fair value at the date of transfer and the proceeds received.

 

Property and Equipment

 

Furniture, fixtures, and equipment are stated at cost, less accumulated depreciation. Depreciation is computed on a straight-line basis over the estimated useful lives of the assets, which range from three to seven years.

 

Debt Issuance Costs

 

Debt issuance costs are related to borrowings from financial institutions and offerings of debt securities and are amortized into expense over the contractual terms of the debt or the life of the offering, respectively.

 

Income Taxes

 

We have elected to be treated as a partnership for income tax purposes. Therefore, our income and expenses are passed through to its members for tax reporting purposes. We are subject to a California gross receipts LLC fee of approximately $12,000 per year.  MP Securities was subject to a California gross receipts LLC fee of approximately $2,500 for the year ended December 31, 2014.  MP Realty incurred a tax loss for the years ended December 31, 2014 and 2013, and recorded a provision of $800 per year for the state minimum franchise tax.

 

MP Realty has federal and state net operating loss carryforwards of approximately $319,000 and $316,000, respectively which begin to expire in 2030. Management assessed the realizability of the deferred tax asset and determined that a 100% valuation against the deferred tax asset was appropriate at December 31, 2014 and 2013.

 

We use a recognition threshold and a measurement attribute for the consolidated financial statement recognition and measurement of a tax position taken in a tax return. Benefits from tax positions are recognized in the financial statements only when it is more likely than not that the tax position will be sustained upon examination by the appropriate taxing authority that would have full knowledge of all relevant information. A tax position that meets the more-likely-than-not recognition threshold is measured at the largest amount of benefit that is greater than 50 percent likely of being realized upon ultimate settlement. Tax positions that previously failed to meet the more-likely-than-not recognition threshold are recognized in the first subsequent financial reporting period in which that threshold is met. Previously recognized tax positions that no longer meet the more-likely-than-not recognition threshold are derecognized in the first subsequent financial reporting period in which that threshold is no longer met.

 

Tax years ended December 31, 2011 through December 31, 2014 remain subject to examination by the Internal Revenue Service and the tax years ended December 31, 2010 through December 31, 2014 remain subject to examination by the California Franchise Tax Board.

 

Employee Benefit Plan

 

Contributions to the qualified employee retirement plan are recorded as compensation cost in the period incurred.

 

 

F-10

 


 

 

Recent Accounting Pronouncements

In February 2015, the Financial Accounting Standards Board (FASB) amended  Accounting Standards Codification (ASC) Topic 810, Consolidation. The amendments in this Update make targeted changes to the current consolidation guidance and ends a deferral available for investment companies. The amendments modify the evaluation of whether limited partnerships and similar legal entities are VIEs or voting interest entities. Consolidation conclusions may change for entities that already are VIEs due to changes in how entities would analyze related-party relationships and fee arrangements. The amendments relax existing criteria for determining when fees paid to a decision maker or service provider do not represent a variable interest by focusing on whether those fees are “at market.” The amendments eliminate both the consolidation model specific to limited partnerships and the current presumption that a general partner controls a limited partnership. Application of the new amendments could result in some entities being deconsolidated or considered a VIE and subject to additional disclosures. The amendments are effective for public business entities for the first interim and annual reporting periods beginning after December 15, 2015. Early adoption is permitted, including adoption in an interim period with any adjustments reflected as of the beginning of the reporting year that includes the interim period. A reporting entity may apply the amendments using a modified retrospective approach by recording a cumulative-effect adjustment to equity as of the beginning of the reporting year of adoption or may apply the amendments retrospectively. The Company is currently evaluating the impact of these amendments, but does not expect them to have a material effect on the Company’s financial position or results of operations.

 

In April 2015, the FASB issued guidance simplifying the presentation of debt issuance costs. Under the new guidance, the debt issuance costs related to a recognized debt liability will be presented in the balance sheet as a direct deduction from the carrying amount of that debt liability, consistent with debt discounts. The guidance should be applied retrospectively and is effective for annual and interim periods beginning after December 15, 2015, with early adoption permitted. The Company is currently evaluating the potential impact from the new guidance on the consolidated financial statements.

 

2.  Related Party Transactions

 

We maintain some of our cash funds at ECCU, our largest equity investor. Total funds held with ECCU were $1.3 million and $733 thousand at June 30, 2015 and December 31, 2014, respectively. Interest earned on funds held with ECCU totaled $9.6 thousand and $19.9 thousand for the six months ended June 30, 2015 and 2014, respectively.

 

We lease physical facilities and purchase other services from ECCU pursuant to a written lease and services agreement. Charges of $57.3 thousand and $55.1 thousand for the six months ended June 30, 2015 and 2014, respectively, were incurred for these services and are included in office operations expense. The method used to arrive at the periodic charge is based on the fair market value of services provided.  We believe that this method is reasonable.

 

From time to time, we have purchased mortgage loans, including loan participation interests from ECCU, our largest equity owner.  During the six month periods ended June 30, 2015 and 2014, we did not purchase any loans from ECCU.  With regard to loans purchased from ECCU in prior years, we recognized $889.4 thousand and $895.2 thousand of interest income during the six months ended June 30, 2015 and 2014, respectively.  ECCU currently acts as the servicer for 16 of the 148 loans held in the Company’s loan portfolio.  Under the terms of the loan servicing agreement we entered into with ECCU, a servicing fee of 65 basis points is deducted from the interest payments the Company receives on wholly-owned loans ECCU services on our behalf.  In lieu of a servicing fee, loan participations the Company purchases from ECCU generally have pass-through rates which are up to 75 basis points lower than the loan’s contractual rate.  The Company negotiates the pass-through interest rates with ECCU on a loan by loan basis.  At June 30, 2015, the Company’s investment in wholly-owned loans serviced by ECCU totaled $6.1 million, while the Company’s investment in loan participations serviced by ECCU totaled $17.7 million.  From time to time, the Company pays fees for additional services ECCU provides for servicing these loans.  We paid fewer than one thousand dollars of such fees during the six months ended June 30, 2015 and 2014.

 

ECCU has, from time to time, purchased or repurchased loans from the Company.  Each sale or purchase of a mortgage loan investment or participation interest with ECCU was consummated under a Related Party Transaction Policy adopted by the Company’s Board.  The Company sold $541.0 thousand in whole loans to ECCU during the

F-11

 


 

 

six month period ended June 30, 2014No gains or losses were recognized on these transactions.  We did not sell any loans to ECCU during the six months ended June 30, 2015.

 

On October 6, 2014, MP Securities, our wholly-owned subsidiary, entered into a Networking Agreement with ECCU pursuant to which MP Securities will assign one or more registered sales representatives to one or more locations designated by ECCU and offer investment products, investment advisory services, insurance products, annuities and mutual fund investments to ECCU’s members. MP Securities has agreed to offer only those investment products and services that have been approved by ECCU or its Board of Directors and comply with applicable investor suitability standards required by federal and state securities laws and regulations. MP Securities will offer these products and services to ECCU members in accordance with NCUA rules and regulations and in compliance with its membership agreement with FINRA. MP Securities has agreed to compensate ECCU for permitting it to use the designated location to offer such products and services to ECCU’s members under an arrangement that will entitle ECCU to be paid a percentage of total revenue received by MP Securities from transactions conducted for or on behalf of ECCU members.  The Networking Agreement may be terminated by either ECCU or MP Securities without cause upon thirty days prior written notice.  MP Securities paid $9.6 thousand to ECCU under the terms of this agreement during the six months ended June 30, 2015.

 

Other Related Party Transactions

 

From time to time, our Board and members of our executive management team have purchased investor notes from us. Investor notes payable to related parties totaled $275 thousand and $274 thousand at June 30, 2015 and December 31, 2014, respectively. 

 

On August 14th, 2013, the Company entered into a Loan Participation Agreement with Western Federal Credit Union (“WFCU”).  WFCU is an owner of both the Company’s Class A Common Units and Series A Preferred Units.  Under this agreement, we sold WFCU a $5.0 million loan participation interest in one of our mortgage loan interests.  As part of this agreement, we retained the right to service the loan, and we charge WFCU 50 basis points for servicing the loan.

 

We have entered into a selling agreement with our wholly-owned subsidiary, MP Securities, pursuant to which MP Securities will sell our Subordinated Capital Notes and our International Notes.  The sales commissions and cost reimbursements paid to any broker-dealer firms that are engaged to assist in the distribution of such certificates will not exceed 3% of the amount of certificates sold. 

 

We also entered into a selling agreement with MP Securities pursuant to which MP Securities served as our selling agent in distributing our Class A Notes.  Under the terms of the Class A Notes Offering, MP Securities received a selling concession for acting as a participating broker ranging from 1.25% to 5 % on the sale of a fixed series note, 5% on the sale of a flex series note and an amount equal to .25% per annum on the average note balance for a variable series note.  Effective as of January 31, 2014, MP Securities became the managing broker of the Class A Note offering and receives an additional 0.5% on all new note sales as well as 0.25% on note sales made to a repeat purchaser.  No concessions were paid on any accrued interest that is added to the principal of a Class A Note pursuant to an interest deferral election made by the investor.  In addition, we have signed an Administrative Services Agreement with MP Securites which stipulates that we will provide certain services to MP Securities.  These services include the lease of office space, use of equipment, including computers and phones, and payroll and personnel services. 

 

Effective as of January 2015, we have discontinued the sale of our Class A Notes.  Pursuant to a Registration Statement filed with the SEC and declared effective on January 6, 2015, we are offering our Class 1 Notes as a replacement debt security for our Class A Notes.  We have also entered into a Managing Participating Broker Agreement with MP Securities pursuant to which MP Securities will act as the managing broker for the offering of our Class 1 Notes.  As the managing participating broker, MP Securities will maintain sales records, process and approve investor applications, conduct retail and wholesale marketing activities for sales of the Class 1 Notes and undertake its own due diligence review of the offering.  MP Securities does not serve as a lead underwriter, distribution manager or syndicate manager for the offering.

 

F-12

 


 

 

Under the terms of the Managing Participating Broker Dealer Agreement (the “MPB Agreement”) entered into with us and MP Securities and possible participating brokers in the future, we will pay gross selling commissions ranging from 1.25% to 1.75% for the sale of Fixed Series Class 1 Notes and an amount equal to .50% of the amount of Variable  Series Class 1 Notes sold plus an amount equal to .25% per annum on the average note balance of such Variable Series Class 1 Note.  Both the gross commissions and managing participating broker commissions will be reduced by .25% of the total amount of each note sold in the offering to a repeat purchaser who is then, or has been within the immediately preceding thirty (30) days, an owner of one of our investor notes.  No commissions are paid on the accrued interest deferred and added to the principal balance of a note when an investor elects to defer interest received on a note.  In the event MP Securities provides wholesale services in connection with the Class 1 Notes offering, we may reimburse MP Securities and any other selling group member up to $40,000 in wholesaling expenses.  As of the date of this Report, no wholesaling expenses have been paid to MP Securities or any other selling group member under the Class 1 Notes offering.

 

In connection with the Company’s Secured Note offering, the Company has engaged MP Securities to act as the Company’s managing broker for the offering.  Under the terms of a Managing Broker-Dealer Agreement entered into by and between the Company and MPS Securities, the Company will pay selling commissions ranging from 2% on our Secured Notes with a 18-month maturity to 5% on Secured Notes with a 54-month maturity, with total selling commissions not to exceed 5%.

 

Pursuant to a Loan and Security Agreement, dated December 15, 2014, entered into by and among the Company, MPF and the holders of our Secured Notes (the “Loan Agreement”), MPF will serve as the collateral agent for the Secured Notes.  The Company will pledge and deliver mortgage loans and cash to MPF to serve as collateral for the Secured Notes.  As custodian and collateral agent for the Secured Notes, MPF will monitor the Company’s compliance with the terms of the Loan Agreement, take possession of, hold, operate, manage or sell the collateral conveyed to MPF for the benefit of the Secured Note holders.  MPF is further authorized to pursue any remedy at law or in equity after an event of default occurs under the Loan Agreement.

 

To assist in evaluating any related transactions we may enter into with a related party, our Board has adopted a Related Party Transaction Policy. Under this policy, a majority of the members of our Board and majority of our independent Board members must approve a material transaction that we enter into with a related party.  As a result, all transactions that we undertake with an affiliate or related party are on terms believed by our management to be no less favorable than are available from unaffiliated third parties and are approved by a majority of our independent Board members.

 

 

3.  Loans Receivable and Allowance for Loan Losses

 

We originate church mortgage loans, participate in church mortgage loans and also purchase entire church mortgage loans.  The loans fall into four classes:  whole loans for which the Company possesses the first collateral position, whole loans that are either unsecured or for which the Company possesses a junior collateral position, participated loans for which the Company possesses the first collateral position and participated loans for which the Company possesses a junior collateral position.  All of the loans are made to various evangelical churches and related organizations, primarily to purchase, construct or improve facilities. Loan maturities extend through 2024. Loans yielded a weighted average of 6.33%  and 6.28% as of June 30, 2015 and December 31, 2014, respectively. A summary of the Company’s mortgage loans owned as of June 30, 2015 and December 31, 2014 is as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

F-13

 


 

 

 

 

June 30,

 

December 31

 

 

2015

 

2014

 

 

 

 

 

 

 

Loans to evangelical churches and related organizations:

 

 

 

 

 

 

Real estate secured

 

$

136,128 

 

$

135,243 

Unsecured

 

 

145 

 

 

158 

Total loans

 

 

136,273 

 

 

135,401 

 

 

 

 

 

 

 

Deferred loan fees, net

 

 

(691)

 

 

(565)

Loan discount

 

 

(781)

 

 

(796)

Allowance for loan losses

 

 

(2,403)

 

 

(2,454)

Loans, net

 

$

132,398 

 

$

131,586 

 

Allowance for Loan Losses

 

The Company has established an allowance for loan losses of $2.4 million and $2.5 million as of June 30, 2015 and December 31, 2014, respectively, for loans held in the Company’s mortgage portfolio. For the six month period ended June 30, 2015, we recorded $40 thousand in charge-offs on our mortgage loan investments.  For the year ended December 31, 2014, we recorded  $584 thousand in charge-offs on our mortgage loan investments. Management believes that the allowance for loan losses as of June 30, 2015 and December 31, 2014 is appropriate.

 

Changes in the allowance for loan losses for the six month period ended June 30, 2015 and the year ended December 31, 2014 are as follows (dollars in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Six months ended

 

Year ended

 

 

June 30, 2015

 

December 31, 2014

 

 

 

 

 

 

 

Balance, beginning of period

 

$

2,454 

 

$

2,856 

Provision for loan loss

 

 

--

 

 

252 

Chargeoffs

 

 

(40)

 

 

(584)

Transfer to loan discount

 

 

--

 

 

(54)

Accretion of allowance related to restructured loans

 

 

(11)

 

 

(16)

Balance, end of period

 

$

2,403 

 

$

2,454 

 

Non-Performing Loans

 

Non-performing loans include non-accrual loans, loans 90 days or more past due and still accruing, restructured loans, and other impaired loans where the net present value of estimated future cash flows is lower than the outstanding principal balance.  Non-accrual loans represent loans on which interest accruals have been discontinued.  Restructured loans are loans in which the borrower has been granted a concession on the interest rate or the original repayment terms due to financial distress. Non-performing loans are closely monitored on an ongoing basis as part of our loan review and work-out process.  The potential risk of loss on these loans is evaluated by comparing the loan balance to the fair value of any underlying collateral or the present value of projected future cash flows.  The following is a summary of the recorded balance of our nonperforming loans (dollars in thousands) as of June 30, 2015, December 31, 2014 and June 30, 2014:

F-14

 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

June 30,

 

December 31,

 

June 30,

 

 

2015

 

2014

 

2014

 

 

 

 

 

 

 

 

 

 

Impaired loans with an allowance for loan loss

 

$

9,443 

 

$

8,696 

 

$

11,895 

Impaired loans without an allowance for loan loss

 

 

2,199 

 

 

3,290 

 

 

4,906 

Total impaired loans, before discounts

 

 

11,642 

 

 

11,986 

 

 

16,801 

Discounts on impaired loans

 

 

693 

 

 

693 

 

 

679 

Total impaired loans, net of discounts

 

$

10,949 

 

$

11,293 

 

$

16,122 

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses related to impaired loans

 

$

1,620 

 

$

1,670 

 

$

2,160 

 

 

 

 

 

 

 

 

 

 

Total non-accrual loans

 

$

8,495 

 

$

8,805 

 

$

15,495 

 

 

 

 

 

 

 

 

 

 

Total loans past due 90 days or more and still accruing

 

$

--

 

$

--

 

$

--

 

We had eight nonaccrual loans as of June 30, 2015 and December 31, 2014. 

The Company’s loan portfolio is comprised of one segment – church and ministry loans. The loans fall into four classes: whole loans for which the Company possesses the first collateral position, whole loans that are either unsecured or for which the Company possesses a junior collateral position, participated loans for which the Company possesses the first collateral position, and participated loans for which the Company possesses a junior collateral position.

 

Loans by portfolio segment (church loans) and the related allowance for loan losses are presented below. Loans and the allowance for loan losses are further segregated by impairment methodology (dollars in thousands).

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans and Allowance for Loan Losses (by segment)

 

 

As of

 

 

 

 

 

 

 

 

 

June 30, 2015

 

December 31, 2014

 

 

 

 

 

 

 

Loans:

 

 

 

 

 

 

Individually evaluated for impairment

 

$

11,642 

 

$

11,293 

Collectively evaluated for impairment 

 

 

124,631 

 

 

124,108 

Balance

 

$

136,273 

 

$

135,401 

 

 

 

 

 

 

 

Allowance for loan losses:

 

 

 

 

 

 

Individually evaluated for impairment

 

$

1,620 

 

$

1,670 

Collectively evaluated for impairment 

 

 

783 

 

 

784 

Balance

 

$

2,403 

 

$

2,454 

 

The Company has established a standard loan grading system to assist management and loan review personnel in their analysis and supervision of the loan portfolio.  The following table is a summary of the loan portfolio credit

F-15

 


 

 

quality indicators by loan class at June 30, 2015 and December 31, 2014, which is the date on which the information was updated for each credit quality indicator (dollars in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Credit Quality Indicators (by class)

As of June 30, 2015

 

 

Wholly-Owned First

 

Wholly-Owned Junior

 

Participation First

 

Participation Junior

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Grade:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

94,389 

 

 

4,943 

 

 

18,041 

 

 

--

 

 

117,373 

Watch

 

 

5,607 

 

 

3,148 

 

 

1,651 

 

 

--

 

 

10,406 

Substandard

 

 

7,530 

 

 

213 

 

 

--

 

 

--

 

 

7,743 

Doubtful

 

 

--

 

 

--

 

 

751 

 

 

--

 

 

751 

Loss

 

 

--

 

 

--

 

 

--

 

 

--

 

 

--

Total

 

$

107,526 

 

$

8,304 

 

$

20,443 

 

$

--

 

$

136,273 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Credit Quality Indicators (by class)

As of  December 31, 2014

 

 

Wholly-Owned First

 

Wholly-Owned Junior

 

Participation First

 

Participation Junior

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Grade:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

89,708 

 

 

2,347 

 

 

19,981 

 

 

925 

 

 

112,961 

Watch

 

 

4,512 

 

 

2,637 

 

 

1,672 

 

 

--

 

 

8,821 

Substandard

 

 

9,472 

 

 

3,396 

 

 

--

 

 

--

 

 

12,868 

Doubtful

 

 

--

 

 

--

 

 

751 

 

 

--

 

 

751 

Loss

 

 

--

 

 

--

 

 

--

 

 

--

 

 

--

Total

 

$

103,692 

 

$

8,380 

 

$

22,404 

 

$

925 

 

$

135,401 

 

 

The following table sets forth certain information with respect to the Company’s loan portfolio delinquencies by loan class and amount at June 30, 2015 and at December 31, 2014 (dollars in thousands):

 

 

 

 

 

 

 

 

 

 

 

F-16

 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Age Analysis of Past Due Loans (by class)

As of June 30, 2015

 

 

30-59 Days Past Due

 

60-89 Days Past Due

 

Greater Than 90 Days

 

Total Past Due

 

Current

 

Total Loans

 

Recorded Investment 90 Days or more and Accruing

Church loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Wholly-Owned First

 

$

3,148 

 

 

1,151 

 

 

1,073 

 

 

5,372 

 

 

102,154 

 

 

107,526 

 

 

--

Wholly-Owned Junior

 

 

--

 

 

213 

 

 

--

 

 

213 

 

 

8,091 

 

 

8,304 

 

 

--

Participation First

 

 

--

 

 

2,399 

 

 

751 

 

 

3,150 

 

 

17,293 

 

 

20,443 

 

 

--

Participation Junior

 

 

--

 

 

--

 

 

--

 

 

--

 

 

--

 

 

--

 

 

--

Total

 

$

3,148 

 

$

3,763 

 

$

1,824 

 

$

8,735 

 

$

127,538 

 

$

136,273 

 

$

--

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Age Analysis of Past Due Loans (by class)

As of December 31, 2014

 

 

30-59 Days Past Due

 

60-89 Days Past Due

 

Greater Than 90 Days

 

Total Past Due

 

Current

 

Total Loans

 

Recorded Investment 90 Days or more and Accruing

Church loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Wholly-Owned First

 

$

2,783 

 

 

2,125 

 

 

1,082 

 

 

5,990 

 

 

97,702 

 

 

103,692 

 

$

--

Wholly-Owned Junior

 

 

--

 

 

--

 

 

--

 

 

--

 

 

8,380 

 

 

8,380 

 

 

--

Participation First

 

 

1,785 

 

 

--

 

 

751 

 

 

2,536 

 

 

19,868 

 

 

22,404 

 

 

--

Participation Junior

 

 

--

 

 

--

 

 

--

 

 

--

 

 

925 

 

 

925 

 

 

--

Total

 

$

4,568 

 

$

2,125 

 

$

1,833 

 

$

8,526 

 

$

126,875 

 

$

135,401 

 

$

--

 

 

The following tables are summaries of impaired loans by loan class as of and for the six months ended June 30, 2015 and 2014, and the year ended December 31, 2014, respectively.  The recorded investment in impaired loans reflects the unpaid principal balance less discounts and interest payments taken against principal, whereas the unpaid principal balance reflects the contractual principal balance owed by the borrower (dollars in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

F-17

 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Impaired Loans (by class)

As of and for the three months ended June 30, 2015

 

 

Recorded Investment

 

Unpaid Principal Balance

 

Related Allowance

 

Average Recorded Investment

 

Interest Income Recognized

With no allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Church loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Wholly-Owned First

 

$

1,826 

 

$

2,693 

 

$

--

 

$

1,851 

 

$

--

Wholly-Owned Junior

 

 

207 

 

 

213 

 

 

--

 

 

207 

 

 

Participation First

 

 

--

 

 

--

 

 

--

 

 

--

 

 

--

Participation Junior

 

 

--

 

 

--

 

 

--

 

 

--

 

 

--

With an allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Church loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Wholly-Owned First

 

 

5,062 

 

 

6,199 

 

 

1,034 

 

 

5,107 

 

 

18 

Wholly-Owned Junior

 

 

3,103 

 

 

3,148 

 

 

293 

 

 

3,108 

 

 

39 

Participation First

 

 

751 

 

 

883 

 

 

293 

 

 

751 

 

 

--

Participation Junior

 

 

--

 

 

--

 

 

--

 

 

--

 

 

--

Total:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Church loans

 

$

10,949 

 

$

13,136 

 

$

1,620 

 

$

11,024 

 

$

59 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Impaired Loans (by class)

As of and for the six months ended June 30, 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Recorded Investment

 

Unpaid Principal Balance

 

Related Allowance

 

Average Recorded Investment

 

Interest Income Recognized

With no allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Church loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Wholly-Owned First

 

$

1,826 

 

$

2,693 

 

$

--

 

$

1,890 

 

$

--

Wholly-Owned Junior

 

 

207 

 

 

213 

 

 

--

 

 

207 

 

 

Participation First

 

 

--

 

 

--

 

 

--

 

 

--

 

 

--

Participation Junior

 

 

--

 

 

--

 

 

--

 

 

--

 

 

--

With an allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Church loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Wholly-Owned First

 

 

5,062 

 

 

6,199 

 

 

1,034 

 

 

5,152 

 

 

29 

Wholly-Owned Junior

 

 

3,103 

 

 

3,148 

 

 

293 

 

 

3,117 

 

 

79 

Participation First

 

 

751 

 

 

883 

 

 

293 

 

 

751 

 

 

--

Participation Junior

 

 

--

 

 

--

 

 

--

 

 

--

 

 

--

Total:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Church loans

 

$

10,949 

 

$

13,136 

 

$

1,620 

 

$

11,117 

 

$

112 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

F-18

 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Impaired Loans (by class)

As of and for the Year Ended December 31, 2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Recorded Investment

 

Unpaid Principal Balance

 

Related Allowance

 

Average Recorded Investment

 

Interest Income Recognized

With no allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Church loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Wholly-Owned First

 

$

2,873 

 

$

3,786 

 

$

--

 

$

3,208 

 

$

Wholly-Owned Junior

 

 

208 

 

 

214 

 

 

--

 

 

210 

 

 

12 

Participation First

 

 

--

 

 

--

 

 

--

 

 

--

 

 

--

Participation Junior

 

 

--

 

 

--

 

 

--

 

 

--

 

 

--

With an allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Church loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Wholly-Owned First

 

 

4,325 

 

 

5,207 

 

 

1,083 

 

 

4,409 

 

 

76 

Wholly-Owned Junior

 

 

3,136 

 

 

3,181 

 

 

295 

 

 

3,162 

 

 

160 

Participation First

 

 

751 

 

 

883 

 

 

292 

 

 

2,604 

 

 

--

Participation Junior

 

 

--

 

 

--

 

 

--

 

 

--

 

 

--

Total:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Church loans

 

$

11,294 

 

$

13,272 

 

$

1,670 

 

$

13,593 

 

$

250 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Impaired Loans (by class)

As of and for the three months ended June 30, 2014

 

 

Recorded Investment

 

Unpaid Principal Balance

 

Related Allowance

 

Average Recorded Investment

 

Interest Income Recognized

With no allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Church loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Wholly-Owned First

 

$

4,108 

 

$

5,074 

 

$

--

 

$

4,122 

 

$

14 

Wholly-Owned Junior

 

 

210 

 

 

216 

 

 

--

 

 

210 

 

 

Participation First

 

 

192 

 

 

240 

 

 

--

 

 

194 

 

 

--

Participation Junior

 

 

--

 

 

--

 

 

--

 

 

--

 

 

--

With an allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Church loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Wholly-Owned First

 

 

5,156 

 

 

5,704 

 

 

1,104 

 

 

5,183 

 

 

43 

Wholly-Owned Junior

 

 

3,169 

 

 

3,214 

 

 

298 

 

 

3,173 

 

 

40 

Participation First

 

 

3,306 

 

 

3,439 

 

 

758 

 

 

3,306 

 

 

--

Participation Junior

 

 

--

 

 

--

 

 

--

 

 

--

 

 

--

Total:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Church loans

 

$

16,141 

 

$

17,887 

 

$

2,160 

 

$

16,188 

 

$

100 

F-19

 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Impaired Loans (by class)

As of and for the six months ended June 30, 2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Recorded Investment

 

Unpaid Principal Balance

 

Related Allowance

 

Average Recorded Investment

 

Interest Income Recognized

With no allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Church loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Wholly-Owned First

 

$

4,108 

 

$

5,074 

 

$

--

 

$

4,025 

 

$

27 

Wholly-Owned Junior

 

 

210 

 

 

216 

 

 

--

 

 

217 

 

 

Participation First

 

 

192 

 

 

240 

 

 

--

 

 

880 

 

 

--

Participation Junior

 

 

--

 

 

--

 

 

--

 

 

--

 

 

--

With an allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Church loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Wholly-Owned First

 

 

5,156 

 

 

5,704 

 

 

1,104 

 

 

5,140 

 

 

89 

Wholly-Owned Junior

 

 

3,169 

 

 

3,214 

 

 

298 

 

 

3,219 

 

 

80 

Participation First

 

 

3,306 

 

 

3,439 

 

 

758 

 

 

3,174 

 

 

--

Participation Junior

 

 

--

 

 

--

 

 

--

 

 

--

 

 

--

Total:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Church loans

 

$

16,141 

 

$

17,887 

 

$

2,160 

 

$

16,655 

 

$

202 

 

A summary of nonaccrual loans by loan class at June 30, 2015 and December 31, 2014 is as follows (dollars in thousands):

 

 

 

 

 

 

 

 

 

Loans on Nonaccrual Status (by class)

As of June 30, 2015

 

 

 

 

Church loans:

 

 

 

Wholly-Owned First

 

$

7,530 

Wholly-Owned Junior

 

 

214 

Participation First

 

 

751 

Participation Junior

 

 

--

Total

 

$

8,495 

 

 

F-20

 


 

 

 

 

 

 

 

 

 

 

 

 

 

Loans on Nonaccrual Status (by class)

As of December 31, 2014

 

 

 

 

Church loans:

 

 

 

Wholly-Owned First

 

$

7,840 

Wholly-Owned Junior

 

 

214 

Participation First

 

 

751 

Participation Junior

 

 

--

Total

 

$

8,805 

 

We did not restructure any loans during the six months ended June 30, 2015 or 2014. 

 

 

No troubled debt restructurings defaulted during the six months ended June 30, 2015 or 2014.  

 

 

Loans modified in a troubled debt restructuring are closely monitored for delinquency as an early indicator for future default.  If loans modified in a troubled debt restructuring subsequently default, management evaluates such loans for potential further impairment.  As a result of this evaluation, specific reserves may be increased or adjustments may be made in the allocation of reserves.

 

As of June 30, 2015, no additional funds were committed to be advanced in connection with loans modified in troubled debt restructurings.

 

4.  Foreclosed Assets

 

Our foreclosed assets at June 30, 2015 consist of seven properties.  We held $3.9 million in foreclosed assets at June 30, 2015 and December 31, 2014.  For the six month periods ended June 30, 2015 and 2014, we recorded $23 thousand and $899 thousand in provisions for losses on foreclosed assets, respectivelyWe recorded $2.4 million in loss provisions on foreclosed assets recorded for the year ended December 31, 2014.

 

Foreclosed assets are presented net of an allowance for losses.  An analysis of the allowance for losses on foreclosed assets is as follows (dollars in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for Losses on Foreclosed Assets for the periods ended June 30 and December 31,

 

 

2015

 

2014

Balance, beginning of period

 

$

2,431 

 

$

13 

Provision for losses

 

 

23 

 

 

2,431 

Charge-offs

 

 

--

 

 

(13)

Recoveries

 

 

--

 

 

--

Balance, end of period

 

$

2,454 

 

$

2,431 

 

Expenses applicable to foreclosed assets include the following (dollars in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

F-21

 


 

 

 

 

Foreclosed Asset Expenses (Income) for the three months ended June 30,

 

 

2015

 

2014

Net loss (gain) on sale of real estate

 

$

--

 

$

(5)

Provision for losses

 

 

23 

 

 

899 

Operating expenses, net of rental income

 

 

32 

 

 

(168)

Net expense

 

$

55 

 

$

726 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreclosed Asset Expenses (Income) for the six months ended June 30,

 

 

2015

 

2014

Net loss (gain) on sale of real estate

 

$

--

 

$

(5)

Provision for losses

 

 

23 

 

 

899 

Operating expenses, net of rental income

 

 

27 

 

 

(134)

Net expense

 

$

50 

 

$

760 

 

 

 

 

5.  Loan Participation Sales

 

During the six months ended June 30, 2015, we sold participations in seven church loans totaling $6.0 million while retaining servicing responsibilities on the loans.  As a result of these sales, we recorded servicing assets totaling $59 thousand.  During the year ended December 31, 2014, the Company sold participations in 13 church loans totaling $13.1 million.  As a result of these sales, we recorded servicing assets totaling $83 thousand.  Servicing assets are amortized using the interest method as an adjustment to interest income.  Amortization totaled $29 thousand for the six months ended June 30, 2015

 

A summary of servicing assets for the six months ended June 30, 2015 and the year ended December 31, 2014 is as follows (dollars in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2015

 

2014

Balance, beginning of period

$

184 

 

$

153 

Additions:

 

 

 

 

 

Servicing obligations from sale of loan participations

 

59 

 

 

83 

Subtractions:

 

 

 

 

 

Amortization

 

(29)

 

 

(52)

Balance, end of period

$

214 

 

$

184 

 

 

 

 

6.  Line of Credit and Other Borrowings from Financial Institutions

 

Members United Facilities

 

On November 4, 2011, the Company and the National Credit Union Administration Board As Liquidating Agent of Members United Corporate Federal Credit Union (“Lender”) entered into an $87.3 million credit facility refinancing transaction (the “MU Credit Facility”).  The MU Credit Facility replaced the original $100 million CUSO Line entered into by and between the Company and Members United Corporate Federal Credit Union on

F-22

 


 

 

May 7, 2008.  Unless the principal amount of the indebtedness due is accelerated under the terms of the MU Credit Facility loan documents, the principal balance and any interest due on the MU Credit Facility will mature on October 31, 2018.  Accrued interest is due and payable monthly in arrears on the MU Credit Facility on the first day of each month at the lesser of the maximum interest rate permitted by applicable law under the loan documents or 2.525%.  The term loan may be repaid or retired without penalty, but any amounts repaid or prepaid under the MU Credit Facility may not be re-borrowed.  The balance of the MU Credit Facility was $71.7 million and $73.1 million at June 30, 2015 and December 31, 2014, respectively.

 

The MU Credit Facility includes a number of borrower covenants, including affirmative covenants to maintain the collateral free of liens, to timely pay the amounts due on the facility, to provide the Lender with interim or annual financial statements and annual and periodic reports filed with the U.S. Securities and Exchange Commission and maintain a minimum collateralization ratio of at least 128%.  If at any time the Company fails to maintain its required minimum collateralization ratio, it will be required to deliver cash or qualifying mortgage loans in an amount sufficient to enable it to meet its obligation to maintain a minimum collateralization ratio.  At December 31, 2014, the collateral securing the MU Credit Facility had an aggregate principal balance of $92.0 million.  This represented a deficit of $1.6 million from the required collateral at December 31, 2014.  As a matter of expediency, the NCUA accepted a cash pledge in addition to the balance of loans pledged as collateral in satisfaction of the minimum collateralization ratio at December 31, 2014.  The Company was not required to make an additional principal payment to satisfy the deficit.  On March 30, 2015, we reached an agreement with the NCUA to amend the MU Credit Facility, including a reduction of the minimum collateralization ratio.  See “Line of Credit and Other Borrowings – Amendments to our Credit Facility Agreements” below.

 

In addition to the minimum collateralization requirement, the MU Credit Facility also includes covenants which prevent the Company from renewing or extending a loan pledged as collateral under this facility unless certain conditions have been met and requires the borrower to deliver current financial statements to the Company.  Under the terms of the MU Credit Facility, the Company has established a lockbox maintained for the benefit of Lender that will receive all payments made by collateral obligors.  The Company’s obligation to repay the outstanding balance on this facility may be accelerated upon the occurrence of an “Event of Default” as defined in the MU Credit Facility.  Such Events of Default include, among others, failure to make timely payments due under the MU Credit Facility and the Company's breach of any of its covenants.  As of June 30, 2015 and December 31, 2014, the Company was in compliance with its covenants under the MU Credit Facility.

 

WesCorp Facility

 

On November 4, 2011, the Company and the National Credit Union Administration Board As Liquidating Agent of Western Corporate Federal Credit Union (previously herein defined as “Lender”) entered into a $23.5 million credit facility refinancing transaction (the “WesCorp Credit Facility Extension”).  The WesCorp Credit Facility Extension amends, restates and replaces the WesCorp Facility entered into by and between the Company and Western Corporate Federal Credit Union on November 30, 2009.  Unless the principal amount due on the WesCorp Credit Facility Extension is accelerated under the terms of the loan documents evidencing such credit facility, the principal balance and any interest due on the facility will be payable in full on October 31, 2018.  Accrued interest on the WesCorp Credit Facility Extension is due monthly in arrears on the first day of each month at the lesser of the maximum rate permitted by applicable law under the loan documents or 2.525%.  The term loan may be repaid or retired without penalty, but any amounts repaid or prepaid under the WesCorp Credit Facility Extension may not be re-borrowed.  As of June 30, 2015 and December 31, 2014, $20.4 and $20.8 million, respectively, was outstanding on the WesCorp Credit Facility Extension.

 

The WesCorp Credit Facility Extension includes a number of borrower covenants, including affirmative covenants to maintain the collateral free of liens, to timely pay the amounts due on the facility, to provide the Lender with interim or annual financial statements and annual and periodic reports filed with the U.S. Securities and Exchange Commission and maintain a minimum collateralization ratio of at least 150%.  If at any time the Company fails to maintain its required minimum collateralization ratio, it will be required to deliver cash or qualifying mortgage loans in an amount sufficient to enable it to meet its obligation to maintain a minimum collateralization ratio.  As of December 31, 2014, the collateral securing the WesCorp Credit Facility Extension had an aggregate principal balance of $29.9 million. This represented a deficit of $1.3 million from the required collateral at December 31, 2014.  As a matter of expediency, the NCUA accepted a cash pledge in addition to the balance of loans pledged as

F-23

 


 

 

collateral in satisfaction of the minimum collateralization ratio at December 31, 2014.  Pursuant to a waiver granted by the NCUA, the Company was not required to make an additional principal payment to satisfy the deficiency.  As of June 30, 2015 and December 31, 2014, the Company was in compliance with its covenants under the Wescorp Credit Facility Extension. On March 30, 2015, we reached an agreement with the NCUA to amend the Wescorp Credit Facility Extension, which included a reduction in the minimum collateralization ratio required to be met for the facility.  See Line of Credit and Other Borrowings – Amendments to our Credit Facility Agreements” below.

 

Future estimated principal pay downs of our borrowings from financial institutions during the twelve month periods ending June 30 are as follows (dollars in thousands):  

 

 

 

 

 

 

 

 

 

2016

 

$

3,689 

2017

 

 

3,796 

2018

 

 

3,893 

2019

 

 

80,682 

 

 

$

92,060 

 

 

Amendments to our Credit Facility Agreements

 

On March 30, 2015, we and the NCUA entered into an agreement to amend to the Loan and Security Agreement (the “LSA Amendments”) for both the MU Credit Facility and the WesCorp Credit Facility.  Under the terms of the LSA Amendments, the following changes to our credit facility agreements were made:

 

 

 

 

 

Members United and WesCorp Credit Facilities

 

Previous

Amended Facility

Minimum collateralization ratio and minimum combined collateralization ratio

128% on the Members United facility and 150% on the WesCorp facility

110% on each facility and 120% combined portfolio

Loan to value ratio at time loan is pledged.

80%

80%

 

Combined loan to value which does not cause  combined weighted average loan portfolio ratio to exceed a specified amount

 

No requirement

 

70%

Debt service coverage ratio at time loan is pledged.

110%

110%

 

Combined weighted average portfolio debt service coverage ratio to meet a minimum specified amount.

 

No requirement

 

110% on each

Facility

and

115% on combined portfolio

Permit cash collateral substitution

Not available

Yes, at 1:1 ratio

F-24

 


 

 

Maximum weighted average risk rating of notes held as collateral

No requirement

3.0 on each facility

and 2.85 on

combined portfolio

If the Company receives proceeds from the sale of a collateral loan, it will be required to prepay note in amount sufficient to meet minimum collateralization ratio and combined minimum collateralization ratio

Company must meet the minimum

collateralization ratio for each facility

Company must meet the minimum collateralization

ratio requirement

and combined minimum

collateralization

ratio requirement

Ability to substitute Collateral

Ability to substitute mortgage collateral

Ability to substitute cash in addition to mortgage collateral

Credit Manager’s Report

No requirement

On a quarterly basis, the Company must deliver a credit manager’s report

 

At June 30, 2015, the collateral securing the Members United Credit Facility had an aggregate principal balance of $85.2 million and the collateral securing the Wescorp Credit Facility Extension had an aggregate principal balance of $26.6 million.  In total, the collateral securing both facilities satisfies the 120% minimum collateralization ratio required by the LSA Amendments.

 

 

 

 

7.  Notes Payable

 

In addition to borrowings from financial institutions, we also rely on our investor notes to fund investments in mortgage loan assets and fund our general operations. Except for our private offering of secured notes, the notes are unsecured and are payable to investors who have purchased the securities, including individuals, churches, and Christian ministries, many of whom are members of ECCU. Notes pay interest at stated spreads over an index rate that is adjusted every month. Interest can be reinvested or paid at the investor's option. The Company may repurchase all or a portion of these notes at any time at its sole discretion, and may allow investors to redeem their notes prior to maturity at its sole discretion.  We have offered our investor notes under registered public offerings with the SEC and in private placements exempt under the provisions of the Securities Act of 1933, as amended.  The sale of our Alpha Class Notes was discontinued in April 2008. The final Alpha Class Note was repaid during the six months ended June 30, 2014.  There were no Alpha Class Notes outstanding as of June 30, 2015.

 

In addition to the Alpha Class Notes, the Company has also offered its Class A Notes in three series, including a Fixed Series, Flex Series and Variable Series pursuant to registration statements filed with the SEC.    On June 24, 2011, we filed a Registration Statement with the SEC seeking to register an additional $75 million of the Company’s Class A Notes.  All of the Class A Notes are unsecured.  The offering includes three categories of notes, including a fixed interest note, a variable interest note, and a flex note, which allows borrowers to increase their interest rate once a year with certain limitations.  The interest rate the Company pays on the Fixed Series Notes and the Flex Series Notes are determined by reference to the Swap Index, an index that is based upon a weekly average Swap rate reported by the Federal Reserve Board, and is in effect on the date they are issued, or in the case of the Flex Series Notes, on the date the interest rate is reset. These notes bear interest at the Swap Index plus a rate spread of 1.7% to 2.5% and have maturities ranging from 12 to 84 months.  The interest rate the Company pays on a Variable Series Note is determined by reference to the three month LIBOR rate in effect on the date the interest rate is set plus a rate spread of 1.50% to 1.80%

 

F-25

 


 

 

The Class A Notes also contain restrictive covenants pertaining to paying dividends, making redemptions, acquiring, purchasing or making certain payments, requiring the maintenance of minimum tangible net worth, limitations on the issuance of additional notes and incurring of indebtedness.  The Class A Notes require the Company to maintain a minimum tangible adjusted net worth, as defined in the Class A Notes Trust Indenture Agreement, of not less than $4.0 million.  The Company’s other indebtedness, as defined in the Class A Notes Trust Indenture Agreement, and subject to certain exceptions enumerated therein, may not exceed $20.0 million outstanding at any time while any Class A Notes are outstanding.  The Company was in compliance with these covenants as of June 30, 2015. 

 

The Class A Notes have been issued under a Trust Indenture entered into between the Company and U.S. Bank National Association (US Bank).  The Class A Notes are part of up to $200 million of Class A Notes the Company may issue pursuant to the US Bank Indenture.  The Class A Note Offering expired on December 31, 2014 and the Company discontinued the sale of its Class A Notes as of that date.  At June 30, 2015 and December 31, 2014, $32.8 million and $41.1 million of these notes were outstanding, respectively.

 

In January 2015, the Company registered with the SEC $85.0 million of new Class 1 Notes in two series, including a Fixed Series and Variable Series.  This is a "best efforts" offering and will continue through December 31, 2017.  The offering includes two categories of notes, including a fixed interest note and a variable interest note.  The interest rates the Company will pay on the Fixed Series Notes are determined by reference to the Swap Index, an index that is based upon a weekly average Swap rate reported by the Federal Reserve Board, and is in effect on the date they are issued. These notes bear interest at the Swap Index plus a rate spread of 1.7% to 2.5% and have maturities ranging from 12 to 60 months.  The interest rates the Company pays on the Variable Series Notes are determined by reference to the Variable Index in effect on the date the interest rate is set and bear interest at a rate of the Swap Index plus a rate spread of 1.50% to 1.80%.  Effective as of January 6, 2015, the Variable Index is defined under the Class 1 Notes as the three month LIBOR rate. 

 

The Class 1 Notes also contain restrictive covenants pertaining to paying dividends, making redemptions, acquiring, purchasing or making certain payments, requiring the maintenance of minimum tangible net worth, limitations on the issuance of additional notes and incurring of indebtedness.  The Class 1 Notes require the Company to maintain a minimum tangible adjusted net worth, as defined in the Class 1 Notes Trust Indenture Agreement, of not less than $4.0 million.  The Company is not permitted to issue any Class 1 Notes if, after giving effect to such issuance, the Class 1 Notes then outstanding would have an aggregate unpaid balance exceeding $125.0 million.  The Company’s other indebtedness, as defined in the Class 1 Notes Trust Indenture Agreement, and subject to certain exceptions enumerated therein, may not exceed $20.0 million outstanding at any time while any Class 1 Notes are outstanding.

 

The Class 1 Notes were issued under a Trust Indenture between the Company and U.S. Bank National Association (“US Bank”).  The Class 1 Notes are part of up to $300 million of Class 1 Notes the Company may issue pursuant to the US Bank Indenture.  At June 30, 2015, $5.8 million of Class 1 Notes were outstanding.

 

From time to time, we have also sold unsecured general obligation notes having various terms to ministries and ministry related organizations in private offerings under the Securities Act of 1933, as amended.  Except for a small number of investors (in total not exceeding 35 persons), the holders of these notes are accredited investors within the  meaning of Regulation D under the Securities Act.

 

In 2012, the Company launched the sale of its 2012 Secured Investment Certificates pursuant to a limited offering to qualified investors that meet the requirements of Rule 506 of Regulation D.  The secured investment certificates were offered with maturity terms of 36,  60 and 84 months at an interest rate fixed on the date of issuance, as determined by the then current seven-day average rate reported by the U.S. Federal Reserve Board for interest rate swaps.  Wilmington Savings Fund Society, FSB, served as the trustee for the secured investment certificates.  Under the terms of the Trust Indenture entered into with Wilmington Savings Fund Society, FSB, the Company established a mortgage loan investment fund for the benefit of investors and is required to maintain a minimum collateralization ratio equal to at least 105% of the principal amount of secured investment certificates that are issued and outstanding.

 

At December 31, 2014, a total of $302 thousand of these secured certificates were outstanding and $318 thousand in cash was pledged as collateral on these notes.  Effective as of August 15, 2013, the Company discontinued the sale of its 2012 Secured Investment Certificates.  As of June 30, 2015, the Company had paid off all of the Secured

F-26

 


 

 

Investment Certificates and the Trust Indenture entered into with Wilmington Savings Fund Society has been terminated and the indenture discharged.

 

In January 2015, the Company began offering Secured Notes under a new private placement memorandum pursuant to the requirements of Rule 506 of Regulation D.  Under this offering, the Company may sell up to $80.0 million in Secured Notes to qualified investors.  The certificates require as collateral either cash pledged in the amount of 100% of the outstanding balance of the certificates or loans receivable pledged in the amount of 105% of the outstanding balance of the certificates.  At June 30, 2015, $1.7 million in Secured Notes were outstanding.

 

As part of this offering, the Company entered into a Loan and Security Agreement with MPF that appointed MPF as the collateral agent of any loans pledged as collateral for the Secured Notes.  At June 30, 2015, $1.8 million in loans were pledged as collateral on the Secured Notes.

 

In February 2013, the Company launched the sale of its Series 1 Subordinated Capital Notes pursuant to a limited private offering to qualified investors that meet the requirements of Rule 506 of Regulation D.  The Series 1 Subordinated Capital Notes have been offered with maturity terms from 12 to 60 months at an interest rate fixed on the date of issuance, as determined by the then current seven-day average rate reported by the U.S. Federal Reserve Board for interest rate swaps. A total of $2.9 million and $4.7 million in notes sold pursuant to this offering were outstanding at June 30, 2015 and December 31, 2014, respectively. 

 

In March 2013, the Company launched the sale of a new private offering of its 2013 International Notes.  This offering was made only to qualified investors that meet the requirements of Rule 902 of Regulation S. Under the Series 1 Subordinated Notes and 2013 International Notes offerings, the Company is subject to certain covenants, including limitations on restricted payments, limitations on the amount of notes that can be sold, restrictions on mergers and acquisitions, and proper maintenance of books and records.  The Company was in compliance with these covenants at June 30, 2015.  A total of $69 thousand and $345 thousand of its 2013 International Notes were outstanding at June 30, 2015 and December 31, 2014, respectively.

 

We have the following notes payable at June 30, 2015 (dollars in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SEC Registered Public Offerings

 

Amount

 

 

Weighted Average Interest Rate

 

Class A Offering

 

$

32,846 

 

 

3.84 

%

Class 1 Offering

 

 

5,843 

 

 

3.16 

%

 

 

 

 

 

 

 

 

Private Offerings

 

 

 

 

 

 

 

Special Offering

 

 

3,293 

 

 

3.40 

%

Special Subordinated Notes

 

 

2,883 

 

 

4.97 

%

Secured Notes

 

 

1,706 

 

 

3.41 

%

International Offering

 

 

69 

 

 

3.70 

%

Total

 

$

46,640 

 

 

3.78 

%

 

Future maturities for the Company’s investor notes during the twelve month periods ending June 30 are as follows (dollars in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

F-27

 


 

 

2016

 

$

19,061 

2017

 

 

7,848 

2018

 

 

7,291 

2019

 

 

6,478 

2020

 

 

5,962 

 

 

$

46,640 

 

 

 

 

 

 

 

8.  Preferred and Common Units Under LLC Structure

The Series A Preferred Units are entitled to receive a quarterly cash dividend that is 25 basis points higher than the one-year LIBOR rate in effect on the last day of the calendar month for which the preferred return is approvedThe Company has also agreed to set aside an annual amount equal to 10% of our net profits earned for any year, after subtracting from profits the quarterly Series A Preferred Unit dividends paid, for distribution to our Series A Preferred Unit holders.

The Series A Preferred Units have a liquidation preference of $100 per unit; have no voting rights; and are subject to redemption in whole or in part at the Company’s election on December 31 of any year, for an amount equal to the liquidation preference of each unit, plus any accrued and declared but unpaid quarterly dividends and preferred distributions on such units. The Series A Preferred Units have priority as to earnings and distributions over the Common Units. The resale of the Company’s Series A Preferred Units and Common Units are subject to the Company’s first right of refusal to purchase units proposed to be transferred.  Upon the Company’s failure to pay a quarterly dividends for four consecutive quarters, the holders of the Series A Preferred Units have the right to appoint two managers to the Company’s Board of Managers.  

The Class A Common Units have voting rights, but have no liquidation preference or rights to dividends, unless declared.

 

9.  Retirement Plans

 

401(k)

 

All of our employees are eligible to participate in the Automated Data Processing, Inc. (“ADP”) 401(k) plan effective as of the date their employment commences. No minimum service is required and the minimum age is 21. Each employee may elect voluntary contributions not to exceed 60% of salary, subject to certain limits based on U.S. tax law. The plan has a matching program, which qualifies as a Safe Harbor 401(k) plan. As a Safe Harbor Section 401(k) plan, the Company matches each eligible employee’s contribution, dollar for dollar, up to 3% of the employee’s compensation, and 50% of the employee’s contribution that exceeds 3% of their compensation, up to a maximum contribution of 5% of the employee’s compensation.  Company matching contributions for the six months ended June 30, 2015 and 2014 were $43.0 thousand and $35.5 thousand, respectively.

 

Profit Sharing

 

The profit sharing plan is for all employees who, at the end of the calendar year, are at least 21 years old, still employed, and have at least 900 hours of service during the plan year. The amount annually contributed on behalf of each qualified employee is determined by the Company’s Board of Managers and is calculated as a percentage of the eligible employee's annual earnings. Plan forfeitures are used to reduce our annual contribution. The Company made no profit sharing contributions for the plan during the year ended December 31, 2014No profit sharing contribution has been made or approved for the six months ended June 30, 2015

 

 

F-28

 


 

 

10.  Loan Commitments 

   

Unfunded Commitments

The Company is a party to credit-related financial instruments with off-balance-sheet risk in the normal course of business to meet the financing needs of its customers. These financial instruments include un-advanced lines of credit, and standby letters of credit. Such commitments involve, to varying degrees, elements of credit and interest rate risk in excess of the amount recognized in the balance sheet.

The Company’s exposure to credit loss is represented by the contractual amount of these commitments. The Company uses the same credit policies in making commitments as it does for on-balance-sheet instruments. At June 30, 2015 and December 31, 2014, the following financial instruments were outstanding whose contract amounts represent credit risk (dollars in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Contract Amount at:

 

 

 

 

 

 

 

 

 

June 30, 2015

 

December 31, 2014

Undisbursed loans

 

$

4,058 

 

$

575 

Standby letter of credit

 

$

1,440 

 

$

1,440 

 

Undisbursed loans are commitments for possible future extensions of credit to existing customers. These loans are sometimes unsecured and may not necessarily be drawn upon to the total extent to which the Company is committed.  Commitments to extend credit are generally at variable rates.

 

Standby letters of credit are conditional commitments issued by the Company to guarantee the performance of a customer to a third party. The credit risk involved in issuing letters of credit is essentially the same as that involved in extending l oans to customers.

 

11.  Fair Value Measurements

Fair Value Measurements Using Fair Value Hierarchy

Measurements of fair value are classified within a hierarchy based upon inputs that give the highest priority to quoted prices in active markets for identical assets or liabilities and the lowest priority to unobservable inputs. The fair value hierarchy is as follows:

·

Level 1 inputs are quoted prices (unadjusted) for identical assets or liabilities in active markets.

·

Level 2 inputs include quoted prices for similar assets and liabilities in active markets, quoted prices for identical assets and liabilities in inactive markets, inputs that are observable for the asset or liability (such as interest rates, prepayment speeds, credit risks, etc.), or inputs that are derived principally from or corroborated by observable market data by correlation or by other means.

·

Level 3 inputs are unobservable and reflect an entity’s own assumptions about the assumptions that market participants would use in pricing the assets or liabilities. In certain cases, the inputs used to measure fair value may fall into different levels of the fair value hierarchy. In such cases, the level in the fair value hierarchy within which the fair value measurement in its entirety falls has been determined based on the lowest level input that is significant to the fair value measurement in its entirety. The Company’s assessment of the significance of a particular input to the fair value measurement in its entirety requires judgment, and considers factors specific to the asset or liability.

 

 

 

Fair Value of Financial Instruments

F-29

 


 

 

 

The carrying amounts and estimated fair values of our financial instruments at June 30, 2015 and December 31, 2014, are as follows (dollars in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair Value Measurements at June 30, 2015 using

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Carrying Value

 

Quoted Prices in Active Markets for Identical Assets Level 1

 

Significant Other Observable Inputs Level 2

 

Significant Unobservable Inputs Level 3

 

Fair Value

FINANCIAL ASSETS:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash 

 

$

9,516 

 

$

9,516 

 

$

--

 

$

--

 

$

9,516 

Loans, net

 

 

132,398 

 

 

--

 

 

--

 

 

134,882 

 

 

134,882 

FINANCIAL LIABILITIES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Borrowings from financial institutions

 

$

92,060 

 

$

--

 

$

 

 

$

91,443 

 

$

91,443 

Notes payables

 

 

46,640 

 

 

--

 

 

--

 

 

47,451 

 

 

47,451 

Other financial liabilities

 

 

39 

 

 

--

 

 

--

 

 

43 

 

 

43 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair Value Measurements at December 31, 2014 using

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Carrying Value

 

Quoted Prices in Active Markets for Identical Assets Level 1

 

Significant Other Observable Inputs Level 2

 

Significant Unobservable Inputs Level 3

 

Fair Value

FINANCIAL ASSETS:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash 

 

$

17,251 

 

$

17,251 

 

$

--

 

$

--

 

$

17,251 

Loans, net

 

 

131,586 

 

 

--

 

 

--

 

 

133,166 

 

 

133,166 

FINANCIAL LIABILITIES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Notes payables

 

$

93,880 

 

$

--

 

$

 

 

$

93,077 

 

$

93,077 

Borrowings from financial institutions

 

 

49,914 

 

 

--

 

 

--

 

 

50,603 

 

 

50,603 

Other financial liabilities

 

 

46 

 

 

--

 

 

--

 

 

46 

 

 

46 

 

Management uses judgment in estimating the fair value of the Company’s financial instruments; however, there are inherent weaknesses in any estimation technique. Therefore, for substantially all financial instruments, the fair value estimates presented herein are not necessarily indicative of the amounts the Company could have realized in a sales transaction at June 30, 2015 and December 31, 2014.

 

The following methods and assumptions were used to estimate the fair value of financial instruments:

 

Cash – The carrying amounts reported in the balance sheets approximate fair value for cash.

 

F-30

 


 

 

Loans – Fair value is estimated by discounting the future cash flows using the current average rates at which similar loans would be made to borrowers with similar credit ratings and for the same remaining maturities.

 

Notes Payable – The fair value of fixed maturity notes is estimated by discounting the future cash flows using the rates currently offered for notes payable of similar remaining maturities.  The discount rate is estimated by Company management by using market rates which reflect the interest rate risk inherent in the notes.

 

Borrowings from Financial Institutions – The fair value of borrowings from financial institutions are estimated using discounted cash flow analyses based on current incremental borrowing rates for similar types of borrowing arrangements. The discount rate is estimated by Company management using market rates which reflect the interest rate risk inherent in the notes.

 

Off-Balance Sheet Instruments – The fair value of loan commitments is based on fees currently charged to enter into similar agreements, taking into account the remaining term of the agreements and the counterparties' credit standing. The fair value of loan commitments is insignificant at June 30, 2015 and December 31, 2014.

Fair Value Measured on a Nonrecurring Basis

Certain assets are measured at fair value on a nonrecurring basis; that is, the assets are not measured at fair value on an ongoing basis but are subject to fair value adjustments in certain circumstances (for example, when there is evidence of impairment). The following table presents such assets carried on the balance sheet by caption and by level within the valuation hierarchy (dollars in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair Value Measurements Using:

 

 

 

   

 

Quoted Prices in Active Markets for Identical Assets (Level 1)

 

Significant Other Obervable Inputs (Level 2)

 

Significant Unobservable Inputs (Level 3)

 

Total

Assets at June 30, 2015:

 

 

 

 

 

 

 

 

 

 

 

 

Collateral dependent loans (net of allowance and discount)

 

$

--

 

$

--

 

$

5,401 

 

$

5,401 

Foreclosed assets

 

 

--

 

 

--

 

 

3,872 

 

 

3,872 

Total

 

$

--

 

$

--

 

$

9,273 

 

$

9,273 

   

 

 

 

 

 

 

 

 

 

 

 

 

   

 

 

 

 

 

 

 

 

 

 

 

 

Assets at December 31, 2014:

 

 

 

 

 

 

 

 

 

 

 

 

Collateral dependent loans (net of allowance and discount)

 

$

--

 

$

--

 

$

5,672 

 

$

5,672 

Foreclosed assets

 

 

--

 

 

--

 

 

3,931 

 

 

3,931 

Total

 

$

--

 

$

--

 

$

9,603 

 

$

9,603 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Impaired loans and

F-31

 


 

 

 

 

foreclosed assets

 

 

(net of allowance and discount)

Balance, December 31, 2014

 

$

9,603 

Allowance and discount, net of discount amortization

 

 

39 

Deletions and paydowns, loans

 

 

(310)

Sale of foreclosed assets

 

 

(36)

Valuation allowances taken on foreclosed assets

 

 

(23)

Balance, June 30, 2015

 

$

9,273 

 

Impaired Loans

 

Collateral-dependent impaired loans are carried at the fair value of the collateral less estimated costs to sell, incorporating assumptions that experienced parties might use in estimating the value of such collateral. The fair value of collateral is determined based on appraisals. In some cases, adjustments were made to the appraised values for various factors including age of the appraisal, age of comparables included in the appraisal, and known changes in the market and in the collateral. When significant adjustments were based on unobservable inputs, the resulting fair value measurement has been categorized as a Level 3 measurement. Otherwise, collateral-dependent impaired loans are categorized under Level 2.

 

Foreclosed Assets  

 

Real estate acquired through foreclosure or other proceedings (foreclosed assets) is initially recorded at fair value at the date of foreclosure less estimated costs of disposal, which establishes a new cost. After foreclosure, valuations are periodically performed and foreclosed assets held for sale are carried at the lower of cost or fair value, less estimated costs of disposal. The fair values of real properties initially are determined based on appraisals. In some cases, adjustments were made to the appraised values for various factors including age of the appraisal, age of comparable properties included in the appraisal, and known changes in the market or in the collateral. Subsequent valuations of the real properties are based on management estimates or on updated appraisals. Foreclosed assets are categorized under Level 3 when significant adjustments are made by management to appraised values based on unobservable inputs. Otherwise, foreclosed assets are categorized under Level 2 if their values are based solely on appraisals. 

 

The valuation methodologies used to measure the fair value adjustments for Level 3 assets recorded at fair value on a nonrecurring basis at June 30, 2015 are summarized below (dollars in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets

 

 

Fair Value (in thousands)

 

Valuation Techniques

 

Unobservable Input

 

Range (Weighted Average)

 

 

 

 

 

Discounted appraised value

 

Selling costs

 

10% - 15% (10.64%)

Impaired Loans

 

$

5,401

 

Internal evaluations

 

Discount due to age of appraisal

 

0% - 10% (2.69%)

 

 

 

 

 

Internal evaluations

 

Discount due to title dispute

 

0% - 50% (8.49%)

 

 

 

 

 

 

 

 

 

 

Foreclosed assets

 

$

3,872

 

Discounted appraised value

 

Selling costs

 

7% - 20% (10.40%)

 

 

 

 

 

Internal evaluations

 

Discount due to market decline

 

0% - 71% (40.44%)

 

 

 

F-32

 


 

 

 

 

 

12.  Segment Information

 

Reportable Segments

 

The Company's reportable segments are strategic business units that offer different products and services. They are managed separately because each business requires different management, personnel proficiencies, and marketing strategies.

 

There are two reportable segments: finance company and broker-dealer.  The finance company segment uses funds from the sale of debt securities, operations, and loan participations to originate or purchase mortgage loans. The broker-dealer segment sells debt securities and other investment products, as well as providing investment advisory services, to generate fee income.

 

The accounting policies applied to determine the segment information are the same as those described in the summary of significant accounting policies. Intersegment revenues and expenses are accounted for at amounts that assume the transactions were made to unrelated third parties at the current market prices at the time of the transactions.

 

Management evaluates the performance of each segment based on net income or loss before provision for income taxes and LLC fees.

 

Financial information with respect to the reportable segments for the six month period ended June 30, 2015 is as follows (dollars in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Finance Company

 

 

Broker Dealer

 

 

Total

 

 

 

 

 

 

 

 

 

 

External income

 

$

4,300 

 

$

292 

 

$

4,592 

Intersegment revenue

 

 

--

 

 

284 

 

 

284 

External non-interest expenses

 

 

1,790 

 

 

685 

 

 

2,475 

Intersegment non-interest expenses

 

 

38 

 

 

--

 

 

38 

Segment net profit (loss)

 

 

190 

 

 

(110)

 

 

80 

Segment assets

 

 

147,079 

 

 

331 

 

 

147,410 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

 

 

Total revenue of reportable segments

 

$

4,876 

Inter-segment revenue

 

 

(284)

Consolidated revenue

 

$

4,592 

 

 

 

 

Non-interest expenses

 

 

 

Total non-interest expenses of reportable segments

 

$

2,475 

Inter-segment non-interest expenses

 

 

(38)

Consolidated non-interest expenses

 

$

2,437 

 

 

 

 

F-33

 


 

 

Profit

 

 

 

Total income of reportable segments

 

$

80 

Inter-segment profits

 

 

--

Consolidated net income

 

$

80 

 

 

 

 

Assets

 

 

 

Total assets of reportable segments

 

$

147,410 

Inter-segment prepaid expenses

 

 

(249)

Segment accounts receivable from corporate office

 

 

(14)

Consolidated assets

 

$

147,147 

 

 

 

 

F-34

 


 

 

Item 2.  Management's Discussion and Analysis of Financial Condition and Results of Operations

 

SAFE HARBOR CAUTIONARY STATEMENT

 

This Form 10-Q contains forward-looking statements regarding Ministry Partners Investment Company, LLC and our wholly-owned subsidiaries, Ministry Partners Funding, LLC, MP Realty, and MP Securities, LLC, including, without limitation, statements regarding our expectations with respect to revenue, credit losses, levels of non-performing assets, expenses, earnings and other measures of financial performance.  Statements that are not statements of historical facts may be deemed to be forward-looking statements as that term is defined in the Private Securities Litigation Reform Act of 1995.  The words “anticipate,” “believe,” “estimate,” “expect,” “plan,” “intend,” “should,” “seek,” “will,” and similar expressions are intended to identify these forward-looking statements, but are not the exclusive means of identifying them.  These forward-looking statements reflect the current views of our management.

 

These forward-looking statements are not guarantees of future performance and involve certain risks and uncertainties that are subject to change based upon various factors (many of which are beyond our control).  Such risks, uncertainties and other factors that could cause our financial performance to differ materially from the expectations expressed in such forward-looking statements include, but are not limited to, the risks set forth in our Annual Report on Form 10-K for the year ended December 31, 2014, as well as the following:

 

·

We are a highly leveraged company and our indebtedness could adversely affect our financial condition and business;

 

·

we depend on the sale of our debt securities to finance our business and have relied on the renewals or reinvestments made by our holders of debt securities when their debt securities mature to fund our business;

 

·

due to additional suitability and overconcentration limits imposed on investors in our publicly offered debt securities under FINRA guidelines and our Class 1 Notes Prospectus, the Company needs to expand our investor base and scope of investment products offered by our wholly-owned affiliate, MP Securities;

 

·

our ability to maintain liquidity or access to other sources of funding;

 

·

the need to enhance and increase the sale of loan participations for loans we originate in order to improve liquidity and generate servicing fees;

 

·

changes in the cost and availability of funding facilities;

 

·

the allowance for loan losses that we have set aside proves to be insufficient to cover actual losses on our loan portfolio;

 

·

if we take ownership of a property as part of a foreclosure action when a borrower defaults on one of our mortgage loan investments, we could be required to write-down the value of a real estate owned asset and record a charge to our earnings if the value of the property declines further after we take title to the property;

 

·

because we rely on credit facilities to finance our investments in church mortgage loans, disruptions in the credit markets, financial markets and economic conditions that adversely impact the value of church mortgage loans can negatively affect our financial condition and performance; and

 

·

we are required to comply with certain covenants and restrictions in our primary credit facilities that, if not met, could trigger repayment obligations of the outstanding principal balance on short notice.

 

3

 


 

 

As used in this quarterly report, the terms “we”, “us”, “our” or the “Company” means Ministry Partners Investment Company, LLC and our wholly-owned subsidiaries, Ministry Partners Funding, LLC, MP Realty, and MP Securities, LLC.

 

OVERVIEW

 

We were incorporated in 1991 as a credit union service organization and we invest in and originate mortgage loans made to evangelical churches, ministries, schools and colleges.  Our loan investments are generally secured by a first mortgage lien on properties owned and occupied by evangelical churches, schools, colleges and ministries.  We converted to a limited liability company form of organization on December 31, 2008.

 

The following discussion and analysis compares the results of operations for the three and six month periods ended June 30, 2015 and June 30, 2014 and should be read in conjunction with the accompanying financial statements and Notes thereto.

 

Results of Operations

 

Three months ended June 30, 2015 vs. three months ended June 30, 2014 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended

 

Comparison

 

 

June 30,

 

 

 

 

 

 

 

 

2015

 

2014

 

$ Difference

 

% Difference

Interest income:

 

 

 

 

 

 

 

 

 

 

 

 

Interest on loans

 

$

2,073 

 

$

2,271 

 

$

(198)

 

 

(9%)

Interest on interest-bearing accounts

 

 

 

 

10 

 

 

(5)

 

 

(50%)

Total interest income

 

 

2,078 

 

 

2,281 

 

 

(203)

 

 

(9%)

Interest expense:

 

 

 

 

 

 

 

 

 

 

 

 

Borrowings from financial institutions

 

 

585 

 

 

621 

 

 

(36)

 

 

(6%)

Notes payable

 

 

440 

 

 

473 

 

 

(33)

 

 

(7%)

Total interest expense

 

 

1,025 

 

 

1,094 

 

 

(69)

 

 

(6%)

Net interest income

 

 

1,053 

 

 

1,187 

 

 

(134)

 

 

(11%)

Provision for loan losses

 

 

--

 

 

217 

 

 

(217)

 

 

(100%)

Net interest income after provision for loan losses

 

 

1,053 

 

 

970 

 

 

83 

 

 

9%

Non-interest income

 

 

234 

 

 

61 

 

 

173 

 

 

284%

Non-interest expenses:

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and benefits

 

 

665 

 

 

593 

 

 

72 

 

 

12%

Marketing and promotion

 

 

21 

 

 

27 

 

 

(6)

 

 

(22%)

Office operations

 

 

364 

 

 

303 

 

 

61 

 

 

20%

Foreclosed assets, net

 

 

55 

 

 

726 

 

 

(671)

 

 

(92%)

Legal and accounting

 

 

110 

 

 

111 

 

 

(1)

 

 

(1%)

Total non-interest expenses

 

 

1,215 

 

 

1,760 

 

 

(545)

 

 

(31%)

Income (loss) before provision for income taxes

 

 

72 

 

 

(729)

 

 

801 

 

 

110%

Provision for income taxes

 

 

 

 

(2)

 

 

 

 

350%

Net income (loss)

 

$

67 

 

$

(727)

 

$

794 

 

 

109%

 

4

 


 

 

During the three months ended June 30, 2015, we reported net income of $67 thousand, which was an increase of $794 thousand over the second quarter of 2014.  The increase in net income from the prior year is primarily attributable to an increase in non-interest income, a decrease in provisions for loan losses, and a decrease provisions for losses on foreclosed assets.   These factors were offset by a decrease of $134 thousand in net interest income for the quarter as compared to the quarter ended June 30, 2014. 

 

As compared to the second quarter of 2014, interest income decreased by $203 thousand as a result of a decrease in the mortgage loan assets held in our loan portfolio (see “Management’s Discussion and Analysis of Financial Conditions and Results of Operations - Net Interest Income and Net Interest Margin” below for additional discussion)While we increased our gross loan portfolio from the first quarter due to an increase in loan originations, $17.8 million in loan participation sales made throughout the prior 12 months has caused our average interest-earning loans to decrease by $13.9 million from the three months ended June 30, 2014 as compared to the three months ended June 30, 2015.  We also recognized additional interest during the second quarter of 2014 related to the interest payments received on non-collateral dependent impaired loans.  Several of these loans have since been reclassified as collateral dependent and, as such, do not earn interest.  Interest income earned on interest-bearing accounts with other institutions decreased solely due to a decline in the yield on those assets as we moved a large portion of our cash deposits to a different institution to alleviate concern over-concentration of our funds in one institution.  

 

Total interest expense decreased by $69 thousand as compared to the second quarter of 2014 primarily due to the decrease in the average balance of borrowings from financial institutions from $98.7 million for the three months ended June 30, 2014 to $92.6 million for the three months ended June 30, 2015. These borrowings decreased due to regular monthly principal payments on our primary credit facility as well as a $2.5 million dollar paydown in September 2014 to remain compliant with the minimum collateralization requirements on our borrowings required by the facility.  Despite an $869 thousand increase in the average balance of our notes over the second quarter of prior year,  note interest expense has decreased, as the average rates paid on our notes has decreasedOur Class 1 notes, which we have offered since January 2015, pay interest at lower average rates than our other outstanding notes.  As MP Securities sells additional Class 1 notes, the weighted average rate paid on our total note portfolio decreases.

 

For the three month period ended June 30, 2015, net interest income decreased by $134 thousand, or 11%, from the three month period ended June 30, 2014.  Net interest income after provision for loan losses increased by $83 thousand for the quarter ended June 30, 2015 over the three months ended June 30, 2014We did not record any provisions for loan losses during the second quarter of 2015 while we recorded $217 thousand in provisions for loan losses for the the three months ended June 30, 2014.  As our loan portfolio has decreased, we have not needed to record additional general reserves, and no additional loans became impaired and required specific reserves in the second quarter of 2015.  In the second quarter of 2014, one of our loans became impaired and required an additional specific reserve.

 

We had other income of $234 thousand in the second quarter of 2015 primarily due to $170 thousand in advisory fees and commissions earned by MP Securities, $12 thousand in lending fees,  $41 thousand in servicing fee income, and $10 thousand in gains on loan salesMP Securities’ income has increased by $143 thousand over the second quarter of 2014 as we have expanded the services provided by our broker-dealer subsidiary.  Hiring three new investment advisors at MP Securities has also allowed us to expand its client baseIn addition, servicing fee revenue has increased by $17 thousand from the second quarter of the prior year due to selling $17.8 million in loan participations over the last twelve months.  We also earned $12 thousand in loan documentation fees and extension fees during the second quarter of 2015.  These transactions led to a $173 thousand increase in other income for the three months ended June 30, 2015, as compared to the three months ended June 30, 2014.

 

Non-interest operating expenses for the three months ended June 30, 2015 decreased by $545 thousand over the same period ended June 30, 2014, a decrease of 31%.  This decrease is due primarily to a decrease in foreclosed assets expenses of $671 thousand as we recorded $899 thousand in provisions for losses on several properties in the second quarter of 2014.   We have recorded $23 thousand in provisions for losses on one property in the second quarter of 2015.  Our salaries and benefits expenses have increased by $72 thousand as we have hired three salespeople for MP Securities, an executive assistant, and a lending staffperson over the last twelve months.  In addition, the Board of Managers has approved salary increases for our Chief Executive Officer and the President of

5

 


 

 

MP Securities since June 30, 2014, which increased salaries and benefits expense. Office operations expense increased by $61 thousand due to $15 thousand in fees paid by our wholly owned broker-dealer in conjunction with selling agreements reached with ECCU and another credit union during the third quarter of 2014, $16 thousand in a one-time fee related to our payroll service provider, and $10 thousand in additional insurance expenses.

 

Six months Ended June 30, 2015 vs. six months Ended June 30, 2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Six months ended

 

Comparison

 

 

June 30,

 

 

 

 

 

 

 

 

2015

 

2014

 

$ Difference

 

% Difference

Interest income:

 

 

 

 

 

 

 

 

 

 

 

 

Interest on loans

 

$

4,093 

 

$

4,566 

 

$

(473)

 

 

(10%)

Interest on interest-bearing accounts

 

 

10 

 

 

23 

 

 

(13)

 

 

(57%)

Total interest income

 

 

4,103 

 

 

4,589 

 

 

(486)

 

 

(11%)

Interest expense:

 

 

 

 

 

 

 

 

 

 

 

 

Borrowings from financial institutions

 

 

1,166 

 

 

1,241 

 

 

(75)

 

 

(6%)

Notes payable

 

 

909 

 

 

937 

 

 

(28)

 

 

(3%)

Total interest expense

 

 

2,075 

 

 

2,178 

 

 

(103)

 

 

(5%)

Net interest income

 

 

2,028 

 

 

2,411 

 

 

(383)

 

 

(16%)

Provision for loan losses

 

 

--

 

 

221 

 

 

(221)

 

 

(100%)

Net interest income after provision for loan losses

 

 

2,028 

 

 

2,190 

 

 

(162)

 

 

(7%)

Non-interest income

 

 

489 

 

 

107 

 

 

382 

 

 

357%

Non-interest expenses:

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and benefits

 

 

1,315 

 

 

1,141 

 

 

174 

 

 

15%

Marketing and promotion

 

 

46 

 

 

48 

 

 

(2)

 

 

(4%)

Office operations

 

 

716 

 

 

618 

 

 

98 

 

 

16%

Foreclosed assets, net

 

 

50 

 

 

760 

 

 

(710)

 

 

(93%)

Legal and accounting

 

 

301 

 

 

302 

 

 

(1)

 

 

(0%)

Total non-interest expenses

 

 

2,428 

 

 

2,869 

 

 

(441)

 

 

(15%)

Income (loss) before provision for income taxes

 

 

89 

 

 

(572)

 

 

661 

 

 

116%

Provision for income taxes

 

 

 

 

 

 

 

 

350%

Net income (loss)

 

$

80 

 

$

(574)

 

$

654 

 

 

114%

 

During the six months ended June 30, 2015, we reported net income of $80 thousand, which was an increase of $654 thousand over the first half of 2014.  Similar to the quarterly results, the increase in net income from the prior year is primarily attributable to an increase in non-interest income, a decrease in provisions for loan losses, and a decrease provisions for losses on foreclosed assets.   These factors were offset by a decrease of $383 thousand in net interest income for the first half of 2015 as compared to the six months ended June 30, 2014.    

 

Interest income for the first half of 2015 has decreased by $486 thousand due to the same factors that affected our quarterly results.  Our average loans have decreased, primarily due to loan sales that have not yet been replaced by loan originations.  We have also received less interest income from interest payments on non-collateral dependent troubled debt restructurings.  Interest income earned on interest-bearing accounts with other institutions decreased solely due to a decline in the yield on those assets related to the transfer of our cash deposits to a different institution.  

 

6

 


 

 

Total interest expense decreased by $103 thousand as compared to the first two quarters of 2014 primarily due to the decrease in the average balance of borrowings from financial institutions from $99.2 million for the six months ended June 30, 2014 to $93.1 million for the six months ended June 30, 2015. These borrowings decreased due to regular monthly principal payments on our primary credit facility as well as a $2.5 million dollar paydown in September 2014 to remain compliant with the minimum collateralization requirements on our borrowings required by the facility.  Interest paid on our notes payable has decreased by $28 thousand due to a decrease in the rates paid on the notes (see “Management’s Discussion and Analysis of Financial Conditions and Results of Operations - Net Interest Income and Net Interest Margin” below for additional discussion). 

 

For the six month period ended June 30, 2015, net interest income decreased by $383 thousand, or 16%, from the six month period ended June 30, 2014.  Net interest income after provision for loan losses decreased by $162 thousand for the two quarters ended June 30, 2015 over the first half of 2014We did not record any provisions for loan losses during the first two quarters of 2015 while we recorded $221 thousand in provisions for loan losses for the the six months ended June 30, 2014.  As our loan portfolio has decreased, we did not need to record additional general reserves, and no additional loans became impaired and required specific reserves in the first two quarters of 2014 or 2015.  However, this decrease in reserves did not fully compensate for the large decrease in net interest income.

 

We had other income of $489 thousand in the first two quarters of 2015 primarily due to $291 thousand in advisory fees and commissions earned by MP Securities, $51 thousand in late charge income, $82 thousand in servicing fee income, $15 thousand in miscellaneous lending fees, and $49 thousand in gains on loan salesMP Securities’ income has increased by $244 thousand as compared to the first half of 2014 as we have expanded the services provided by our broker-dealer subsidiary and hired three new investment advisors over the last twelve months. In addition, servicing fee revenue has increased by $34 thousand from the first two quarters of the prior year due to selling $17.8 million in loan participations over the preceding yearWe earned $15 thousand in loan documentation fees and extension fees during the second quarter of 2015. We also earned $50 thousand in late charges during the first two quarters of 2015 on one loan that paid the late charges that had accrued over several years.  These transactions led to a $382 thousand increase in other income for the six months ended June 30, 2015, as compared to the six months ended June 30, 2014.

 

Non-interest operating expenses for the six months ended June 30, 2015 decreased by $441 thousand over the six month period ended June 30, 2014, a decrease of 15%.  Similar to the quarterly results, this decrease is due to $899 thousand in provisions for losses on foreclosed assets recorded in the first half of 2014.  We only recorded $23 thousand in provisions during the first half of the current year.  Also as described in the quarterly results, an increase in personnel and Board-approved raises have led to a $174 thousand increase in salaries and benefits expenses over the prior year.  Office operations expense increased by $98 thousand during the first half of 2015 compared to the first half of 2014.  The main factor in this increase is $52 thousand in fees paid by our wholly owned broker-dealer in conjunction with selling agreements reached with ECCU and another credit union during the third two quarters of 2014.  Other significant factors include a $6 thousand increase in clearing firm fees related to broker-dealer transactions conducted by MP Securities, $16 thousand in additional insurance costs, and $15 thousand in additional human resources fees, related to a one-time service performed by our payroll service provider.

 

Net Interest Income and Net Interest Margin


Historically, our earnings have primarily depended upon the difference between the income we receive from interest-earning assets, which consist principally of mortgage loan investments and interest-earning accounts with other financial institutions, and the interest paid on our debt securities and credit facility borrowings. This difference is net interest income. Net interest margin is net interest income expressed as a percentage of average total assets.

 

The following table provides information, for the periods indicated, on the average amounts outstanding for the major categories of interest-earning assets and interest-bearing liabilities, the amount of interest earned or paid, the yields and rates on major categories of interest-earning assets and interest-bearing liabilities, and the net interest margin:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

7

 


 

 

 

 

Average Balances and Rates/Yields

 

 

For the Three Months Ended June 30,

 

 

(Dollars in Thousands)

 

 

2015

 

2014

 

 

Average Balance

 

Interest Income/ Expense

 

Average Yield/ Rate

 

Average Balance

 

Interest Income/ Expense

 

Average Yield/ Rate

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-earning accounts with other financial institutions

 

$

13,210 

 

 

$

 

 

 

0.15 

%

 

$

6,477 

 

 

$

10 

 

 

 

0.60 

%

Interest-earning loans [1]

 

 

125,219 

 

 

 

2,073 

 

 

 

6.64 

%

 

 

139,116 

 

 

 

2,271 

 

 

 

6.55 

%

Total interest-earning assets

 

 

138,429 

 

 

 

2,078 

 

 

 

6.02 

%

 

 

145,593 

 

 

 

2,281 

 

 

 

6.28 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest-earning assets

 

 

10,599 

 

 

 

--

 

 

 

--

%

 

 

10,958 

 

 

 

--

 

 

 

--

%

Total Assets

 

 

149,028 

 

 

 

2,078 

 

 

 

5.59 

%

 

 

156,551 

 

 

 

2,281 

 

 

 

5.84 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Public offering notes – Class A

 

 

34,839 

 

 

 

328 

 

 

 

3.77 

%

 

 

36,720 

 

 

 

359 

 

 

 

3.93 

%

Public offering notes – Class 1

 

 

4,422 

 

 

 

35 

 

 

 

3.18 

%

 

 

--

 

 

 

--

 

 

 

--

%

Public offering notes – Alpha Class

 

 

--

 

 

 

--

 

 

 

--

%

 

 

 

 

 

--

 

 

 

--

%

Special offering notes

 

 

3,346 

 

 

 

28 

 

 

 

3.38 

%

 

 

4,043 

 

 

 

44 

 

 

 

4.34 

%

International notes

 

 

163 

 

 

 

 

 

 

1.94 

%

 

 

404 

 

 

 

 

 

 

3.53 

%

Subordinated notes

 

 

3,505 

 

 

 

36 

 

 

 

4.09 

%

 

 

5,409 

 

 

 

64 

 

 

 

4.73 

%

Secured notes

 

 

1,483 

 

 

 

12 

 

 

 

3.42 

%

 

 

304 

 

 

 

 

 

 

2.91 

%

Borrowings from financial institutions

 

 

92,649 

 

 

 

585 

 

 

 

2.52 

%

 

 

98,723 

 

 

 

621 

 

 

 

2.52 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total interest-bearing liabilities

 

$

140,407 

 

 

 

1,025 

 

 

 

2.93 

%

 

 

145,609 

 

 

 

1,094 

 

 

 

3.01 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

 

 

 

 

 

1,053 

 

 

 

 

 

 

 

 

 

 

 

1,187 

 

 

 

 

 

Net interest margin [2]

 

 

 

 

 

 

 

 

 

 

2.83 

%

 

 

 

 

 

 

 

 

 

 

3.04 

%

 

[1] Loans are net of deferred fees and before the allowance for loan losses

[2] Net interest margin is equal to net interest income as a percentage of average total assets.

Average interest-earning assets decreased to $138.4 million during the three months ended June 30, 2015, from $145.6 million during the same period in 2014, a decrease of $7.2 million or 5%. The average yield on these assets was 6.02% for the three months ended June 30, 2015 as compared to 6.28% for the three months ended June 30, 2014.  The average yield decrease is due entirely to the yield received on our cash balances and an increase in cash since the prior yearOur interest earning accounts with other institutions earned only 0.15% during the three months ended June 30, 2015, as compared to 0.60% for the three months ended June 30, 2014.  In order to reduce our concentration of funds at ECCU, we have moved a significant portion of our cash to other institutions where the interest rates are significantly lower.  In addition, average interest-earning accounts, which earn a much lower yield compared to our loan portfolio, represented 10% of our average interest-earning assets during the second quarter of 2015.  These accounts represented only 4% of interest-earning assets during the second quarter of 2014.  The yield on our interest-earning loans increased from the second quarter in the prior year as we were able to place one of our debt restructurings back on accrual status during the year.  We also recognized $3 thousand more in the change in net present value from future estimated cash flows on our troubled debt restructurings.  We expect our average yield

8

 


 

 

to increase over the next several quarters as we use some of our excess cash reserves to increase loan origination activity. 

Average non-interest earning assets decreased from $11.0 million for the three months ended June 30, 2014 to $10.6 million for the quarter ended June 30, 2015This decrease is negligible and reflects payments made on some of our impaired loans since the prior year.    Yield on average assets decreased from 5.84% for the three months ended June 30, 2014 to 5.59% for the three months ended June 30, 2015.

Average interest-bearing liabilities, consisting of notes payable and borrowings from financial institutions, decreased to $140.4 million during the three months ended June 30, 2015, from $145.6 million during the same period in 2014. The average rate paid on these liabilities decreased to 2.93% for the three months ended June 30, 2015, from 3.01% for the same period in 2014. This decrease is due primarily to a decrease in the rates paid on our publicly offered debt securities and our special offering notes, as a higher percentage of note balances are now in relatively short-term notes, which carry lower interest rates.  As our Class A notes mature, they are being replaced by our new offering of Class 1 notes, which pay lower interest rates.

Net interest income for the three months ended June 30, 2015 was $1.1 million, which was a decrease of $134 thousand, or 11%, for the same period in 2014.  Net interest margin decreased 21 basis points to 2.83% for the quarter ended June 30, 2015, compared to 3.04% for the quarter ended June 30, 2014.  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Balances and Rates/Yields

 

 

For the Six Months Ended June 30,

 

 

(Dollars in Thousands)

 

 

2015

 

2014

 

 

Average Balance

 

Interest Income/ Expense

 

Average Yield/ Rate

 

Average Balance

 

Interest Income/ Expense

 

Average Yield/ Rate

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-earning accounts with other financial institutions

 

$

15,678 

 

 

$

10 

 

 

 

0.13 

%

 

$

6,658 

 

 

$

23 

 

 

 

0.69 

%

Interest-earning loans [1]

 

 

124,792 

 

 

 

4,093 

 

 

 

6.61 

%

 

 

138,527 

 

 

 

4,566 

 

 

 

6.65 

%

Total interest-earning assets

 

 

140,470 

 

 

 

4,103 

 

 

 

5.89 

%

 

 

145,185 

 

 

 

4,589 

 

 

 

6.37 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest-earning assets

 

 

10,525 

 

 

 

--

 

 

 

--

%

 

 

11,451 

 

 

 

--

 

 

 

--

%

Total Assets

 

 

150,995 

 

 

 

4,103 

 

 

 

5.48 

%

 

 

156,636 

 

 

 

4,589 

 

 

 

5.91 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Public offering notes – Class A

 

 

37,246 

 

 

 

689 

 

 

 

3.73 

%

 

 

36,320 

 

 

 

707 

 

 

 

3.92 

%

Public offering notes – Class 1

 

 

2,784 

 

 

 

44 

 

 

 

3.19 

%

 

 

--

 

 

 

--

 

 

 

--

%

Public offering notes – Alpha Class

 

 

--

 

 

 

--

 

 

 

--

%

 

 

62 

 

 

 

 

 

 

0.63 

%

Special offering notes

 

 

3,424 

 

 

 

57 

 

 

 

3.37 

%

 

 

4,527 

 

 

 

101 

 

 

 

4.52 

%

International notes

 

 

230 

 

 

 

 

 

 

2.92 

%

 

 

407 

 

 

 

 

 

 

3.47 

%

Subordinated notes

 

 

4,123 

 

 

 

93 

 

 

 

4.55 

%

 

 

4,984 

 

 

 

117 

 

 

 

4.75 

%

Secured notes

 

 

1,355 

 

 

 

23 

 

 

 

3.38 

%

 

 

303 

 

 

 

 

 

 

2.89 

%

Borrowings from financial institutions

 

 

93,101 

 

 

 

1,166 

 

 

 

2.52 

%

 

 

99,157 

 

 

 

1,241 

 

 

 

2.52 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

9

 


 

 

Total interest-bearing liabilities

 

$

142,263 

 

 

 

2,075 

 

 

 

2.94 

%

 

 

145,760 

 

 

 

2,178 

 

 

 

3.01 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

 

 

 

 

 

2,028 

 

 

 

 

 

 

 

 

 

 

 

2,411 

 

 

 

 

 

Net interest margin [2]

 

 

 

 

 

 

 

 

 

 

2.71 

%

 

 

 

 

 

 

 

 

 

 

3.10 

%

 

[1] Loans are net of deferred fees and before the allowance for loan losses

[2] Net interest margin is equal to net interest income as a percentage of average total assets

.

Average interest-earning assets decreased to $140.5 million during the six months ended June 30, 2015, from $145.2 million during the same period in 2014, a decrease of $4.7 million or 3%. The average yield on these assets was 5.89% for the six months ended June 30, 2015 as compared to 6.37% for the six months ended June 30, 2014.  The average yield decrease is due primarily to three factors.  The first is that our interest earning accounts with other institutions earned only 0.13% during the first half of 2015, as compared to 0.69% for the first half of 2014.  As previously mentioned, we have moved a significant portion of our cash to other institutions where the interest rates are significantly lower in order to protect against over-concentration of our funds.  Second, average interest-earning accounts, which earn a much lower yield compared to our loan portfolio, comprised 11% of our average interest-earning assets during the first two quarters of 2015.  These accounts comprised only 5% of interest-earning assets during the first two quarters of 2014.  Third, since June 30, 2014, we have classified several of our restructured loans as from non-collateral dependent to collateral dependent.  As a result, we are not recognizing interest on a cash basis for these loans, nor are we amortizing into interest income the change in net present value from future estimated cash flows.  This led to a small decrease in average yield on loans from 6.65% to 6.61%. These three factors caused our average yield to decrease.  However, we expect our average yield to increase over the next several quarters as we use some of our excess cash reserves to increase loan origination activity. 

Average non-interest earning assets decreased from $11.5 million for the six months ended June 30, 2014 to $10.5 million at June 30, 2015This decrease reflects the reclassification of several loans as non-interest-earning assets and payments made on our non-interest earning loans.    Yield on average assets decreased from 5.91% for the six months ended June 30, 2014 to 5.48% for the six months ended June 30, 2015.

Average interest-bearing liabilities, consisting of notes payable and borrowings from financial institutions, decreased to $142.3 million during the six months ended June 30, 2015, from $145.8 million during the same period in 2014. The average rate paid on these liabilities decreased to 2.94% for the first half of 2015, from 3.01% for the same period in 2014.  This decrease is due primarily to a decrease in the rates paid on our publicly offered debt securities and our special offering notes, as a higher percentage of note balances are now in relatively short-term notes, which carry lower interest rates.  As our Class A notes mature, they are being replaced by our new offering of Class 1 notes, which pay lower interest rates.  The rates on our special offering notes have decreased from 4.52% to 3.37% as federal interest rates remain low.

Net interest income for the six months ended June 30, 2015, was $2.0 million, which was a decrease of $383 thousand, or 16%, for the same period in 2014.  Net interest margin decreased 39 basis points to 2.71% for the two quarters ended June 30, 2015, compared to 3.10% for the two quarters ended June 30, 2014.

 

 

10

 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rate/Volume Analysis of Net Interest Income

 

 

 

 

 

 

Three Months Ended June 30, 2015 vs. 2014

 

 

Increase (Decrease) Due to Change in

 

 

Volume

 

Rate

 

Total

 

 

(Dollars in Thousands)

 

 

 

 

 

 

 

 

 

 

Increase (Decrease) in Interest Income:

 

 

 

 

 

 

 

 

 

Interest-earning account with other financial institutions

 

$

 

$

(11)

 

$

(5)

Total loans

 

 

(217)

 

 

19 

 

 

(198)

 

 

 

(211)

 

 

 

 

(203)

 

 

 

 

 

 

 

 

 

 

Increase (Decrease) in Interest Expense:

 

 

 

 

 

 

 

 

 

Public offering notes – Class A

 

 

(17)

 

 

(14)

 

 

(31)

Public offering notes – Class 1

 

 

35 

 

 

--

 

 

35 

Public offering notes – Alpha Class

 

 

--

 

 

--

 

 

--

Special offering notes

 

 

(7)

 

 

(10)

 

 

(17)

International notes

 

 

(1)

 

 

(2)

 

 

(3)

Subordinated notes

 

 

(20)

 

 

(8)

 

 

(28)

Secured notes

 

 

11 

 

 

--

 

 

11 

Other

 

 

(36)

 

 

--

 

 

(36)

 

 

 

(35)

 

 

(34)

 

 

(69)

Change in net interest income

 

$

(176)

 

$

42 

 

$

(134)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rate/Volume Analysis of Net Interest Income

 

 

 

 

 

 

Six Months Ended June 30, 2015 vs. 2014

 

 

Increase (Decrease) Due to Change in

 

 

Volume

 

Rate

 

Total

 

 

(Dollars in Thousands)

 

 

 

 

 

 

 

 

 

 

Increase (Decrease) in Interest Income:

 

 

 

 

 

 

 

 

 

Interest-earning account with other financial institutions

 

$

15 

 

$

(28)

 

$

(13)

Total loans

 

 

(443)

 

 

(30)

 

 

(473)

 

 

 

(428)

 

 

(58)

 

 

(486)

 

 

 

 

 

 

 

 

 

 

Increase (Decrease) in Interest Expense:

 

 

 

 

 

 

 

 

 

Public offering notes – Class A

 

 

18 

 

 

(36)

 

 

(18)

Public offering notes – Class 1

 

 

44 

 

 

--

 

 

44 

Public offering notes – Alpha Class

 

 

(1)

 

 

--

 

 

(1)

Special offering notes

 

 

(22)

 

 

(22)

 

 

(44)

International notes

 

 

(3)

 

 

(1)

 

 

(4)

Subordinated notes

 

 

(19)

 

 

(5)

 

 

(24)

Secured notes

 

 

18 

 

 

 

 

19 

Other

 

 

(75)

 

 

--

 

 

(75)

 

 

 

(40)

 

 

(63)

 

 

(103)

Change in net interest income

 

$

(388)

 

$

 

$

(383)

11

 


 

 

 

Financial Condition

 

Comparison of Financial Condition at June 30, 2015 and December 31, 2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Comparison

 

 

2015

 

2014

 

$ Difference

 

% Difference

 

 

(Unaudited)

 

(Audited) 

 

 

 

 

 

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

Cash

 

$

9,516 

 

$

17,251 

 

$

(7,735)

 

 

(45%)

Loans receivable, net of allowance for loan losses of $2,403 and $2,454 as of June 30, 2015 and December 31, 2014, respectively

 

 

132,398 

 

 

131,586 

 

 

812 

 

 

1%

Accrued interest receivable

 

 

563 

 

 

562 

 

 

 

 

0%

Property and equipment, net

 

 

74 

 

 

87 

 

 

(13)

 

 

(15%)

Debt issuance costs, net

 

 

165 

 

 

112 

 

 

53 

 

 

47%

Foreclosed assets, net

 

 

3,872 

 

 

3,931 

 

 

(59)

 

 

(2%)

Other assets

 

 

559 

 

 

366 

 

 

193 

 

 

53%

Total assets

 

$

147,147 

 

$

153,895 

 

$

(6,748)

 

 

(4%)

Liabilities and members’ equity

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

Borrowings from financial institutions

 

$

92,060 

 

$

93,880 

 

$

(1,820)

 

 

(2%)

Notes payable

 

 

46,640 

 

 

49,914 

 

 

(3,274)

 

 

(7%)

Accrued interest payable

 

 

13 

 

 

19 

 

 

(6)

 

 

(32%)

Other liabilities

 

 

461 

 

 

2,132 

 

 

(1,671)

 

 

(78%)

Total liabilities

 

 

139,174 

 

 

145,945 

 

 

(6,771)

 

 

(5%)

Members' Equity:

 

 

 

 

 

 

 

 

 

 

 

 

Series A preferred units

 

 

11,715 

 

 

11,715 

 

 

--

 

 

--%

Class A common units    

 

 

1,509 

 

 

1,509 

 

 

--

 

 

--%

Accumulated deficit

 

 

(5,251)

 

 

(5,274)

 

 

23 

 

 

(0%)

Total members' equity

 

 

7,973 

 

 

7,950 

 

 

23 

 

 

0%

Total liabilities and members' equity

 

$

147,147 

 

$

153,895 

 

$

(6,748)

 

 

(4%)

 

GeneralTotal assets decreased by $6.7 million, or 4%, between December 31, 2014 and June 30, 2015.  This decrease was primarily due to a decrease in cash

During the six month period ended June 30, 2015, gross loans receivable increased by $862 thousand, or 1%.  This increase is due to the origination of $11.9 million in loan participations, offset by  $5.2 million in principal paydowns and loan payoffs and by $6.0 million in new mortgage loan originations.    

Our portfolio consists entirely of loans made to evangelical churches and ministries.  Approximately 99.9% of these loans are secured by real estate, while four loans that represent less than 0.1% of our loans are unsecured.  The loans in our portfolio carried a weighted average interest rate of 6.33% at June 30, 2015 and 6.28% at December 31, 2014.

Non-performing Assets.  Non-performing assets consist of non-accrual loans, troubled debt restructurings, and seven foreclosed assets, which are real estate properties.  Non-accrual loans include any loan that becomes 90 days or more past due and any other loan where management assesses full collectability of principal and interest to be in

12

 


 

 

question.  Once a loan is put on non-accrual status, the balance of any accrued interest is immediately reversed.  Loans past due 90 days or more will not return to accrual status until they become current.  Troubled debt restructurings will not return to accrual status until they perform according to their modified payment terms without exception for at least three months

Some non-accrual loans are considered collateral dependent.  These are defined as loans where the repayment of principal will involve the sale or operation of collateral securing the loan.  For collateral dependent loans, any payment of interest we receive is recorded against principal.  As a result, interest income is not recognized until the loan is no longer considered impaired. For non-accrual loans that are not considered collateral dependent, we do not accrue interest income, but we recognize income on a cash basis.  We had eight nonaccrual loans as of June 30, 2015 and December 31, 2014We  hold a participation interest in one loan totaling $751 thousand for which ECCU acts as a lead lender and servicer which is involved in litigation relating to a mechanic’s lien claim made by a contractor.  We are continuing to monitor the litigation initiated by ECCU regarding this participation interest and have been advised by our lead lender that it believes it has reasonable grounds to support its claims to priority rights in the collateral and for recoveries, if necessary, against the title company and closing agent for this loan.  We have recorded an allowance of $292.6 thousand against this loan participation interest

Since June 2011, the Company has acquired 11 properties through foreclosure proceedings or by entering into Deed in Lieu of Foreclosure agreements with our borrowers. We have sold several of these properties and currently own or hold a partial interest in seven foreclosed assets.  We have experienced $3.1 million in total charge-offs since June 2011.

The following table presents our non-performing assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-performing Assets

($ in thousands)

 

 

June 30, 2015

 

December 31, 2014

 

 

 

 

 

 

 

Non-Performing Loans:1

 

 

 

 

 

 

 

 

 

 

 

 

 

Collateral Dependent:

 

 

 

 

 

 

Delinquencies over 90-Days

 

$

751 

 

$

751 

Troubled Debt Restructures2

 

 

6,379 

 

 

6,689 

Total Collateral Dependent Loans

 

 

7,130 

 

 

7,440 

 

 

 

 

 

 

 

Non-Collateral Dependent:

 

 

 

 

 

 

Delinquencies over 90-Days

 

 

--

 

 

--

Troubled Debt Restructures

 

 

4,512 

 

 

4,546 

Total Non-Collateral Dependent Loans

 

 

4,512 

 

 

4,546 

 

 

 

 

 

 

 

Loans 90 Days past due and still accruing

 

 

--

 

 

--

 

 

 

 

 

 

 

Total Non-Performing Loans

 

 

11,642 

 

 

11,986 

Foreclosed Assets3

 

 

3,872 

 

 

3,931 

Total Non-performing Assets

 

$

15,514 

 

$

15,917 

 

 

 

1 These loans are presented at the balance of unpaid principal less interest payments recorded against principal.

2 Includes $1.1 million of restructured loans that were over 90 days delinquent as of June 30, 2015 and December 31, 2014.

3 Foreclosed assets are presented net of any valuation allowances taken against the assets.

 

13

 


 

 

At June 30, 2015 and December 31, 2014, we had seven restructured loans that were on non-accrual status.  One of these loans was over 90 days delinquent.  In addition, we had one non-restructured loan that was over 90 days past due.  As of June 30, 2015 and December 31, 2014, we had seven foreclosed properties valued at $3.9 million, net of a $2.5 million total valuation allowance against the properties.  We have not restructured any loans or foreclosed on any properties since December 31, 2014.

Allowance for Loan Losses.  We maintain an allowance for loan losses that we consider adequate to cover both the inherent risk of loss associated with the loan portfolio as well as the risk associated with specific loans that we have identified as having a significant chance of resulting in loss. 

Allowances taken to address the inherent risk of loss in the loan portfolio are considered general reserves.  We include various factors in our analysis. These are weighted based on the level of risk represented and for the potential impact on our portfolio.  These factors include:

·

Changes in lending policies and procedures, including changes in underwriting standards and collection;

·

Changes in national, regional and local economic and business conditions and developments that affect the collectability of the portfolio;

·

Changes in the volume and severity of past due loans, the volume of nonaccrual loans, and the volume and severity of adversely classified loans;

·

Changes in the value of underlying collateral for collateral-dependent loans;

·

The effect of credit concentrations; and

·

The rate of defaults on loans modified as troubled debt restructurings within the previous twelve months.

In addition, we include additional general reserves for our loans that are collateralized by a junior lien or that are unsecured.  In order to more accurately determine the potential impact these factors have on our portfolio, we segregate our loans into pools based on risk rating when we perform our analysis.  Risk factors are weighted differently depending upon the quality of the loans in the pool.  In general, risk factors are given a higher weighting for lower quality loans, which results in greater general reserves related to these loans.  We evaluate these factors on a quarterly basis to ensure that we have adequately addressed the risk inherent in our loan portfolio.

We also examine our entire loan portfolio regularly to identify individual loans which we believe have a greater risk of loss than is addressed by the general reserves.   These are identified by examining delinquency reports, both current and historic, monitoring collateral value, and performing a periodic review of borrower financial statements.  For loans that are collateral dependent, management first determines the value at risk on the investment, defined as the unpaid principal balance, net of discounts, less the collateral value net of estimated costs associated with selling a foreclosed property.  This entire value at risk is reserved.  For impaired loans that are not collateral dependent, management will record an impairment based on the present value of expected future cash flows.  Loans that carry a specific reserve are formally reviewed quarterly, although reserves will be adjusted more frequently if additional information regarding the loan’s status or its underlying collateral is received.

Finally, our allowance for loan losses includes reserves related to troubled debt restructurings.  These reserves are calculated as the difference in the net present value of payment streams between a troubled debt restructuring at its modified terms as compared to its original terms, discounted at the original interest rate on the loan.  These reserves are recorded at the time of the restructuring. The change in the present value of cash flows attributable to the passage of time is reported as interest income.

The process of providing adequate allowance for loan losses involves discretion on the part of management, and as such, losses may differ from current estimates.  We have attempted to maintain the allowance at a level which compensates for losses that may arise from unknown conditions.  At June 30, 2015 and December 31, 2014, the allowance for loan losses was $2.4 million.  This represented 1.8% of our gross loans receivable at June 30, 2015 and December 31, 2014.   

 

 

 

 

14

 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for Loan Losses

 

 

 

as of and for the

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Six months ended

 

Year ended

 

 

 

June 30

 

December 31,

 

 

 

2015

 

2014

 

2014

 

Balances:

 

($ in thousands)

 

Average total loans outstanding during period

 

$

134,049 

 

 

$

148,825 

 

 

$

145,002 

 

Total loans outstanding at end of the period

 

$

136,273 

 

 

$

149,838 

 

 

$

135,401 

 

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

Balance at the beginning of period

 

$

2,454 

 

 

$

2,856 

 

 

$

2,856 

 

Provision charged to expense

 

 

--

 

 

 

221 

 

 

 

252 

 

Charge-offs

 

 

 

 

 

 

 

 

 

 

 

 

Wholly-Owned First

 

 

40 

 

 

 

53 

 

 

 

584 

 

Wholly-Owned Junior

 

 

--

 

 

 

--

 

 

 

--

 

Participation First

 

 

--

 

 

 

66 

 

 

 

54 

 

Participation Junior

 

 

--

 

 

 

--

 

 

 

--

 

Total

 

 

40 

 

 

 

119 

 

 

 

638 

 

Recoveries

 

 

 

 

 

 

 

 

 

 

 

 

Wholly-Owned First

 

 

--

 

 

 

--

 

 

 

--

 

Wholly-Owned Junior

 

 

--

 

 

 

--

 

 

 

--

 

Participation First

 

 

--

 

 

 

--

 

 

 

--

 

Participation Junior

 

 

--

 

 

 

--

 

 

 

--

 

Total

 

 

--

 

 

 

--

 

 

 

--

 

Net loan charge-offs

 

 

40 

 

 

 

119 

 

 

 

638 

 

Accretion of allowance related to restructured loans

 

 

11 

 

 

 

30 

 

 

 

16 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance

 

$

2,403 

 

 

$

2,928 

 

 

$

2,454 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ratios:

 

 

 

 

 

 

 

 

 

 

 

 

Net loan charge-offs to average total  loans

 

 

0.03 

%

 

 

0.08 

%

 

 

0.44 

%

Provision for loan losses to average total loans

 

 

0.00 

%

 

 

0.15 

%

 

 

0.17 

%

Allowance for loan losses to total loans at the end of the period

 

 

1.76 

%

 

 

1.95 

%

 

 

1.81 

%

Allowance for loan losses to non-performing loans

 

 

20.64 

%

 

 

23.05 

%

 

 

20.47 

%

Net loan charge-offs to allowance for loan losses at the end of the period

 

 

1.66 

%

 

 

4.06 

%

 

 

26.00 

%

Net loan charge-offs to provision for loan losses

 

 

0.00 

%

 

 

53.85 

%

 

 

253 

%

 

15

 


 

 

Borrowings from Financial Institutions.  At June 30, 2015, we had $92.1 million in borrowings from financial institutions.  This is a decrease of $1.8 million from December 31, 2014.  This decrease is the result of regular monthly payments made on both the MU Credit Facility and the Wescorp Credit Facility Extension

Notes Payable.  Our investor notes payable consist of debt securities sold under a registered national offering as well as notes sold in private placements.  These investor notes had a balance of $46.6 million at June 30, 2015, which was a decrease of $3.3 million from December 31, 2014In January, 2015, we began offering Class 1 Notes, which replace our Class A Notes offering.  We also began offering a new series of Secured Notes.  These offerings, as well as our pre-existing offerings, are being marketed and sold by MP Securities, our wholly-owned broker-dealer.  MP Securities has hired three new salespeople over the last twelve months to assist in selling our notes as well as other investment products.

Other liabilities.  Our other liabilities include accounts payable to third parties and salaries, bonuses, and commissions payable to our employees.  At December 31, 2014, we owed $1.4 million to some of our loan participants as we received a payoff on one of our participated loans immediately prior to year end.  We remitted this $1.4 million to our participants in January 2015 which caused our other liabilities to decrease.

Members’ Equity.  Total members’ equity was $8.0 million at June 30, 2015, which represents an increase of $23 thousand from December 31, 2014.  This increase comprises $80 thousand in net income for the six months ended June 30, 2015, $55 thousand of dividends related to our Series A Preferred Units, which require quarterly dividend payments, and $2 thousand in accrued payments to our shareholders.  We are required to make a payment of 10% of our annual net income after dividends to our Series A Preferred Unit holders. We did not repurchase or sell any ownership units during the three months ended June 30, 2015.

 

Potential Recoveries of Reserves Established for Loan Losses and Reserves Established for Foreclosed Assets

During the year ended December 31, 2014, we established a valuation reserve of $2.4 million on six of our real estate owned properties and set aside an additional $252 thousand in provisions for loan losses on our mortgage loan investments.   Since 2009, our net earnings have been significantly impacted by provisions for loan losses, recoveries of reserves, and adjustments made to reserves for losses on foreclosed assets.  We believe, but can grant no assurances, that we will be able to successfully resolve a foreclosure litigation matter involving one of our real estate owned parcels that is subject to a mechanics lien claim made by a construction contractor against the lead lender in a foreclosure action involving one of our mortgage loan investments.

 

We hold a 64.8% loan participation interest in a $4.17 million church mortgage loan that is the subject of a mortgage foreclosure action filed by ECCU, which acts as the lead lender, originator and servicer of the loan.  ECCU provided bridge financing to a church which enabled the church to refinance its existing mortgage and pay certain construction site costs that had been completed prior to the funding of the mortgage refinancing transaction (the “Refinance Transaction”).  After the refinancing transaction had been consummated, a contractor filed a a mechanics lien and a multi-count complaint for damages and foreclosure against ECCU.  ECCU has filed a Counter-claim for Mortgage Foreclosure and other relief relating to a parcel of real estate on which the church is located.

 

Because the contractor had entered into a Construction Agreement with the church which pre-dated the recordation of the ECCU mortgage dated March 4, 2008, the contractor has alleged that its mechanics lien is in a first priority position with respect to the church parcel and has priority over ECCU’s mortgage interest.  ECCU has vigorously contested the contractor’s foreclosure claim and has asserted that the bridge financing transaction was consummated for the purpose of refinancing prior existing mortgages on the parcel, payoff certain pre-construction costs that had been completed prior to funding the loan and provide bridge financing to the church until a permanent loan was agreed upon.  By providing the church with a mortgage refinancing loan, ECCU asserts that it is entitled to priority over the mechanics lien under applicable court decisions which apply the doctrine of equitable subrogation, thereby enabling the lender that advances money to pay someone else’s debt for which there exists a lien, to step into the shoes of the prior secured lender with the expectation of receiving an equal lien in priority in the secured asset.

   

In its initial Memorandum Decision and Order dated December 27, 2013, the Court ruled that the contractor’s Motion for Summary Judgment as to the priority of its mechanics lien was granted and deemed to have priority over ECCU’s mortgage.  On May 2, 2014, ECCU filed a Motion to Reconsider the Court’s Order Regarding Priority of Liens and on June 26, 2014, the Court heard arguments from counsel and reviewed briefs and memoranda submitted by the parties.  In its ruling, the Court granted ECCU’s Motion to Reconsider, vacated its prior Order and Opinion

16

 


 

 

and further denied Motions for Summary Judgment filed by both ECCU and the contractor. The Court further noted that genuine issues of fact remain unresolved and set a hearing date to establish a discovery schedule.  Because we hold a 64.8% loan participation interest in the church parcel that is the subject of the foreclosure proceedings, we have carefully monitored the value of the church facility which serves as collateral for the ECCU mortgage loan.  We also hold a 64.8% partial REO interest in four other properties which were the subject of separate foreclosure actions filed by ECCU against the church.  We have taken $292.6 thousand in provisions for loan losses against the primary church parcel that is the subject of the foreclosure proceedings and have taken an additional $1.0 million in provisions for losses against four partially owned REO properties we hold that were successfully foreclosed upon by ECCU.

 

ECCU has advised us that its attorneys believe that there is a substantial basis for its priority claim and reasonable possibility for obtaining a successful outcome in the foreclosure proceedings.  We have also been advised by ECCU that it believes that the title insurance company and closing agent for the Refinance Transaction has a duty to indemnify ECCU for any loss that ECCU may suffer due to an unfavorable ruling, if granted by the Court.

   

Based upon our review of the litigation pleadings in the foreclosure action, title policy and related loan closing documents for the $4.17 million loan transaction, we believe, but can grant no assurances, that we will be able to recoup a portion of the valuation allowances we have previously recorded against four partially owned REO assets that we obtained in foreclosure proceedings against the church and partial interest in the mortgage loan that is the subject of foreclosure proceedings relating to the church’s primary worship facility.  However, due to fluctuating property values in the area and other factors that affect our ability to sell the properties, there is a possibility that the properties may require additional reserves.  We continue to monitor and manage our claims in these properties in order to recover the losses previously taken on these mortgage loan investments.

 

Liquidity and Capital Resources

June 30, 2015 vs. June 30, 2014

Maintenance of adequate liquidity requires that sufficient resources be available at all times to meet cash flow requirements of the Company. Desired liquidity may be achieved from both assets and liabilities. Cash, investments in interest-bearing time deposits in other financial institutions, maturing loans, payments of principal and interest on loans and potential loan sales are sources of asset liquidity. Sales of investor notes and access to credit lines also serve as sources of additional liquidity. We follow a liquidity policy that has been approved by our Board of Managers.  The policy sets a minimum liquidity ratio and contains contingency protocol if our liquidity falls below the minimum.  Our liquidity ratio was above the minimum at June 30, 2015. Also as part of the policy, we review our liquidity position on a regular basis based upon our current position and expected trends of loans and investor notes. Management believes that we maintain adequate sources of liquidity to meet our liquidity needs.  Nevertheless, if we are unable to continue our offering of Class 1 Notes for any reason, we incur sudden withdrawals by multiple investors in our investor notes, a substantial portion of our notes that mature during the next twelve months are not renewed, and we are unable to obtain capital from sales of our mortgage loan assets or other sources, we expect that our business would be materially and adversely affected.

The sale of our debt securities is a significant component in financing our mortgage loan investments.  We have increased our marketing efforts related to the sale of privately placed special offering and secured notes and we believe that the sale of these notes will enable the Company to meet its liquidity needs for the near future.  The Company filed a new Registration Statement with the SEC to register $85 million of its Class 1 Notes that was deemed effective as of January 6th, 2015. We have also entered into a Loan and Standby Agent Agreement pursuant to a Rule 506 offering to sell $40.0 million of Series 1 Subordinated Capital Notes and we are offering $80 million in Secured Notes under a private placement memorandum.  By offering the Class 1 Notes and privately placed investor notes, the Company expects to fund new loans which can either be held for interest income or sold as participations to generate servicing income and gains on loan sales.  The cash from sales will be used to originate additional loan investments or to fund operating activities.  

Historically, we have been successful in generating reinvestments by our debt security holders when the notes that they hold mature.  During the six months ended June 30, 2015, our investors renewed their debt securities investments at a 52%  rate, which represented a decrease from the 64% renewal rate over the six months ended June 30, 2014While the renewal rate has decreased, it remains at an acceptable level.  However, we had several large withdrawals during the three months ended June 30, 2015, and MP Securities did not sell as many notes as planned.

17

 


 

 

MP Securities hired a new salesperson near the end of the second quarter and we anticipate that sales of Class 1, special, subordinated, and secured notes will increase over the remaining six months of 2015.

The net decrease in cash during the six months ended June 30, 2015 was $7.7 million, as compared to a net decrease of $695 thousand for the six months ended June 30, 2014, an increase in cash used of $7.0 million. Net cash used by operating activities totaled $1.8 million for the six months ended June 30, 2015, as compared to net cash used by operating activities of $19 thousand for the same period in 2014. This increase in net cash used by operating activities is attributable primarily to the paydown of other liabilities during the first quarter of 2015

Net cash used in investing activities totaled $660 thousand during the six months ended June 30, 2015, as compared to $61 thousand used during the six months ended June 30, 2014, an increase in cash used of $599 thousand. This increase is related to an increase in cash used for loan originationsWhile we received $4.1 million in additional cash from loan sales, we received $2.4 million less in loan principal payments and we originated $2.2 million more in loans receivable during the first half of 2015. 

Net cash used by financing activities totaled $5.3 million for the six month period ended June 30, 2015,  an increase in cash used of $4.7 million from $615 thousand used in financing activities during the six months ended June 30, 2014. This difference is primarily attributable to an increase in paydowns of our notes payable. We paid a net of $3.3 million in principal on our notes payable during the first half of 2015 as compared to $1.2 million in cash provided by note sales during the first half of 2014.

At June 30, 2015, our cash, which includes cash reserves and cash available for investment in mortgage loans, was $9.5 million, a decrease of $7.8 million from $17.3 million at December 31, 2014.

 

Item 3. Quantitative and Qualitative Disclosures About Market Risk

 

We are a smaller reporting company as defined by Rule 12b-2 of the Securities Act of 1934 and are not required to provide the information under this item.

 

Item 4.  Controls and Procedures

 

Evaluation of Disclosure Controls and Procedures

 

Our management, including our Chief Financial Officer, supervised and participated in an evaluation of our disclosure controls and procedures as of June 30, 2015.  After evaluating the effectiveness of our disclosure controls and procedures (as defined in Exchange Act Rules 13a - 15(e) and 15d - 15(e)) as of the end of the period covered by this quarterly report, our Chief Financial Officer has concluded that as of the evaluation date, our disclosure controls and procedures were adequate and effective to ensure that material information relating to the Company would be made known to them by others within the Company, particularly during the period in which this quarterly report was being prepared.

 

Disclosure controls and procedures are designed to ensure that information required to be disclosed by us in the reports filed or submitted under the Exchange Act is recorded, processed, summarized and reported, within the time periods specified in the Securities and Exchange Commission's rules and forms. Disclosure controls and procedures include, without limitation, controls and procedures designed to ensure that information required to be disclosed by us in the reports filed under the Exchange Act is accumulated and communicated to our management, including the President and Principal Accounting Officer, as appropriate to allow timely decisions regarding required disclosure.

 

18

 


 

 

Changes in Internal Controls

 

There were no changes in our internal controls over financial reporting that occurred in the second quarter of 2015 that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

 

 

PART II - OTHER INFORMATION

 

Item 1.  Legal Proceedings

 

Given the nature of our investments made in mortgage loans, we may from time to time have an interest in, or be involved in, litigation arising out of our loan portfolio.  We consider litigation related to our loan portfolio to be routine to the conduct of our business.  As of the six month period ended June 30, 2015, we are not involved in any litigation matters that could have a material adverse effect on our financial position, results of operations or cash flows other than those discussed in Part I. Item 2. “Potential Recoveries of Reserves Established for Loan Losses.”

 

Item 1A.  Risk Factors

 

As of the date of this filing, there have been no material changes from the risk factors disclosed in the Company’s Annual Report on Form 10-K filed for the year ended December 31, 2014.

 

Item 2.  Unregistered Sales of Equity Securities and Use of Proceeds

 

None

 

Item 3.  Defaults Upon Senior Securities

 

None

 

Item 4.  Mine Safety Disclosure

 

None 

 

Item 5.  Other Information

 

None.

19

 


 

 

 

Item 6.  Exhibits

 

 

 

Exhibit No.

Description of Exhibit

31.1

Certification of Chief Executive Officer pursuant to Rule 13a-14(a) or Rule 15(d)-14(a)

31.2

Certification of Chief Financial Officer pursuant to Rule 13a-14(a) or Rule 15(d)-14(a)

32.1

Certification of President and Chief Executive Officer pursuant to 18 U.S.C. §1350 as adopted pursuant to section 906 of the Sarbanes-Oxley Act of 2002

32.2

Certification of Chief Financial Officer pursuant to 18 U.S.C. §1350 as adopted pursuant to section 906 of the Sarbanes-Oxley Act of 2002

101*

The following information from Ministry Partners Investment Company, LLC’s Quarterly Report on Form 10-Q for the quarter ended June 30, 2015, formatted in XBRL (eXtensible Business Reporting Language):  (i) Consolidated Statements of Operations for the six month periods ended June 30, 2015 and 2014; (ii) Consolidated Balance Sheets as of June 30, 2015 and  December 31, 2014; (iii) Consolidated  Statements of Cash Flows for the three months ended June 30, 2015 and 2014; and (iv) Notes to Consolidated Financial Statements.

 

*  Pursuant to Rule 406T of Regulation S-T, these interactive data files are deemed not filed or part of a registration statement or prospectus for purposes of Sections 11 or 12 of the Securities Act of 1933 or Section 18 of the Securities Exchange Act of 1934 and otherwise are not subject to liability under those sections.

 

 

 

SIGNATURE

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

 

Dated: August 14, 2015

 

 

 

 

 

 

MINISTRY PARTNERS INVESTMENT

 

 

COMPANY, LLC

 

 

 

(Registrant)

 

By: /s/ James H. Overholt

 

 

James H. Overholt,

 

 

Chief Executive Officer

 

 

20