EX-99.1 2 cfbk-20191028xex99_1.htm EX-99.1 Exhibit 99 earnings release 93019

                                                                                                                                                    Exhibit 99.1



CentralFedCORPBlack

Parent of CFBank,  NA





 





 



 



PRESS RELEASE

 

FOR IMMEDIATE RELEASE:

October 28, 2019

For Further Information:

Timothy T. O'Dell, President & CEO



Phone:  614.318.4660



Email: timodell@cfbankmail.com





CENTRAL FEDERAL CORPORATION, PARENT OF CFBANK, ANNOUNCES RECORD PRE-TAX EARNINGS FOR 3RD QUARTER 2019



Worthington/Columbus,  Ohio – October 28, 2019 – Central Federal Corporation (NASDAQ: CFBK) (the “Company”) the parent of CFBank, today announced financial results for the third quarter and year to date ended September 30, 2019.



Third Quarter Highlights

·

Pre-tax net income for the quarter more than doubled (up 154%) when compared to the same quarter of 2018.    Pre-tax net income is up 124% for the year to date 2019 compared to the same nine month period of 2018.

·

Return on average assets increased to 1.41% for the quarter and return on average equity increased to 20.12%.

·

Diluted earnings per share (EPS) increased to $0.59 for the quarter.

·

Book Value per common share increased year-to-date by $1.49, or 14.2%, to $12.00 per share.

·

Net loans and leases increased 14.5% since December 31, 2018.

·

Net gain on sales of loans increased by 581%  for the quarter when compared to the same quarter of 2018 due primarily to the investment in expanding the residential mortgage lending business.



The Company also announced separately today that it has entered into an agreement for a $25 million capital raise pursuant to a private placement of common and preferred stock to institutional and other accredited investors.  The private placement is currently expected to close by November 1, 2019, subject to customary closing conditions. 



Timothy T. O’Dell, President and CEO, commented, “While we are pleased with our positive earnings trajectory and results, with pre-tax net income up 124% YTD and our third quarter ROA increasing to 1.41%, we remain focused upon earnings expansion and driving increasing core performance, which includes focusing also on the quality of earnings.  We expect increasing scale to provide a positive lift, in addition to our focus on low cost deposits and noninterest fee income.  We believe successfully growing low cost deposits, as well as growing our various fee income business segments, will assist in counteracting the current margin pressures.  For example, our gain on sale of loans increased nearly 600% for the third quarter (when compared to the same quarter of 2018)Subject to the closing of the private placement that was announced today, we expect to deploy the additional capital to fund our expanding business and loan opportunities and business pipelines, further strengthen our capital ratios, and provide dry powder for pursuing growth and potentially acquisitions. We also expect our newest regional market presence (Cincinnati/SW Ohio) to contribute positively to go forward earnings and


 

 

overall results. Strong credit quality, coupled with earlier investment in geographic expansion and infrastructure, has CFBank well positioned to continue to take advantage of profitable niche business and market opportunities.”

Robert E. Hoeweler, Chairman of the Board, added “We are gratified but not surprised that Sandler O’Neill Partners recently recognized us for being a Top performing small cap bank.  CFBank has maintained a consistent track record of performance and quality growth.  Among our near term objectives is to surpass the $1 billion in assets threshold. We have the Management Team, and organizational infrastructure in place to effectively run a much larger banking institution. Subject to the closing of the private placement that was announced today, we expect the additional capital will assist in opening up the entire playbook to us.”



Overview of Results 

Net income for the three months ended September 30, 2019 totaled $2.6 million and increased $1.5 million, or 148.1%, compared to net income of $1.1 million for the three months ended September 30, 2018.   Net income attributable to common stockholders for the three months ended September 30, 2019, totaled $2.7 million (or $0.59 per diluted common share) and increased $1.7 million compared to net income attributable to common stockholders of $1.0 million (or $0.24 per diluted common share) for the three months ended September 30, 2018.    

Net income for the nine months ended September 30, 2019 totaled $6.6 million and increased $3.6 million, or 121.0%, compared to net income of $3.0 million for the nine months ended September 30, 2018.   Net income attributable to common stockholders for the nine months ended September 30, 2019, totaled $6.8 million (or $1.52 per diluted common share) and increased $3.9 million compared to net income attributable to common stockholders of $2.9 million (or $0.67 per diluted common share) for the nine months ended September 30, 2018.

Net interest income.  Net interest income totaled $5.3 million for the quarter ended September 30, 2019 and increased $648,000, or 13.8%, compared to net interest income of  $4.7 million for the quarter ended September 30, 2018.  The increase in net interest income was primarily due to a $2.2 million, or 33.6%, increase in interest income, partially offset by a $1.6 million, or 81.3%, increase in interest expense.  The increase in interest income was primarily attributed to a $161.2 million, or 29.5%, increase in average interest-earning assets outstanding, resulting primarily from an increase in net loans and a 15bps increase in average yield on interest-earning assets.  The increase in interest expense was attributed to a $143.9 million, or 33.5%, increase in average interest-bearing liabilities and a 64bps increase in the average cost of funds on interest-bearing liabilities.  As a result, the net interest margin of 3.02% for the quarter ended September 30, 2019 decreased 41bps compared to the net interest margin of 3.43% for the quarter ended September 30, 2018.

Net interest income totaled $15.7 million for the nine months ended September 30, 2019 and increased $2.8 million, or 21.0%, compared to net interest income of $12.9 million for the nine months ended September 30, 2018.  The increase in net interest income was primarily due to a $7.7 million, or 43.8%, increase in interest income, partially offset by a $5.0 million, or 107.1%, increase in interest expense.  The increase in interest income was primarily attributed to a $170.3 million, or 33.8%, increase in average interest-earning assets outstanding, resulting primarily from an increase in net loans, and a 35bps increase in average yield on interest-earning assets.  The increase in interest expense was attributed to a 79bps increase in the average cost of funds on interest-bearing liabilities and a $147.4 million, or 37.7%, increase in average interest-bearing liabilities.  As a result, the net interest margin of 3.10% for the nine months ended September 30, 2019 decreased 32bps compared to the net interest margin of 3.42% for the nine months ended September 30, 2018.

Provision for loan and lease losses.  There was no provision for loan and lease losses for the quarter ended September 30, 2019 or the quarter ended September 30, 2018, which is due to strong credit quality and net recoveries.  Net recoveries for the quarter ended September 30, 2019 totaled $28,000, compared to net recoveries of $24,000 for the quarter ended September 30, 2018.

There was no provision for loan and lease losses for the nine months ended September 30, 2019 or the nine months ended September 30, 2018, which is due to strong credit quality and net recoveries.  Net recoveries for the nine months ended September 30, 2019 totaled $45,000, compared to net recoveries of $35,000 for the nine months ended September 30, 2018.

Noninterest income.  Noninterest income for the quarter ended September 30, 2019 totaled $3.3 million and increased $2.6 million, or 411.2%, compared to $643,000 for the quarter ended September 30, 2018.  The increase was primarily due to a $2.6 million increase in net gain on sale of loans.  The increase in net gain on sale of loans was a result of increased sales volume related to our residential mortgage lending business. 


 

 

Noninterest income for the nine months ended September 30, 2019 totaled $7.5 million and increased $5.6 million, or 306.6%, compared to $1.9 million for the nine months ended September 30, 2018.  The increase was primarily due to a $5.6 million increase in net gain on sale of loans.  The increase in net gain on sale of loans was a result of increased sales volume related to our residential mortgage lending business. 

Noninterest expense.  Noninterest expense for the quarter ended September 30, 2019 totaled $5.3 million and increased $1.3 million, or 32.1%, compared to $4.0 million for the quarter ended September 30, 2018.  The increase in noninterest expense during the three months ended September 30, 2019 was primarily due to a $749,000 increase in salaries and employee benefits expense and a  $280,000 increase in advertising and marketing expense. The increase in salaries and employee benefits expense was primarily due to the expansion of our residential mortgage lending business, consistent with our focus on driving noninterest income, coupled with an increase in personnel to support our growth, infrastructure and risk management practices.  The increase in advertising and marketing expense is primarily due to increased expenditures related to leads-based marketing expense to drive revenue growth in our residential mortgage lending business. 

Noninterest expense for the nine months ended September 30, 2019 totaled $15.0 million and increased $3.9 million, or 34.5%, compared to $11.1 million for the nine months ended September 30, 2018.  The increase in noninterest expense during the nine months ended September 30, 2019 was primarily due to a $2.0 million increase in salaries and employee benefits expense and an  $885,000 increase in advertising and marketing expense. The increase in salaries and employee benefits expense was primarily due to the expansion of our residential mortgage lending business, consistent with our focus on driving noninterest income, coupled with increases in personnel due to our geographic expansion and to support our growth, infrastructure and risk management practices.  The increase in advertising and marketing expense is primarily due to increased expenditures related to leads-based marketing expense to drive revenue growth in our residential mortgage lending business.

Income tax expense.  Income tax expense was $673,000 for the quarter ended September 30, 2019,  an increase of $434,000, compared to $239,000 for the quarter ended September 30, 2018The effective tax rate for the quarter ended September 30, 2019 was approximately 20.5%, as compared to approximately 18.5% for the quarter ended September 30, 2018.  

Income tax expense was $1.7 million for the nine months ended September 30, 2019, an increase of $971,000, compared to $704,000 for the nine months ended September 30, 2018.  The effective tax rate for the nine months ended September 30, 2019 was approximately 20.3%, as compared to approximately 19.1% for the nine months ended September 30, 2018.

Balance Sheet Activity

General.  Assets totaled $786.4 million at September 30, 2019 and increased $121.4 million, or 18.3%, from $665.0 million at December 31, 2018.  The increase was primarily due to a $79.8 million increase in net loan balances and a $65.0 million increase in loans held for sale, partially offset by a $30.0 million decrease in cash and cash equivalents.

Cash and cash equivalentsCash and cash equivalents totaled $37.3 million at September 30, 2019, and decreased  $30.0 million, or 44.6%, from $67.3 million at December 31, 2018.  The decrease in cash and cash equivalents was primarily attributed to an increase in loans and loans held for sale, partially offset by an increase in deposit balances. 

Securities.  Securities available for sale totaled $9.2 million at September 30, 2019, and decreased  $931,000, or 9.2%, compared to $10.1 million at December 31, 2018The decrease was primarily due to principal maturities. 

Loans held for sale.  Loans held for sale totaled $82.4 million at September 30, 2019 and increased $65.0 million, or 373.9%, from $17.4 million at December 31, 2018.  The increase was due to increased mortgage volume activity.

Loans and Leases.    Net loans and leases totaled $630.5 million at September 30, 2019, and increased $79.8 million, or 14.5%, from $550.7 million at December 31, 2018.  The increase was primarily due to  a $44.4 million increase in commercial real estate loan balances, a $28.4 million increase in commercial loan balances, and a  $9.4 million increase in single-family loan balances, partially offset by a $3.5 million decrease in consumer loan balancesThe increases in the aforementioned loan balances were primarily due to increased sales activity and new relationships

Allowance for loan and lease losses (ALLL).    The allowance for loan and lease losses totaled $7.1 million at September 30, 2019, and increased $45,000, or 0.6%, from  $7.0 million at December 31, 2018.  The increase in the ALLL is due to net recoveries during the nine months ended September 30, 2019.  The ratio of the ALLL to total loans was 1.11% at September 30, 2019, compared to 1.26% at December 31, 2018


 

 

Deposits.  Deposits totaled $685.9 million at September 30, 2019, an increase of $106.1 million, or 18.3%, from $579.8 million at December 31, 2018.  The increase is primarily attributed to a  $73.4 million increase in certificate of deposit account balances, a $55.6 million increase in money market account balances, and a $2.0 million increase in saving account balances, partially offset by a $24.9 million decrease in checking account balances.    The increase in certificate of deposit account balances was due to a combination of increases in retail, brokered and listing service certificates of deposit.  The increases in money market and savings account balances were primarily due to increases in customer relationships and balances from on-going sales and marketing activities.  The decrease in checking account balances was due to the timing of certain large customer transactions.

Stockholders’ equity. Stockholders’ equity totaled $53.9 million at September 30, 2019, an increase of $8.3 million, or 18.3%, from $45.6 million at December 31, 2018.  The increase in total stockholders’ equity was primarily attributed to net income, as well as the exercise of outstanding warrants to purchase common stock of the Company.

About Central Federal Corporation and CFBank

Central Federal Corporation is a financial holding company that owns 100% of the stock of CFBank, National Association (CFBank), which was formed in Ohio in 1892 and converted from a federal savings association to a national bank on December 1, 2016. CFBank has a presence in four major metro Ohio markets – Columbus, Cleveland, Cincinnati and Akron-  as well as its two branch locations in Columbiana County, Ohio.  Also,  in  March 2019, CFBank opened a branch location in Blue Ash, Ohio, which is its second location in the Cincinnati market.    CFBank provides personalized Business Banking products and services including commercial loans and leases, commercial and residential real estate loans and treasury management depository services.  As a full service commercial bank, our business, along with our products and services, is focused on serving the banking and financial needs of closely held businesses.  Our business model emphasizes personalized service, customer access to decision makers, quick execution, and the convenience of online internet banking, mobile banking, remote deposit and corporate treasury management.  In addition, CFBank provides residential lending and full service retail banking services and products.  

Additional information about the Company and CFBank is available at www.CFBankOnline.com

FORWARD LOOKING STATEMENTS

This earnings release and other materials we have filed or may file with the Securities and Exchange Commission (“SEC”) contain or may contain forward-looking statements within the meaning of the safe harbor provisions of the U.S. Private Securities Reform Act of 1995, which are made in good faith by us.  Forward-looking statements include, but are not limited to: (1) projections of revenues, income or loss, earnings or loss per common share, capital structure and other financial items; (2) plans and objectives of the management or Boards of Directors of Central Federal Corporation or CFBank, National Association; (3) statements regarding future events, actions or economic performance; and (4) statements of assumptions underlying such statements.  Words such as "estimate," "strategy," "may," "believe," "anticipate," "expect," "predict," "will," "intend," "plan," "targeted," and the negative of these terms, or similar expressions, are intended to identify forward-looking statements, but are not the exclusive means of identifying such statements.  Various risks and uncertainties may cause actual results to differ materially from those indicated by our forward-looking statements, including, without limitation, those detailed from time to time in our reports filed with the SEC, including those identified in Item 1A.  Risk Factors” of Part I of our Form 10-K filed with SEC for the year ended December 31, 2018.

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



 


 

 









 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated Statements of Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

($ in thousands, except share data)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(unaudited)

Three months ended

 

 

 

Nine months ended

 

 



September 30,

 

 

 

September 30,

 

 



2019

 

2018

 

% change

 

2019

 

2018

 

% change

Total interest income

$

8,845 

 

$

6,621 

 

34% 

 

$

25,291 

 

$

17,592 

 

44% 

Total interest expense

 

3,514 

 

 

1,938 

 

81% 

 

 

9,631 

 

 

4,651 

 

107% 

     Net interest income

 

5,331 

 

 

4,683 

 

14% 

 

 

15,660 

 

 

12,941 

 

21% 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision for loan and lease losses

 

 -

 

 

 -

 

n/m

 

 

 -

 

 

 -

 

n/m

Net interest income after provision for loan and lease losses

 

5,331 

 

 

4,683 

 

14% 

 

 

15,660 

 

 

12,941 

 

21% 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Service charges on deposit accounts

 

146 

 

 

128 

 

14% 

 

 

408 

 

 

364 

 

12% 

  Net gain on sales of loans

 

3,070 

 

 

451 

 

581% 

 

 

6,935 

 

 

1,268 

 

447% 

  Other

 

71 

 

 

64 

 

11% 

 

 

203 

 

 

224 

 

-9%

     Noninterest income

 

3,287 

 

 

643 

 

411% 

 

 

7,546 

 

 

1,856 

 

307% 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Salaries and employee benefits

 

2,865 

 

 

2,116 

 

35% 

 

 

8,009 

 

 

6,026 

 

33% 

  Occupancy and equipment

 

278 

 

 

224 

 

24% 

 

 

724 

 

 

573 

 

26% 

  Data processing

 

335 

 

 

275 

 

22% 

 

 

944 

 

 

733 

 

29% 

  Franchise and other taxes

 

106 

 

 

103 

 

3% 

 

 

318 

 

 

308 

 

3% 

  Professional fees

 

448 

 

 

358 

 

25% 

 

 

1,092 

 

 

862 

 

27% 

  Director fees

 

137 

 

 

106 

 

29% 

 

 

401 

 

 

301 

 

33% 

  Postage, printing and supplies

 

51 

 

 

44 

 

16% 

 

 

177 

 

 

145 

 

22% 

  Advertising and marketing

 

647 

 

 

367 

 

76% 

 

 

1,889 

 

 

1,004 

 

88% 

  Telephone

 

54 

 

 

43 

 

26% 

 

 

144 

 

 

113 

 

27% 

  Loan expenses

 

80 

 

 

29 

 

176% 

 

 

171 

 

 

72 

 

138% 

  Foreclosed assets, net

 

 -

 

 

 -

 

n/m

 

 

(9)

 

 

 -

 

n/m

  Depreciation

 

82 

 

 

67 

 

22% 

 

 

231 

 

 

188 

 

23% 

  FDIC premiums

 

47 

 

 

141 

 

-67%

 

 

351 

 

 

328 

 

7% 

  Regulatory assessment

 

42 

 

 

34 

 

24% 

 

 

124 

 

 

103 

 

20% 

  Other insurance

 

25 

 

 

22 

 

14% 

 

 

72 

 

 

63 

 

14% 

  Other

 

131 

 

 

103 

 

27% 

 

 

315 

 

 

297 

 

6% 

     Noninterest expense

 

5,328 

 

 

4,032 

 

32% 

 

 

14,953 

 

 

11,116 

 

35% 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before income taxes

 

3,290 

 

 

1,294 

 

154% 

 

 

8,253 

 

 

3,681 

 

124% 

Income tax expense

 

673 

 

 

239 

 

182% 

 

 

1,675 

 

 

704 

 

138% 

Net Income

$

2,617 

 

$

1,055 

 

148% 

 

$

6,578 

 

$

2,977 

 

121% 

Accretion of discount and value of warrants exercised related to Series B preferred stock

 

36 

 

 

(26)

 

n/m

 

 

219 

 

 

(64)

 

n/m

Net Income attributable to common stockholders

$

2,653 

 

$

1,029 

 

158% 

 

$

6,797 

 

$

2,913 

 

133% 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Share Data

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per common share

$

0.59 

 

$

0.24 

 

 

 

$

1.54 

 

$

0.69 

 

 

Diluted earnings per common share

$

0.59 

 

$

0.24 

 

 

 

$

1.52 

 

$

0.67 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average common shares outstanding - basic

 

4,488,399 

 

 

4,251,820 

 

 

 

 

4,419,444 

 

 

4,247,800 

 

 

Average common shares outstanding - diluted 

 

4,525,449 

 

 

4,367,222 

 

 

 

 

4,465,773 

 

 

4,342,271 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

n/m - not meaningful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 




 

 





 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated Statements of Financial Condition

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

($ in thousands)

Sept 30,

 

Jun 30,

 

Mar 31,

 

Dec 31,

 

Sept 30,

 

(unaudited)

2019

 

2019

 

2019

 

2018

 

2018

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

$

37,299 

 

$

34,323 

 

$

95,993 

 

$

67,304 

 

$

59,368 

 

Interest-bearing deposits in other financial institutions

 

100 

 

 

100 

 

 

100 

 

 

100 

 

 

100 

 

Securities available for sale

 

9,183 

 

 

10,189 

 

 

9,144 

 

 

10,114 

 

 

11,064 

 

Loans held for sale

 

82,382 

 

 

52,184 

 

 

27,920 

 

 

17,385 

 

 

24,079 

 

Loans and leases

 

637,516 

 

 

605,724 

 

 

571,580 

 

 

557,695 

 

 

500,534 

 

 Less allowance for loan and lease losses

 

(7,057)

 

 

(7,029)

 

 

(7,024)

 

 

(7,012)

 

 

(7,005)

 

    Loans and leases, net

 

630,459 

 

 

598,695 

 

 

564,556 

 

 

550,683 

 

 

493,529 

 

FHLB and FRB stock

 

3,969 

 

 

3,816 

 

 

3,816 

 

 

3,476 

 

 

3,476 

 

Foreclosed assets, net

 

 -

 

 

 -

 

 

 -

 

 

38 

 

 

 -

 

Premises and equipment, net

 

4,052 

 

 

4,032 

 

 

3,875 

 

 

3,864 

 

 

3,723 

 

Operating lease right of use assets

 

1,874 

 

 

1,967 

 

 

2,057 

 

 

 -

 

 

 -

 

Bank owned life insurance

 

5,309 

 

 

5,272 

 

 

5,237 

 

 

5,203 

 

 

5,168 

 

Accrued interest receivable and other assets

 

11,810 

 

 

10,415 

 

 

7,781 

 

 

6,858 

 

 

5,872 

 

Total assets

$

786,437 

 

$

720,993 

 

$

720,479 

 

$

665,025 

 

$

606,379 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and Stockholders' Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    Noninterest bearing

$

110,378 

 

$

106,716 

 

$

130,563 

 

$

111,445 

 

$

91,083 

 

    Interest bearing

 

575,569 

 

 

521,870 

 

 

501,266 

 

 

468,341 

 

 

440,979 

 

         Total deposits

 

685,947 

 

 

628,586 

 

 

631,829 

 

 

579,786 

 

 

532,062 

 

FHLB advances and other debt

 

22,500 

 

 

18,500 

 

 

18,500 

 

 

19,500 

 

 

21,500 

 

Advances by borrowers for taxes and insurance

 

509 

 

 

340 

 

 

398 

 

 

827 

 

 

449 

 

Operating lease liabilities

 

2,062 

 

 

2,163 

 

 

2,261 

 

 

 -

 

 

 -

 

Accrued interest payable and other liabilities

 

6,741 

 

 

5,698 

 

 

5,081 

 

 

4,586 

 

 

3,626 

 

Subordinated debentures

 

14,796 

 

 

14,786 

 

 

14,776 

 

 

14,767 

 

 

5,155 

 

         Total liabilities

 

732,555 

 

 

670,073 

 

 

672,845 

 

 

619,466 

 

 

562,792 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders' equity

 

53,882 

 

 

50,920 

 

 

47,634 

 

 

45,559 

 

 

43,587 

 

Total liabilities and stockholders' equity

$

786,437 

 

$

720,993 

 

$

720,479 

 

$

665,025 

 

$

606,379 

 















 


 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated Financial Highlights

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

At or for the three months ended

 

At or for the nine months ended

($ in thousands except per share data)

 

Sept 30,

 

Jun 30,

 

Mar 31,

 

Dec 31,

 

Sept 30,

 

 

Sept 30,

(unaudited)

 

2019

 

2019

 

2019

 

2018

 

2018

 

 

2019

 

 

2018

Earnings

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

$

5,331 

 

$

5,229 

 

$

5,100 

 

$

4,948 

 

$

4,683 

 

$

15,660 

 

$

12,941 

Provision for loan and lease losses

 

$

 -

 

$

 -

 

$

 -

 

$

 -

 

$

 -

 

$

 -

 

$

 -

Noninterest income

 

$

3,287 

 

$

2,565 

 

$

1,694 

 

$

860 

 

$

643 

 

$

7,546 

 

$

1,856 

Noninterest expense

 

$

5,328 

 

$

4,931 

 

$

4,694 

 

$

4,159 

 

$

4,032 

 

$

14,953 

 

$

11,116 

Net Income

 

$

2,617 

 

$

2,280 

 

$

1,681 

 

$

1,296 

 

$

1,055 

 

$

6,578 

 

$

2,977 

Accretion of discount and value of warrants exercised related to Series B preferred stock

 

$

36 

 

$

157 

 

$

26 

 

$

126 

 

$

(26)

 

$

219 

 

$

(64)

Net income attributable to common stockholders

 

$

2,653 

 

$

2,437 

 

$

1,707 

 

$

1,422 

 

$

1,029 

 

$

6,797 

 

$

2,913 

Basic earnings per common share

 

$

0.59 

 

$

0.55 

 

$

0.39 

 

$

0.33 

 

$

0.24 

 

$

1.54 

 

$

0.69 

Diluted earnings per common share

 

$

0.59 

 

$

0.55 

 

$

0.39 

 

$

0.33 

 

$

0.24 

 

$

1.52 

 

$

0.67 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performance Ratios (annualized)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets

 

 

1.41% 

 

 

1.28% 

 

 

1.00% 

 

 

0.84% 

 

 

0.74% 

 

 

1.24% 

 

 

0.75% 

Return on average equity

 

 

20.12% 

 

 

18.77% 

 

 

14.57% 

 

 

11.74% 

 

 

9.85% 

 

 

17.93% 

 

 

9.54% 

Average yield on interest-earning assets

 

 

5.00% 

 

 

5.01% 

 

 

4.98% 

 

 

4.99% 

 

 

4.85% 

 

 

5.00% 

 

 

4.65% 

Average rate paid on interest-bearing liabilities

 

 

2.45% 

 

 

2.42% 

 

 

2.27% 

 

 

2.02% 

 

 

1.81% 

 

 

2.38% 

 

 

1.59% 

Average interest rate spread

 

 

2.55% 

 

 

2.59% 

 

 

2.71% 

 

 

2.97% 

 

 

3.04% 

 

 

2.62% 

 

 

3.06% 

Net interest margin, fully taxable equivalent

 

 

3.02% 

 

 

3.08% 

 

 

3.20% 

 

 

3.38% 

 

 

3.43% 

 

 

3.10% 

 

 

3.42% 

Efficiency ratio

 

 

61.82% 

 

 

63.27% 

 

 

69.09% 

 

 

71.61% 

 

 

75.70% 

 

 

64.44% 

 

 

75.12% 

Noninterest expense to average assets

 

 

2.87% 

 

 

2.77% 

 

 

2.80% 

 

 

2.71% 

 

 

2.82% 

 

 

2.81% 

 

 

2.80% 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tier 1 capital leverage ratio (1)

 

 

10.03% 

 

 

9.44% 

 

 

9.60% 

 

 

10.13% 

 

 

9.41% 

 

 

10.03% 

 

 

9.41% 

Total risk-based capital ratio (1)

 

 

12.09% 

 

 

11.95% 

 

 

12.45% 

 

 

12.37% 

 

 

12.05% 

 

 

12.09% 

 

 

12.05% 

Tier 1 risk-based capital ratio (1)

 

 

11.01% 

 

 

10.79% 

 

 

11.20% 

 

 

11.12% 

 

 

10.80% 

 

 

11.01% 

 

 

10.80% 

Common equity tier 1 capital to risk weighted assets (1)

 

 

11.01% 

 

 

10.79% 

 

 

11.20% 

 

 

11.12% 

 

 

10.80% 

 

 

11.01% 

 

 

10.80% 

Equity to total assets at end of period

 

 

6.85% 

 

 

7.06% 

 

 

6.61% 

 

 

6.85% 

 

 

7.19% 

 

 

6.85% 

 

 

7.19% 

Book value per common share

 

$

12.00 

 

$

11.39 

 

$

10.84 

 

$

10.51 

 

$

10.25 

 

$

12.00 

 

$

10.25 

Tangible book value per common share

 

$

12.00 

 

$

11.39 

 

$

10.84 

 

$

10.51 

 

$

10.25 

 

$

12.00 

 

$

10.25 

Period-end market value per common share

 

$

12.45 

 

$

12.04 

 

$

12.82 

 

$

11.69 

 

$

15.50 

 

$

12.45 

 

$

15.50 

Period-end common shares outstanding

 

 

4,490,275 

 

 

4,471,365 

 

 

4,392,296 

 

 

4,335,062 

 

 

4,251,956 

 

 

4,490,275 

 

 

4,251,956 

Average basic common shares outstanding

 

 

4,488,399 

 

 

4,412,726 

 

 

4,355,748 

 

 

4,298,649 

 

 

4,251,820 

 

 

4,419,444 

 

 

4,247,800 

Average diluted common shares outstanding

 

 

4,525,449 

 

 

4,452,637 

 

 

4,417,775 

 

 

4,349,707 

 

 

4,367,222 

 

 

4,465,773 

 

 

4,342,271 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset Quality

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonperforming loans

 

$

2,423 

 

$

2,418 

 

$

2,078 

 

$

377 

 

$

377 

 

$

2,423 

 

$

377 

Nonperforming loans to total loans

 

 

0.38% 

 

 

0.40% 

 

 

0.36% 

 

 

0.07% 

 

 

0.08% 

 

 

0.38% 

 

 

0.08% 

Nonperforming assets to total assets

 

 

0.31% 

 

 

0.34% 

 

 

0.29% 

 

 

0.06% 

 

 

0.06% 

 

 

0.31% 

 

 

0.06% 

Allowance for loan and lease losses to total loans

 

 

1.11% 

 

 

1.16% 

 

 

1.23% 

 

 

1.26% 

 

 

1.40% 

 

 

1.11% 

 

 

1.40% 

Allowance for loan and lease losses to nonperforming loans

 

 

291.25% 

 

 

290.69% 

 

 

388.02% 

 

 

1859.95% 

 

 

1858.09% 

 

 

291.25% 

 

 

1858.09% 

Net charge-offs (recoveries)

 

$

(28)

 

$

(5)

 

$

(12)

 

$

(7)

 

$

(24)

 

$

(45)

 

$

(35)

Annualized net charge-offs (recoveries) to average loans

 

 

(0.02%)

 

 

0.00% 

 

 

(0.01%)

 

 

(0.01%)

 

 

(0.02%)

 

 

(0.01%)

 

 

(0.01%)



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Balances

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

$

618,586 

 

$

590,088 

 

$

557,527 

 

$

525,483 

 

$

486,215 

 

$

588,734 

 

$

449,877 

Assets

 

$

741,716 

 

$

712,132 

 

$

671,038 

 

$

613,903 

 

$

571,415 

 

$

708,296 

 

$

528,802 

Stockholders' equity

 

$

52,018 

 

$

48,576 

 

$

46,142 

 

$

44,146 

 

$

42,830 

 

$

48,912 

 

$

41,615 



(1)  Regulatory capital ratios of CFBank