| |
| | ||
Wayne-Kent A. Bradshaw President and Chief Executive Officer Broadway Financial Corporation | | | Brian Argrett President and Chief Executive Officer CFBanc Corporation |
| |
| | ||
Wayne-Kent A. Bradshaw President and Chief Executive Officer Broadway Financial Corporation | | | Brian Argrett President and Chief Executive Officer CFBanc Corporation |
• | Proposal to approve the merger agreement, which approval will also constitute approval of the amended and restated certificate of incorporation for Broadway attached as Annex D to the accompanying joint proxy statement/prospectus, whether or not the following public benefit corporation proposal is approved. |
• | Proposal to approve further amendments to the amended and restated certificate of incorporation for Broadway to effect the conversion of Broadway to a “public benefit corporation” as defined and provided for by the General Corporation Law of the State of Delaware, which will only be effected if the merger is completed. |
• | Proposal to approve an increase in the authorized number of shares of Broadway voting common stock, which will become Broadway Class A common stock upon completion of the merger. |
• | Proposal to approve, on an advisory (non-binding) basis, executive officer compensation that will or may be paid to Broadway executive officers in connection with the merger. |
• | Proposal to approve, pursuant to Nasdaq Listing Rule 5635(d), proposed sales of up to 18,474,000 shares of Broadway common stock in private placements to institutional and accredited investors at a purchase price of $1.78 per share. |
• | Proposal to approve one or more adjournments of the Broadway special meeting to solicit additional proxies if, in the judgement of the Broadway board of directors, sufficient proxies have not been received to approve the Broadway merger proposal and other proposals that will be presented at the special meeting. |
| | By Order of the Board of Directors | |
| | ||
| | ||
| | Alice Wong Vice President and Corporate Secretary | |
Los Angeles, CA | | | |
February 11, 2021 | | |
• | For CFBanc stockholders to approve the merger of CFBanc with and into Broadway Financial Corporation, which we refer to as Broadway, pursuant to the Agreement and Plan of Merger, dated as of August 25, 2020, as amended on January 14, 2021 (as amended, modified or otherwise supplemented, the “merger agreement”), by and among CFBanc and Broadway, as more fully described in the attached joint proxy statement/prospectus, which we refer to as the CFBanc merger proposal; and |
• | For CFBanc Class A common stockholders to approve one or more adjournments of the CFBanc special meeting, if necessary or appropriate, including adjournments to solicit additional proxies in favor of approval of the CFBanc merger proposal, which we refer to as the CFBanc adjournment proposal. |
| | BY ORDER OF THE BOARD OF DIRECTORS | |
| | ||
| | Marie C. Johns Chair of the Board | |
Washington, D.C. | | | |
February 11, 2021 | | |
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| |
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| |
• | “Broadway” refers to Broadway Financial Corporation; |
• | “Broadway common stock” refers to the common stock of Broadway and includes Broadway common stock having general voting rights (which is sometimes referred to herein as “Broadway voting common stock”) and Broadway nonvoting common stock (which is sometimes referred to herein as “Broadway nonvoting common stock”) prior to completion of the merger, and to the Broadway Class A common stock (which will have general voting rights), and the Broadway Class B common stock and Class C common stock (each of which will not have general voting rights) after completion of the merger; |
• | “Broadway Series A preferred stock” refers to the Fixed Rate Cumulative Redeemable Perpetual Preferred Stock, Series A, of Broadway that will be issued in the merger upon conversion of CFBanc’s Fixed Rate Cumulative Redeemable Perpetual Preferred Stock, Series B; |
• | “CFBanc stock” refers to CFBanc common stock and CFBanc preferred stock; |
• | “CFBanc” refers to CFBanc Corporation; |
• | “CFBanc common stock” refers to the common stock of CFBanc and includes CFBanc Class A common stock (which has general voting rights) and Class B common stock (which does not have general voting rights); |
• | “CFBanc preferred stock” refers to the currently outstanding Fixed Rate Cumulative Redeemable Perpetual Preferred Stock, Series B, of CFBanc; |
• | “DC BCA” refers to the District of Columbia Business Corporation Act of 2010; |
• | “DC Code” refers to the District of Columbia Code of Laws; and |
• | “DGCL” refers to the Delaware General Corporation Law. |
Q: | Why am I receiving this joint proxy statement/prospectus? |
A: | You are receiving this joint proxy statement/prospectus because Broadway and CFBanc have agreed to combine their companies in a merger of equals that will be accomplished through a merger of CFBanc with and into Broadway, with Broadway being the surviving corporation. We refer to the company resulting from the merger as the “combined company.” A copy of the Agreement and Plan of Merger, dated as of August 25, 2020, as amended on January 14, 2021, by and between Broadway and CFBanc providing for the merger is attached as Annex A to this joint proxy statement/prospectus. The term “merger agreement” is used in this joint proxy statement/prospectus to mean that agreement, as amended, and any amendments to that agreement that Broadway and CFBanc may enter into after the date hereof. |
• | holders of a majority of the outstanding shares of Broadway’s voting common stock must approve the merger agreement (the “Broadway merger proposal”); and |
• | holders of two-thirds of the outstanding shares of CFBanc Class A common stock, Class B common stock and preferred stock, each voting as a separate class, must approve the merger agreement (the “CFBanc merger proposal”). |
Q: | What will happen in the merger? |
A: | In the merger, CFBanc will merge with and into Broadway with Broadway being the surviving corporation. Each share of CFBanc common stock issued and outstanding immediately prior to the completion of the merger (the “effective time”) (other than any shares held by Broadway or CFBanc) will be converted into the right to receive 13.626 shares (the “exchange ratio” and such shares, the “merger consideration”) of Broadway common stock. Holders of CFBanc Class A common stock, which has general voting rights, will receive shares of Broadway common stock, which will have general voting rights, and holders of CFBanc Class B common stock, which does not have general voting rights, will receive shares of Broadway Class B common stock, a new class of Broadway common stock which will not have general voting rights. Holders of Broadway voting common stock and nonvoting common stock outstanding immediately prior to the merger will continue to hold their existing shares of Broadway common stock, which will be renamed Class A common stock and Class C common stock, respectively, but will not be changed in any substantive respect. Broadway’s voting common stock, including both the currently outstanding shares and the shares that will be issued in the merger, will continue to be listed and traded on the Nasdaq Capital Market with the trading symbol “BYFC.” See the section entitled “The Merger Agreement—Structure of the Merger” and the merger agreement for further information about the merger. |
Q: | When and where will each of the stockholder meetings take place? |
A: | The Broadway special meeting will be held as a virtual meeting through the Internet only, on March 17, 2021 at 2:00 p.m. local time. There will be no physical location at which stockholders may attend the Broadway special meeting. You will be able to attend the Broadway special meeting, and to vote and submit your questions during the meeting, by visiting www.virtualshareholdermeeting.com/BYFC2020SM and entering the 16-digit control number included on your proxy card and instructions that accompany this joint proxy statement/prospectus. |
Q: | What matters will be considered at each of the stockholder meetings? |
A: | At the Broadway special meeting, holders of Broadway voting common stock will be asked to consider and vote on the following proposals: |
• | Broadway merger proposal: Approval of the merger agreement and the transactions contemplated thereby, whether or not the following described public benefit corporation proposal is approved (the “Broadway merger proposal”); |
• | Broadway public benefit corporation proposal: Approval of further amendments to the amended and restated certificate of incorporation for Broadway to effect the conversion of Broadway to a “public benefit corporation” as defined and provided for by the DGCL, which will only be effected if the merger is completed (the “Broadway public benefit corporation proposal”); |
• | Broadway authorized share increase proposal: Approval of amendment of Broadway’s certificate of incorporation to increase the authorized number of shares of Broadway voting common stock (the “Broadway authorized share increase proposal”); |
• | Broadway compensation proposal: Approval, on an advisory (non-binding) basis, of compensation that will or may be paid to Broadway executive officers in connection the merger (the “Broadway compensation proposal”); |
• | Broadway private placement proposal: Approval, pursuant to Nasdaq Listing Rule 5635(d), of proposed sales of up to 18,474,000 shares of Broadway common stock to institutional and accredited investors in private placements at a purchase price of $1.78 per share (the “Broadway private placement proposal”); and |
• | Broadway adjournment proposal: Approval of one or more adjournments of the Broadway special meeting to solicit additional proxies if, in the judgement of the Broadway board of directors, sufficient proxies have not been received to approve the Broadway merger proposal and the other proposals that will be presented at the special meeting (the “Broadway adjournment proposal”). |
• | CFBanc merger proposal: Approval of the merger agreement and the transactions contemplated thereby (the “CFBanc merger proposal”). |
• | CFBanc adjournment proposal: Approval of one or more adjournments of the CFBanc special meeting, if necessary or appropriate, including adjournments to solicit additional proxies in favor of approval of the CFBanc merger proposal (the “CFBanc adjournment proposal”). |
Q: | What will holders of CFBanc common stock receive in the merger? |
A: | In the merger, holders of CFBanc common stock will receive 13.626 shares of Broadway common stock for each share of CFBanc common stock they held immediately prior to the completion of the merger. Holders of CFBanc Class A common stock, which has general voting rights, will receive shares of Broadway Class A common stock, which will have general voting rights, and holders of CFBanc Class B common stock, which does not have general voting rights, will receive shares of Broadway Class B common stock, a new class of Broadway common stock that will not have general voting rights. Broadway will not issue any fractional shares of Broadway common stock in the merger. Holders of CFBanc common stock who would otherwise be entitled to a fractional share of Broadway common stock in the merger will instead receive an amount in cash (rounded to the nearest whole cent) determined by multiplying the average daily closing sale price per share of Broadway common stock as reported by Nasdaq for the consecutive period of ten trading days ending on the day immediately preceding the day on which the closing of the merger transaction is completed (the “Broadway closing share value”) by the fraction of a share of Broadway common stock that such stockholder would otherwise be entitled to receive. |
Q: | What will holders of CFBanc preferred stock receive in the merger? |
A: | Holders of CFBanc preferred stock will receive one share of Broadway Series A preferred stock for each share of CFBanc preferred stock held. The Broadway Series A preferred stock will be a new series of preferred stock of Broadway having rights, preferences, privileges, and limitations thereon and restrictions thereof which, taken as a whole, are substantially similar to and not materially less favorable to the holder than those of the CFBanc preferred stock converted in the merger. |
Q: | What will holders of Broadway common stock receive in the merger? |
A: | Holders of Broadway common stock will retain their shares of common stock, which will be renamed as Class A common stock, in the case of Broadway’s currently outstanding voting common stock, or Class C common stock, in the case of Broadway’s currently outstanding nonvoting common stock, but will not change in any substantive respect. Following the merger, shares of Broadway voting common stock, renamed as Class A common stock, will continue to be listed and traded on the Nasdaq Capital Market with the trading symbol “BYFC.” |
Q: | Will the value of the merger consideration change between the date of this joint proxy statement/prospectus and the time the merger is completed? |
A: | Yes. Although the number of shares of Broadway common stock that holders of CFBanc common stock will receive is fixed, the value of the merger consideration will fluctuate between the date of this joint proxy statement/prospectus and the completion of the merger as a result of changes in the market price for Broadway common stock. Any fluctuation in the market price of Broadway common stock after the date of this joint proxy statement/prospectus will change the value of the shares of Broadway common stock that holders of CFBanc common stock will receive. Neither Broadway nor CFBanc is permitted to terminate the merger agreement as a result solely of any increase or decrease in the market price of Broadway common stock or CFBanc common stock. |
Q: | How does the Broadway board of directors recommend that I vote at the Broadway special meeting? |
A: | The Broadway board of directors unanimously recommends that you vote “FOR” approval of the merger and each of the other proposals described herein presented by the Broadway board of directors at the Broadway special meeting. |
Q: | Why does the Broadway board of directors recommend I vote “FOR” the Broadway public benefit corporation proposal? |
A: | The Broadway board of directors unanimously recommends that you vote “FOR” approval of the Broadway public benefit corporation proposal described herein because the Broadway board of directors believes that |
Q: | How does the CFBanc board of directors recommend that I vote at the CFBanc special meeting? |
A: | The CFBanc board of directors unanimously recommends that you vote “FOR” approval of the merger and each of the other proposals described herein presented by the CFBanc board of directors at the CFBanc special meeting, as described in this document. |
Q: | Who will be entitled to vote at the Broadway special meeting? |
A: | The record date for the Broadway special meeting is January 25, 2021. All holders of Broadway common stock who held shares at the close of business on the record date for the Broadway special meeting are entitled to receive notice of and, in the case of holders of Broadway voting common stock, to vote at, the Broadway special meeting. |
Q: | How may I vote my shares held in the Broadway Federal Bank, f.s.b. Employee Stock Ownership Plan (the “Broadway ESOP”)? |
A: | Each participant in the Broadway ESOP will be provided with voting instructions that indicate the number of shares of Broadway voting common stock held by the Broadway ESOP that the participant is entitled to direct the trustee to vote. The trustee is permitted to vote the shares of Broadway voting common stock allocated to the participant’s account for which no voting instructions have been timely received, and any unallocated shares of Broadway voting common stock, in the same proportion as the shares of Broadway voting common stock for which voting instructions have been timely received, unless determined otherwise by the trustee in the exercise of the trustee’s fiduciary discretion. |
Q: | Who will be entitled to vote at the CFBanc special meeting? |
A: | The record date for the CFBanc special meeting is January 25, 2021. All holders of CFBanc Class A common stock, Class B common stock and CFBanc preferred stock who held shares at the close of business on the record date for the CFBanc special meeting are entitled to receive notice of, and to vote at, the CFBanc special meeting. |
Q: | What will constitute a quorum for the Broadway special meeting? |
A: | Holders of a majority of the shares of Broadway common stock entitled to vote at the special meeting, present virtually or represented by proxy, will be necessary to constitute a quorum for the transaction of business at the Broadway special meeting. If you do not submit a proxy and do not vote virtually at the Broadway special meeting, your shares of Broadway common stock will not be counted towards a quorum. Abstentions are considered present for purposes of establishing a quorum. |
Q: | What will constitute a quorum for the CFBanc special meeting? |
A: | Approval of the merger will require the affirmative vote of the holders of two-thirds of the outstanding shares of the CFBanc Class A common stock, Class B common and preferred stock each voting as a separate class. Accordingly, holders of two-thirds of the outstanding shares of each of such classes of shares will be required to attend the CFBanc special meeting, in person, virtually or by proxy, to conduct the business for which the meeting has been called. If you fail to submit a proxy or to vote at the CFBanc special meeting, your shares of CFBanc common stock or CFBanc preferred stock will not be counted towards a quorum. Abstentions are considered present for purposes of establishing a quorum. |
Q: | What vote is required for the approval of each proposal at the Broadway special meeting? |
A: | Broadway merger proposal: Approval of the Broadway merger proposal requires the affirmative vote of the holders of a majority of the outstanding shares of Broadway voting common stock. Shares not present, and shares present and not voted, whether by broker non-vote, abstention or otherwise, will have the same effect as votes cast “AGAINST” the Broadway merger proposal. |
Q: | What vote is required for the approval of each proposal at the CFBanc special meeting? |
A: | CFBanc merger proposal: Approval of the CFBanc merger proposal requires the affirmative vote of the holders of two-thirds of the outstanding shares of CFBanc Class A common stock, CFBanc Class B common stock and CFBanc preferred stock, each voting as a separate class. Shares of CFBanc Class A common stock, CFBanc Class B common stock and CFBanc preferred stock not present, and shares of such stock present and not voted, whether by abstention or otherwise, will have the same effect as votes cast “AGAINST” the CFBanc merger proposal. |
Q: | Why am I being asked to consider and vote on a proposal to approve, by non-binding, advisory vote, merger-related compensation arrangements for Broadway named executive officers? |
A: | Under SEC rules, Broadway is required to seek a non-binding, advisory vote with respect to the compensation that may be paid or become payable to its named executive officers that is based on or otherwise relates to the merger. |
Q: | What if I hold shares in both Broadway and CFBanc? |
A: | If you hold shares of both Broadway voting common stock and CFBanc common stock or CFBanc preferred stock, you will receive two separate packages of proxy materials. A vote cast as a holder of Broadway voting common stock will not count as a vote cast as a holder of CFBanc common stock or CFBanc preferred stock, as applicable, and a vote cast as a holder of CFBanc common stock or CFBanc preferred stock, as applicable, will not count as a vote cast as a holder of Broadway voting common stock. Therefore, please submit separate proxies or otherwise vote separately for your shares of Broadway common stock and your shares of CFBanc common stock or CFBanc preferred stock, as the case may be. |
Q: | How can I vote my shares at my company’s stockholder meeting? |
A: | Record Holders. Shares held directly in your name as the holder of record of Broadway or CFBanc may be voted online during in the Broadway special meeting or the CFBanc special meeting, as applicable. |
Q: | How can I vote my shares without attending my respective stockholder meeting? |
A: | Whether you hold your shares directly as the holder of record of Broadway or CFBanc shares or beneficially in “street name,” you may direct your vote by proxy without attending the Broadway special meeting or the CFBanc special meeting, as applicable. You can vote your shares by proxy over the Internet, by telephone or by mail by following the instructions provided in the enclosed proxy card. |
Q: | What do I need to do now? |
A: | After carefully reading and considering the information contained in this document, please vote as soon as possible. If you hold shares of Broadway voting common stock, CFBanc common stock or CFBanc preferred stock, please respond by completing, signing and dating the accompanying proxy card and returning it in the enclosed postage-paid envelope, or by submitting your proxy by telephone or through the Internet, as soon as possible so that your shares may be represented at your meeting. Please note that if you hold shares beneficially in “street name,” you should follow the voting instructions provided by the bank, broker or other nominee holding your shares. |
Q: | If my shares are held in “street name” by a broker, bank, or other nominee, will my broker, bank, or other nominee vote my shares without instructions from me? |
A: | No. Your bank, broker, or other nominee cannot vote your shares without instructions from you. You should instruct your bank, broker or other nominee how to vote your shares in accordance with the instructions provided to you. Please read instructions on the voting form used by your bank, broker, or other nominee. |
Q: | Why is my vote important? |
A: | If you do not vote, it will be more difficult for Broadway or CFBanc to obtain the necessary quorum to hold its respective stockholder meeting. In addition, your failure to submit a proxy or vote virtually, or failure to instruct your bank or broker how to vote, or abstention will have the same effect as a vote “AGAINST” approval of the merger agreement, as well as certain of the other proposals that will be presented at the Broadway special meeting. The Broadway board of directors unanimously recommend that you vote “FOR” the Broadway merger proposal and other proposals that will be presented at the Broadway special meeting, and the CFBanc board of directors unanimously recommend that you vote “FOR” the CFBanc merger proposal and adjournment proposal that will be presented at the CFBanc special meeting. |
Q: | Can I change my vote after I have delivered my proxy or voting instruction card? |
A: | If you are a holder of Broadway voting common stock, CFBanc common stock or CFBanc preferred stock, you can change your vote at any time before your proxy is voted at your meeting. You can do this by: |
• | submitting a written statement that you would like to revoke your proxy to the corporate secretary of Broadway or CFBanc, as applicable; |
• | signing and returning a proxy card with a later date; |
• | attending the stockholder meeting virtually, notifying the corporate secretary and voting by ballot during the stockholder meeting; or |
• | voting by telephone or the Internet at a later time. |
Q: | Will Broadway be required to submit the Broadway merger proposal to its stockholders even if the Broadway board of directors has withdrawn, modified, or qualified its recommendation? |
A: | Yes. Unless the merger agreement is terminated in accordance with its terms before the Broadway special meeting, Broadway is required to submit the Broadway merger proposal to its stockholders even if the Broadway board of directors has withdrawn or modified its recommendation. |
Q: | Will CFBanc be required to submit the CFBanc merger proposal to its stockholders even if the CFBanc board of directors has withdrawn, modified, or qualified its recommendation? |
A: | Yes. Unless the merger agreement is terminated in accordance with its terms before the CFBanc special meeting, CFBanc is required to submit the CFBanc merger proposal to its stockholders even if the CFBanc board of directors has withdrawn or modified its recommendation. |
Q: | Are holders of Broadway common stock entitled to appraisal rights? |
A: | No. Holders of Broadway common stock are not entitled to appraisal rights under the DGCL. |
Q: | Are holders of CFBanc stock entitled to appraisal rights? |
A: | Holders of CFBanc common stock are entitled, and holders of CFBanc preferred stock may be entitled, to exercise appraisal rights in connection with the merger, provided the proper procedures of Subchapter XI of the DC BCA are followed. |
Q: | Are there any risks that I should consider in deciding whether to vote for the approval of the Broadway merger proposal, the other proposals that will be presented at the Broadway special meeting, or the CFBanc merger proposal? |
A: | Yes. You should read and carefully consider the risk factors set forth in the section entitled “Risk Factors.” |
Q: | What are the material U.S. federal income tax consequences of the merger to U.S. holders of CFBanc common stock or CFBanc preferred stock? |
A: | The merger is intended to qualify as a “reorganization” within the meaning of Section 368(a) of the U.S. Internal Revenue Code of 1986, as amended (the “Code”). If the merger so qualifies, (1) U.S. holders of CFBanc common stock generally will not recognize any gain or loss for U.S. federal income tax purposes on the exchange of their CFBanc common stock for Broadway common stock in the merger, except for any gain or loss that may result from the receipt of cash by U.S. holders of CFBanc common stock instead of a fractional share of Broadway common stock and (2) U.S. holders of CFBanc preferred stock generally will not recognize any gain or loss for U.S. federal income tax purposes on the exchange of their CFBanc preferred stock for Broadway Series A preferred stock. You should be aware that the tax consequences to you of the merger may depend upon your own situation. In addition, you may be subject to state, local or non-U.S. tax laws that are not discussed in this joint proxy statement/prospectus. You should therefore consult with your own tax advisor for a full understanding of the tax consequences to you of the merger. For a more complete discussion of the material U.S. federal income tax consequences of the merger, see the section entitled “Material U.S. Federal Income Tax Consequences of the Merger.” |
Q: | When is the merger expected to be completed? |
A: | Broadway and CFBanc expect the merger to be completed in the first half of 2021. However, neither Broadway nor CFBanc can predict the actual date on which the merger will be completed, or if the merger will be completed at all, because completion of the merger is subject to conditions and factors outside the control of both companies. The merger must first be approved by the requisite Broadway stockholder vote and the requisite CFBanc stockholder vote. Broadway and CFBanc must also satisfy other closing conditions set forth in the merger agreement. |
Q: | What will happen if the merger is not completed? |
A: | If the merger agreement is not completed, Broadway and CFBanc will each remain an independent company, and Broadway will not issue any shares of Broadway common stock or preferred stock pursuant to the merger agreement. If the merger agreement is terminated in certain circumstances, a termination fee of $1,750,000 will be payable by Broadway or CFBanc, as applicable. See the section entitled “Merger Agreement—Termination Fee” for a more detailed discussion of the circumstances under which the termination fee would be required to be paid. |
Q: | Should I send in my CFBanc stock certificates now? |
A: | No. Please do not send in your CFBanc stock certificates with your proxy. After the merger is completed, an exchange agent mutually agreed upon by Broadway and CFBanc (the “exchange agent”) will send you instructions for exchanging CFBanc stock certificates for the consideration to be received in the merger. See the section entitled “The Merger Agreement—Conversion of Shares; Exchange of CFBanc Stock Certificates.” |
Q: | What should I do if I receive more than one set of voting materials for the same stockholder meeting? |
A: | If you hold shares of Broadway common stock or CFBanc common stock in “street name” and also directly in your name as a holder of record or otherwise or if you hold shares of Broadway common stock or CFBanc common stock in more than one brokerage account, you may receive more than one set of voting materials relating to the same stockholder meeting. |
Q: | Who can help answer my questions? |
A: | Broadway stockholders: If you have any questions about the merger or how to submit your proxy or voting instruction card, or if you need additional copies of this document or the enclosed proxy card or voting instruction card, you should contact Broadway Investor Relations at (323) 556-3269. |
| | Broadway Common Stock | | | Implied Value of One Share of CFBanc Common Stock | |
August 25, 2020 | | | $1.56 | | | $21.26 |
February 4, 2021 | | | $2.13 | | | $29.02 |
• | At the completion of the merger, certain of Broadway’s directors and executive officers will continue to serve as directors or executive officers, as applicable, of the combined company. |
• | Broadway executive officers are entitled to receive severance payments under their existing employment agreements in amounts and payable over periods of time that vary with each executive officer if the employment of such officer is terminated by Broadway without cause or by the officer for good reason (each as defined in the agreements). If such termination of employment occurs within two years after a change in control of Broadway (as defined in the agreements), the severance is payable in a discounted lump sum rather than being paid over time. |
• | Broadway’s directors and executive officers are entitled to continued indemnification and insurance coverage under the merger agreement. |
• | CFBanc’s Chief Executive Officer would be eligible under his employment agreement with CFBanc for severance payments if he were to terminate his employment for good reason (as defined in the employment agreement) after the merger. |
• | Certain of CFBanc’s directors and executive officers will continue to serve as directors or executive officers of the combined company after the completion of the merger. |
• | CFBanc’s directors and executive officers are entitled to continued indemnification and insurance coverage under the merger agreement. |
• | the Chief Executive Officer of Broadway as of immediately prior to the effective time; |
• | the Chief Executive Officer of CFBanc as of immediately prior to the effective time; |
• | three additional members of the Broadway board of directors as of immediately prior to the effective time, designated by Broadway; and |
• | four additional members of the CFBanc board of directors as of immediately prior to the effective time, designated by CFBanc. |
• | approval of the merger agreement by the holders of a majority of the outstanding shares of Broadway voting common stock, and by the holders of two-thirds of the outstanding shares of CFBanc Class A common stock, Class B common stock, and preferred stock, each voting as a separate class; |
• | authorization for listing on the Nasdaq Capital Market, subject to official notice of issuance, of the shares of Broadway Class A common stock to be issued in the merger; |
• | all regulatory authorizations, consents, orders and approvals from the OCC and the Federal Reserve Board (the “requisite regulatory approvals”) having been obtained and remaining in full force and effect, and all statutory waiting periods in respect thereof having expired or been terminated, without the imposition of any materially burdensome regulatory condition (as defined in the merger agreement); |
• | effectiveness of the registration statement of which this joint proxy statement/prospectus is part; |
• | no order, injunction, decree, or other legal restraint preventing the completion of the merger, the bank merger or any of the other transactions contemplated by the merger agreement or making the completion of the merger, the bank merger or any of the other transactions contemplated by the merger agreement illegal; |
• | subject to materiality standards provided in the merger agreement, the accuracy of the representations and warranties of Broadway and CFBanc in the merger agreement; |
• | performance in all material respects by each of Broadway and CFBanc of its obligations, covenants, and agreements under the merger agreement; and |
• | receipt by each of CFBanc and Broadway of an opinion of its legal counsel as to certain tax matters. |
• | by mutual written consent of Broadway and CFBanc; |
• | by either Broadway or CFBanc if any governmental entity that must grant a requisite regulatory approval has denied approval of the merger or the bank merger or any governmental entity of competent jurisdiction has issued a final and nonappealable order, injunction, decree, or other legal restraint or prohibition permanently enjoining or otherwise prohibiting or making illegal the merger or the bank merger, unless the failure to obtain a requisite regulatory approval is due to the failure of the party seeking to terminate the merger agreement to perform or observe its obligations, covenants, and agreements under the merger agreement; |
• | by either Broadway or CFBanc if the merger has not been completed on or before August 25, 2021 (the “termination date”), unless the failure of the merger to be completed by such date is due to the failure of the party seeking to terminate the merger agreement to perform or observe its obligations, covenants, and agreements under the merger agreement; |
• | by either Broadway or CFBanc (provided that the terminating party is not then in material breach of any representation, warranty, obligation, covenant or other agreement contained in the merger agreement) if there is a breach of any of the obligations, covenants, or agreements or any of the representations or warranties (or any such representation or warranty ceases to be true) set forth in the merger agreement on the part of the other party which either individually or in the aggregate would constitute, if occurring or continuing on the date the merger is completed, the failure of a closing condition of the terminating party and which is not cured within 45 days following written notice to the party committing such breach, or by its nature or timing cannot be cured during such period (or such fewer days as remain prior to the termination date); |
• | by CFBanc, if: (1) the Broadway board of directors (i) withholds, withdraws, modifies, or qualifies in a manner adverse to CFBanc its recommendation in this joint proxy statement/prospectus that the holders of Broadway common stock approve the merger agreement (the “Broadway board recommendation”); (ii) fails to make the Broadway board recommendation in this joint proxy statement/prospectus; (iii) adopts, approves, recommends or endorses an acquisition proposal (as defined below in “The Merger Agreement—Agreement Not to Solicit Other Offers”) or publicly announces an intention to adopt, approve, recommend or endorse an acquisition proposal; (iv) fails to publicly and without qualification (A) recommend against any acquisition proposal or (B) reaffirm the Broadway board recommendation within ten business days (or such fewer number of days as remains prior to the Broadway special meeting) after an acquisition proposal is made public or any request by CFBanc to do so; or (v) publicly proposes to do any of the foregoing; or (2) Broadway or the Broadway board of directors breaches in any material respect its obligations relating to non-solicitation of acquisition proposals or its obligations related to stockholder approval and the Broadway board recommendation; or |
• | by Broadway, if: (1) the CFBanc board of directors (i) withholds, withdraws, modifies or qualifies in a manner adverse to Broadway its recommendation in this joint proxy statement/prospectus that the holders of CFBanc Class A common stock, CFBanc Class B common stock, and CFBanc preferred stock, each voting as a separate class, approve the merger agreement (the “CFBanc board recommendation”); (ii) fails to make the CFBanc board recommendation in this joint proxy statement/prospectus; (iii) adopts, approves, recommends or endorses an acquisition proposal or publicly announces an intention to adopt, approve, recommend or endorse an acquisition proposal; (iv) fails to publicly and without qualification (A) recommend against any acquisition proposal or (B) reaffirm the CFBanc board recommendation within ten business days (or such fewer number of days as remains prior to the CFBanc special meeting) after an acquisition proposal is made public or any request by Broadway to do so; or (v) publicly proposes to do any of the foregoing; or (2) CFBanc or the CFBanc board of directors breaches in any material respect its obligations relating to non-solicitation of acquisition proposals or its obligations related to stockholder approval and the CFBanc board recommendation. |
• | approve the Broadway merger proposal; |
• | approve further amendments to the amended and restated certificate of incorporation of Broadway to effect the conversion of Broadway to a “public benefit corporation” as defined and provided for by the DGCL, which will only be effected if the merger is completed; |
• | approve an increase in the number of shares of voting common stock Broadway is authorized to issue; |
• | approve, on an advisory (non-binding) basis, executive officer compensation that will or may be paid to Broadway executive officers in connection with the merger; |
• | approve, pursuant to Nasdaq Listing Rule 5635(d), proposed sales of up to 18,474,000 shares of Broadway common stock in private placements to institutional and accredited investors at a purchase price of $1.78 per share; and |
• | approve adjournment of the Broadway special meeting for the purpose of soliciting additional votes or proxies. |
• | approve the CFBanc merger proposal. |
• | approve adjournment of the CFBanc special meeting for purpose of soliciting additional votes or proxies. |
(Dollars in thousands, except share and per share data) | | | Nine Months Ended September 30, | | | Year Ended December 31, | |||||||||||||||
| 2020 | | | 2019 | | | 2019 | | | 2018 | | | 2017 | | | 2016 | | | 2015 | ||
| | (Unaudited) | | | (Unaudited) | | | | | | | | | | | ||||||
Statements of Income: | | | | | | | | | | | | | | | |||||||
Total interest income | | | $13,713 | | | $12,473 | | | $16,847 | | | $15,237 | | | $16,287 | | | $15,290 | | | $15,155 |
Total interest expense | | | 4,407 | | | 4,806 | | | 6,386 | | | 4,929 | | | 4,348 | | | 3,877 | | | 3,864 |
Net interest income before loan loss (provision) recapture | | | 9,306 | | | 7,667 | | | 10,461 | | | 10,308 | | | 11,939 | | | 11,413 | | | 11,291 |
Loan loss (provision) recapture | | | (29) | | | 301 | | | 7 | | | 1,254 | | | 1,100 | | | 550 | | | 3,700 |
Net interest income after provision (recapture) for loan losses | | | 9,277 | | | 7,968 | | | 10,468 | | | 11,562 | | | 13,039 | | | 11,963 | | | 14,991 |
Noninterest income | | | 645 | | | 859 | | | 1,052 | | | 865 | | | 2,530 | | | 1,044 | | | 2,908 |
Noninterest expense | | | 10,283 | | | 9,226 | | | 12,071 | | | 11,556 | | | 11,837 | | | 11,752 | | | 13,401 |
(Loss) income before income taxes | | | (361) | | | (399) | | | (551) | | | 871 | | | 3,732 | | | 1,255 | | | 4,498 |
Income tax (benefit) expense | | | (300) | | | (262) | | | (345) | | | 56 | | | 1,863 | | | (2,225) | | | (4,574) |
Net income (loss) | | | $(61) | | | $(137) | | | $(206) | | | $815 | | | $1,869 | | | $3,480 | | | $9,072 |
| | | | | | | | | | | | | | ||||||||
Per share and other data: | | | | | | | | | | | | | | | |||||||
(Loss) earnings per common share - basic | | | $(0.00) | | | $(0.01) | | | $(0.01) | | | $0.03 | | | $0.07 | | | $0.12 | | | $0.31 |
(Loss) earnings per common share - diluted | | | $(0.00) | | | $(0.01) | | | $(0.01) | | | $0.03 | | | $0.07 | | | $0.12 | | | $0.31 |
Cash dividends declared per common share | | | $— | | | $— | | | $— | | | $— | | | $— | | | $— | | | $— |
Book value per common share outstanding | | | $1.76 | | | $1.75 | | | $1.75 | | | $1.77 | | | $1.74 | | | $1.66 | | | $1.59 |
Shares outstanding at end of period | | | 28,038,154 | | | 27,867,818 | | | 27,867,819 | | | 27,418,798 | | | 27,451,219 | | | 27,421,217 | | | 29,076,708 |
Weighted average common shares outstanding - basic | | | 27,114,022 | | | 26,782,325 | | | 26,833,693 | | | 26,755,405 | | | 26,678,917 | | | 28,999,327 | | | 29,076,708 |
Weighted average common shares outstanding - fully diluted | | | 27,114,022 | | | 26,782,325 | | | 26,833,693 | | | 26,762,449 | | | 26,755,482 | | | 29,098,500 | | | 29,076,708 |
| | | | | | | | | | | | | | ||||||||
Performance metrics: | | | | | | | | | | | | | | | |||||||
Return on average assets | | | -0.02% | | | -0.04% | | | -0.05% | | | 0.20% | | | 0.43% | | | 0.86% | | | 2.45% |
Return on average equity | | | -0.17% | | | -0.37% | | | -0.42% | | | 1.71% | | | 3.96% | | | 7.41% | | | 22.90% |
Average yield on average earning assets | | | 3.79% | | | 4.05% | | | 4.10% | | | 3.80% | | | 3.81% | | | 3.89% | | | 4.17% |
(Dollars in thousands, except share and per share data) | | | Nine Months Ended September 30, | | | Year Ended December 31, | |||||||||||||||
| 2020 | | | 2019 | | | 2019 | | | 2018 | | | 2017 | | | 2016 | | | 2015 | ||
Average cost of average interest-bearing liabilities | | | 1.34% | | | 1.75% | | | 1.74% | | | 1.37% | | | 1.13% | | | 1.11% | | | 1.18% |
Net interest rate margin | | | 2.57% | | | 2.49% | | | 2.54% | | | 2.57% | | | 2.79% | | | 2.90% | | | 3.11% |
Equity to total assets ratio | | | 9.89% | | | 11.78% | | | 11.09% | | | 11.83% | | | 11.54% | | | 10.61% | | | 11.46% |
Loans to deposits ratio(1) | | | 112.19% | | | 127.69% | | | 134.70% | | | 127.39% | | | 116.35% | | | 133.62% | | | 113.35% |
Efficiency ratio(2) | | | 103.34% | | | 108.21% | | | 104.85% | | | 103.43% | | | 81.81% | | | 94.34% | | | 94.38% |
| | | | | | | | | | | | | | ||||||||
Balance sheet data: | | | | | | | | | | | | | | | |||||||
Investment securities, available-for-sale, at fair value | | | $10,372 | | | $13,671 | | | $11,006 | | | $14,722 | | | $17,494 | | | $13,202 | | | $14,140 |
Loans receivable held for sale | | | $40,653 | | | $8,175 | | | $— | | | $6,231 | | | $22,370 | | | $— | | | $— |
Loans receivable held for investment, gross | | | $365,008 | | | $357,618 | | | $401,029 | | | $358,485 | | | $338,920 | | | $384,057 | | | $308,999 |
Loans receivable held for investment, net | | | $361,793 | | | $354,800 | | | $397,847 | | | $355,556 | | | $334,851 | | | $379,454 | | | $304,171 |
Total assets | | | $499,217 | | | $414,618 | | | $440,369 | | | $409,397 | | | $413,704 | | | $429,083 | | | $402,912 |
Noninterest-bearing deposits | | | $48,689 | | | $26,135 | | | $27,090 | | | $22,877 | | | $22,469 | | | $20,040 | | | $19,428 |
Total deposits | | | $325,336 | | | $280,067 | | | $297,724 | | | $281,414 | | | $291,290 | | | $287,427 | | | $272,614 |
Federal Home Loan Bank advances | | | $115,500 | | | $75,000 | | | $84,000 | | | $70,000 | | | $65,000 | | | $85,000 | | | $72,000 |
Junior subordinated debentures | | | $3,570 | | | $4,590 | | | $4,335 | | | $5,100 | | | $5,100 | | | $5,100 | | | $5,100 |
Total stockholders' equity | | | $49,366 | | | $48,860 | | | $48,848 | | | $48,436 | | | $47,731 | | | $45,526 | | | $46,163 |
| | | | | | | | | | | | | | ||||||||
Credit quality: | | | | | | | | | | | | | | | |||||||
Loans 30-89 days past due | | | $84 | | | $250 | | | $18 | | | $35 | | | $391 | | | $1,388 | | | $989 |
Loans 30-89 days past due as a percentage of gross loans receivable(3) | | | 0.02% | | | 0.07% | | | 0.00% | | | 0.01% | | | 0.01% | | | 0.36% | | | 0.47% |
Loans 90+ days past due and still accruing interest | | | $— | | | $— | | | $— | | | $— | | | $— | | | $— | | | $— |
Non-accrual loans | | | $820 | | | $699 | | | $424 | | | $911 | | | $1,766 | | | $2,944 | | | $4,227 |
Non-accrual loans as a percentage of gross loans receivable(3) | | | 0.20% | | | 0.19% | | | 0.11% | | | 0.25% | | | 0.49% | | | 0.77% | | | 1.37% |
Non-performing assets | | | $820 | | | $699 | | | $424 | | | $1,744 | | | $2,644 | | | $2,944 | | | $4,587 |
Non-performing assets as a percentage of total assets | | | 0.16% | | | 0.17% | | | 0.10% | | | 0.43% | | | 0.64% | | | 0.69% | | | 1.14% |
Allowance for loan losses (ALLL) | | | $3,215 | | | $2,818 | | | $3,182 | | | $2,929 | | | $4,069 | | | $4,603 | | | $4,828 |
ALLL as a percentage of gross loans held for investment | | | 0.88% | | | 0.79% | | | 0.79% | | | 0.82% | | | 1.20% | | | 1.20% | | | 1.56% |
ALLL as a percentage of total non-accrual loans | | | 392.07% | | | 403.15% | | | 750.47% | | | 321.51% | | | 230.41% | | | 156.35% | | | 114.22% |
Net charge-offs (recoveries) | | | $(4) | | | $(190) | | | $(260) | | | $(114) | | | $(566) | | | $(325) | | | $(63) |
Net charge-offs (recoveries) to average loans receivable held for investment | | | 0.00% | | | -0.05% | | | -0.07% | | | -0.03% | | | -0.15% | | | -0.10% | | | -0.02% |
| | | | | | | | | | | | | | ||||||||
Regulatory capital ratios (Broadway Federal Bank, f.s.b.): | | | | | | | | | | | | | | | |||||||
Tier 1 leverage ratio | | | 9.84% | | | 11.74% | | | 11.56% | | | 12.03% | | | 11.39% | | | 10.60% | | | 11.56% |
Common equity Tier 1 capital | | | 16.94% | | | 19.41% | | | 17.14% | | | 19.32% | | | 18.63% | | | 15.36% | | | 19.45% |
Tier 1 risk-based capital ratio | | | 16.94% | | | 19.41% | | | 17.14% | | | 19.32% | | | 18.63% | | | 15.36% | | | 19.45% |
Total risk-based capital ratio | | | 18.10% | | | 20.57% | | | 18.29% | | | 20.48% | | | 19.88% | | | 16.62% | | | 20.71% |
(1) | Loans-to-deposits ratio represents gross loans receivable held for investment divided by total deposits at period end. |
(2) | Efficiency ratio represents noninterest expense divided by the sum of net interest income before loan loss (provision) recapture and noninterest income. |
(3) | Includes both loans receivable held for sale and held for investment. |
(Dollars in thousands, except share and per share data) | | | Nine Months Ended September 30, | | | Year Ended December 31, | |||||||||||||||
| 2020 | | | 2019 | | | 2019 | | | 2018 | | | 2017 | | | 2016 | | | 2015 | ||
| | (Unaudited) | | | (Unaudited) | | | | | | | | | | | ||||||
Statements of Income: | | | | | | | | | | | | | | | |||||||
Total interest income | | | $8,086 | | | $9,288 | | | $12,088 | | | $10,412 | | | $8,759 | | | $10,132 | | | $9,743 |
Total interest expense | | | 1,320 | | | 1,415 | | | 1,917 | | | 1,710 | | | 1,177 | | | 1,031 | | | 588 |
Net interest income before loan loss (provision) benefit | | | 6,766 | | | 7,873 | | | 10,171 | | | 8,702 | | | 7,582 | | | 9,101 | | | 9,155 |
Loan loss (provision) benefit | | | (578) | | | (41) | | | 46 | | | 294 | | | 840 | | | 1,550 | | | (876) |
Net interest income after (provision) benefit for loan losses | | | 6,188 | | | 7,832 | | | 10,217 | | | 8,996 | | | 8,422 | | | 10,651 | | | 8,279 |
Noninterest income | | | 1,454 | | | 1,388 | | | 1,833 | | | 3,134 | | | 4,844 | | | 3,482 | | | 3,312 |
Noninterest expense | | | 7,165 | | | 7,389 | | | 9,694 | | | 10,168 | | | 10,444 | | | 9,974 | | | 9,095 |
Income before income taxes | | | 477 | | | 1,831 | | | 2,356 | | | 1,962 | | | 2,822 | | | 4,159 | | | 2,496 |
Income tax expense | | | 119 | | | 451 | | | 654 | | | 282 | | | 1,190 | | | 1,409 | | | 790 |
Net income | | | 358 | | | 1,380 | | | 1,702 | | | 1,680 | | | 1,632 | | | 2,750 | | | 1,706 |
Less: Net income attributable to non-controlling interest | | | 66 | | | 201 | | | 243 | | | 551 | | | 777 | | | 688 | | | 547 |
Net income attributable to CFBanc | | | $292 | | | $1,179 | | | $1,459 | | | $1,129 | | | $855 | | | $2,062 | | | $1,159 |
| | | | | | | | | | | | | | ||||||||
Per share and other data: | | | | | | | | | | | | | | | |||||||
Earnings per common share - basic | | | $0.16 | | | $0.63 | | | $0.78 | | | $0.61 | | | $0.46 | | | $1.11 | | | $0.62 |
Earnings per common share - diluted | | | $0.16 | | | $0.63 | | | $0.78 | | | $0.61 | | | $0.46 | | | $1.11 | | | $0.62 |
Cash dividends declared per common share | | | $— | | | $— | | | $— | | | $— | | | $— | | | $— | | | $— |
Book value per common share outstanding | | | $19.06 | | | $18.25 | | | $18.43 | | | $16.86 | | | $18.15 | | | $16.16 | | | $15.15 |
Shares outstanding at end of period | | | 1,864,413 | | | 1,864,313 | | | 1,864,313 | | | 1,864,313 | | | 1,864,313 | | | 1,864,313 | | | 1,864,313 |
Weighted average common shares outstanding - basic | | | 1,864,409 | | | 1,864,313 | | | 1,864,313 | | | 1,864,313 | | | 1,864,313 | | | 1,864,313 | | | 1,864,313 |
Weighted average common shares outstanding - fully diluted | | | 1,864,409 | | | 1,864,313 | | | 1,864,313 | | | 1,864,313 | | | 1,864,313 | | | 1,864,313 | | | 1,864,313 |
| | | | | | | | | | | | | |
(Dollars in thousands, except share and per share data) | | | Nine Months Ended September 30, | | | Year Ended December 31, | |||||||||||||||
| 2020 | | | 2019 | | | 2019 | | | 2018 | | | 2017 | | | 2016 | | | 2015 | ||
Performance metrics: | | | | | | | | | | | | | | | |||||||
Average assets | | | 374,910 | | | 379,436 | | | 374,520 | | | 320,494 | | | 282,171 | | | 253,169 | | | 247,277 |
Return on average assets | | | 0.10% | | | 0.42% | | | 0.39% | | | 0.35% | | | 0.30% | | | 0.81% | | | 0.47% |
| | (Unaudited) | | | (Unaudited) | | | | | | | | | | | ||||||
Average equity | | | 39,993 | | | 37,280 | | | 36,007 | | | 34,296 | | | 32,194 | | | 32,080 | | | 33,638 |
Return on average equity | | | 0.97% | | | 4.22% | | | 4.06% | | | 3.31% | | | 2.67% | | | 6.43% | | | 3.45% |
Average earning assets | | | 366,316 | | | 367,189 | | | 364,816 | | | 311,321 | | | 274,798 | | | 246,634 | | | 240,760 |
Average yield on average earning assets | | | 2.94% | | | 3.37% | | | 3.31% | | | 3.34% | | | 3.19% | | | 4.11% | | | 4.05% |
Average interest-bearing liabilities | | | 284,292 | | | 276,013 | | | 276,777 | | | 244,040 | | | 201,935 | | | 186,601 | | | 185,402 |
Average cost of average interest-bearing liabilities | | | 0.62% | | | 0.68% | | | 0.69% | | | 0.70% | | | 0.58% | | | 0.55% | | | 0.32% |
Net interest rate spread(1) | | | 2.32% | | | 2.69% | | | 2.62% | | | 2.64% | | | 2.61% | | | 3.56% | | | 3.73% |
Net interest rate margin(2) | | | 2.46% | | | 2.86% | | | 2.79% | | | 2.80% | | | 2.76% | | | 3.69% | | | 3.80% |
Equity to total assets ratio | | | 9.75% | | | 10.63% | | | 10.24% | | | 9.40% | | | 10.96% | | | 11.49% | | | 13.23% |
Loans to deposits ratio(3) | | | 70.80% | | | 51.36% | | | 51.08% | | | 46.06% | | | 49.58% | | | 64.82% | | | 85.62% |
Efficiency ratio(4) | | | 89.71% | | | 83.86% | | | 83.46% | | | 86.26% | | | 88.90% | | | 79.40% | | | 73.79% |
| | | | | | | | | | | | | | ||||||||
Balance sheet data: | | | | | | | | | | | | | | | |||||||
Investment securities, available-for-sale, at fair value | | | $110,357 | | | $86,762 | | | $94,362 | | | $88,957 | | | $85,128 | | | $76,988 | | | $59,636 |
Loans receivable held for investment, gross(5) | | | $212,677 | | | $137,155 | | | $140,603 | | | $130,969 | | | $124,258 | | | $134,854 | | | $166,600 |
Loans receivable held for investment, net | | | $210,120 | | | $134,961 | | | $138,495 | | | $128,786 | | | $122,018 | | | $131,874 | | | $162,041 |
Total assets | | | $395,080 | | | $348,098 | | | $364,841 | | | $366,270 | | | $308,738 | | | $262,155 | | | $257,240 |
Noninterest-bearing deposits | | | $39,223 | | | $50,298 | | | $41,472 | | | $53,764 | | | $53,236 | | | $32,250 | | | $26,597 |
Total deposits | | | $300,394 | | | $267,065 | | | $275,239 | | | $284,357 | | | $250,640 | | | $208,053 | | | $194,577 |
Securities sold under agreements to repurchase | | | $36,552 | | | $23,407 | | | $32,333 | | | $27,573 | | | $8,006 | | | $7,571 | | | $12,357 |
Federal Home Loan Bank advances | | | $3,138 | | | $3,267 | | | $3,232 | | | $3,372 | | | $— | | | $— | | | $— |
Note payables | | | $14,000 | | | $14,000 | | | $14,000 | | | $14,000 | | | $14,000 | | | $14,000 | | | $14,000 |
Total stockholders' equity | | | $38,527 | | | $37,017 | | | $37,350 | | | $34,436 | | | $33,838 | | | $30,134 | | | $34,026 |
| | | | | | | | | | | | | | ||||||||
Credit quality: | | | | | | | | | | | | | | | |||||||
Loans 30-89 days past due | | | $3,983 | | | $— | | | $2,179 | | | $— | | | $— | | | $— | | | $— |
Loans 30-89 days past due as a percentage of gross loans receivable | | | 1.87% | | | 0.00% | | | 1.55% | | | 0.00% | | | 0.00% | | | 0.00% | | | 0.00% |
Loans 90+ days past due and still accruing interest | | | $— | | | $— | | | $— | | | $— | | | $— | | | $— | | | $— |
Non-accrual loans | | | $3,471 | | | $1,621 | | | $2,102 | | | $116 | | | $2,721 | | | $5,430 | | | $15,867 |
Non-accrual loans as a percentage of gross loans receivable | | | 1.63% | | | 1.18% | | | 1.49% | | | 0.09% | | | 2.19% | | | 4.03% | | | 9.52% |
Non-performing assets | | | $3,471 | | | $1,621 | | | $2,102 | | | $2,401 | | | $5,006 | | | $5,430 | | | $15,867 |
Non-performing assets as a percentage of total assets | | | 0.88% | | | 0.46% | | | 0.58% | | | 0.66% | | | 1.62% | | | 2.07% | | | 6.17% |
Allowance for loan losses (ALLL) | | | $2,557 | | | $2,195 | | | $2,108 | | | $2,183 | | | $2,240 | | | $2,980 | | | $4,559 |
ALLL as a percentage of gross loans held for investment | | | 1.20% | | | 1.60% | | | 1.50% | | | 1.67% | | | 1.80% | | | 2.21% | | | 2.74% |
ALLL as a percentage of total non-accrual loans | | | 73.67% | | | 135.41% | | | 100.29% | | | 1881.90% | | | 82.32% | | | 54.88% | | | 28.73% |
Net charge-offs (recoveries) | | | $129 | | | $30 | | | $29 | | | $(237) | | | $(100) | | | $29 | | | $603 |
Average loans receivable held for investment | | | $176,013 | | | $133,922 | | | $134,715 | | | $126,590 | | | $125,996 | | | $150,622 | | | $168,104 |
Net charge-offs (recoveries) to average loans receivable held for investment | | | 0.07% | | | 0.02% | | | 0.02% | | | -0.19% | | | -0.08% | | | 0.02% | | | 0.36% |
(Dollars in thousands, except share and per share data) | | | Nine Months Ended September 30, | | | Year Ended December 31, | |||||||||||||||
| 2020 | | | 2019 | | | 2019 | | | 2018 | | | 2017 | | | 2016 | | | 2015 | ||
Regulatory capital ratios (City First Bank of D.C., N.A.): | | | | | | | | | | | | | | | |||||||
Tier 1 leverage ratio | | | 8.82% | | | 9.20% | | | 9.22% | | | 9.57% | | | 10.48% | | | 11.65% | | | 13.49% |
Common equity Tier 1 capital | | | 15.94% | | | 18.79% | | | 18.42% | | | 18.48% | | | 19.54% | | | 18.69% | | | 18.63% |
Tier 1 risk-based capital ratio | | | 15.94% | | | 18.79% | | | 18.42% | | | 18.48% | | | 19.54% | | | 18.69% | | | 18.63% |
Total risk-based capital ratio | | | 17.14% | | | 20.03% | | | 19.63% | | | 19.73% | | | 20.80% | | | 19.95% | | | 19.90% |
(1) | Net interest spread is the difference between average rate earned on interest-earning assets and average rate paid on interest-bearing liabilities. |
(2) | Net interest margin represents net interest income before the provision for loan losses divided by average interest earning assets. |
(3) | Loans-to-deposits ratio represents gross loans receivable held for investment divided by total deposits at period end. |
(4) | Efficiency ratio represents noninterest expense divided by the sum of net interest income before loan loss (provision) benefit and noninterest income less non-recurring gains or (losses). |
(5) | Loans receivable held for investment are shown net of deferred items but gross of ALLL. |
Unaudited Pro Forma Condensed Combined Statement of Income Data (Dollars in thousands, except per share) | | | Nine Months Ended September 30, 2020 | | | Year Ended December 31, 2019 |
Total interest income | | | $23,591 | | | $31,972 |
Total interest expense | | | 5,773 | | | 8,366 |
Loan loss (provision) recapture | | | (607) | | | 53 |
Net interest income after provision for credit losses | | | 17,211 | | | 23,659 |
Total noninterest income | | | 2,099 | | | 2,885 |
Total noninterest expense | | | 17,566 | | | 21,939 |
Provision for income taxes | | | 292 | | | 1,121 |
Net income | | | $1,452 | | | $3,484 |
Net income available to common stockholders | | | $1,386 | | | $3,241 |
Earnings per share: | | | | | ||
Basic | | | $0.03 | | | $0.06 |
Diluted | | | $0.03 | | | $0.06 |
Unaudited Pro Forma Condensed Combined Balance Sheet Data (Dollars in thousands) | | | At September 30, 2020 |
Total assets | | | $910,067 |
Securities available for sale | | | 120,729 |
Loans receivable, net of allowance for credit losses | | | 608,003 |
Deposits | | | 625,730 |
Securities sold under agreements to repurchase | | | 36,552 |
FHLB advances | | | 118,902 |
Long-term debt | | | 17,570 |
Total stockholders’ equity before noncontrolling interest and financing | | | 100,466 |
Total stockholders’ equity before noncontrolling interest and after financing(1) | | | 128,872 |
(1) | Broadway is currently seeking to sell up to an aggregate of 18,474,000 shares of common stock in private placements to institutional and accredited investors at a price of $1.78 per share, of which agreements for the sale of a total of 6,227,050 shares have been entered into as of the date of this joint proxy statement/prospectus. The private placements are planned to be completed shortly after the completion of the merger. See the section entitled “Unaudited Pro Forma Condensed Combined Financial Statements.” |
(Per share data in dollars) | | | Nine Months Ended September 30, 2020 | | | Year Ended December 31, 2019 |
| | (Unaudited) | | | ||
Broadway Historical Data | | | | | ||
Net loss available to common stockholders per share: | | | | | ||
Basic | | | $(0.00) | | | $(0.01) |
Diluted | | | $(0.00) | | | $(0.01) |
Book value per common share | | | $1.76 | | | $1.75 |
Dividends declared per common share | | | $0.00 | | | $0.00 |
| | | | |||
CFBanc Historical Data | | | | | ||
Net income available to common stockholders per share: | | | | | ||
Basic | | | $0.16 | | | $0.78 |
Diluted | | | $0.16 | | | $0.78 |
Book value per common share(1) | | | $19.06 | | | $18.43 |
Dividends declared per common share | | | $0.00 | | | $0.00 |
(Per share data in dollars) | | | Nine Months Ended September 30, 2020 | | | Year Ended December 31, 2019 |
Unaudited Pro Forma Combined | | | | | ||
Net income available to common stockholders per share: | | | | | ||
Basic | | | $0.03 | | | $0.06 |
Diluted | | | $0.03 | | | $0.06 |
Book value per common share(2) | | | $1.82 | | | n/a |
Book value per common share after financing(3) | | | $1.75 | | | n/a |
Dividends declared per common share(4) | | | n/a | | | n/a |
| | | | |||
Unaudited Pro Forma Combined Equivalent(5) | | | | | ||
Net income available to common stockholders per share: | | | | | ||
Basic | | | $0.41 | | | $0.82 |
Diluted | | | $0.41 | | | $0.82 |
Book value per common share | | | $24.80 | | | n/a |
Book value per common share after financing | | | $23.85 | | | n/a |
Dividends declared per common share(4) | | | n/a | | | n/a |
(1) | The historical book value per common share is computed by dividing total stockholders’ equity (net of noncontrolling interests and preferred equity in the case of CFBanc) by the number of common shares outstanding at the end of the period. |
(2) | The unaudited pro forma combined book value per common share is computed by dividing total stockholders’ equity (net of noncontrolling interests and preferred equity) by the number of pro forma combined Broadway common shares outstanding at the end of the period. |
(3) | The unaudited pro forma combined book value per common share after the proposed private placements is computed by dividing total stockholders’ equity (adjusted for the estimated net proceeds from the private placements and write-down of deferred tax assets), net of noncontrolling interests and preferred stock, by the number of pro forma combined Broadway common shares assumed to be outstanding at the end of the period, as adjusted for the number of shares estimated to be issued in the private placements. |
(4) | Pro forma combined dividends declared per common share is not presented as the dividend policy for the combined company will be determined by the combined company’s board of directors following the completion of the merger. |
(5) | The unaudited pro forma combined equivalent per share data for CFBanc are calculated by multiplying the unaudited pro forma combined per share data by the exchange ratio of 13.626. |
• | the uncertainty as to the extent of the duration, scope, and impacts of the COVID-19 pandemic; |
• | the occurrence of any event, change, or other circumstance that could give rise to the right of one or both of the parties to terminate the merger agreement; |
• | the outcome of pending or threatened litigation, or of matters before regulatory agencies, whether currently existing or commencing in the future, including litigation related to the merger; |
• | delays in completing the merger; |
• | the failure to obtain necessary stockholder approvals or to satisfy any of the other conditions to the closing of the merger on a timely basis or at all; |
• | the possibility that the anticipated benefits of the transaction may not be realized when expected or at all, including as a result of the impact of, or problems arising from, the integration of the two companies or as a result of weakness of the economy and competitive factors in the areas where Broadway and CFBanc do business; |
• | the possibility that the merger may be more expensive to complete than anticipated, including as a result of unexpected factors or events; |
• | diversion of management’s attention from ongoing business operations and opportunities; |
• | potential adverse reactions or changes to business or employee relationships, including those resulting from the announcement or completion of the transaction; |
• | the challenges of integrating, retaining, and hiring key personnel; |
• | failure to attract new customers and retain existing customers in the manner anticipated, including as a result of the proposed merger and its announcement; |
• | interruption or breach of security as a result of systems integration resulting in failures or disruptions in customer account management, general ledger, deposit, loan, or other systems; |
• | changes in Broadway’s stock price before the closing of the merger, including as a result of the announcements relating to the proposed transaction or the financial performance of Broadway or CFBanc prior to the closing; |
• | dilution caused by Broadway’s issuance of additional shares of its capital stock in connection with the merger and the private placements described herein; |
• | operational issues stemming from, and/or capital spending necessitated by, the potential need to adapt to industry changes in information technology systems, on which Broadway and CFBanc are highly dependent; |
• | changes in legislation, regulation, policies, or administrative practices, whether by judicial, governmental or legislative action, and other changes pertaining to banking, securities, taxation, and financial accounting and reporting, and environmental protection, and the ability to comply with such changes in a timely manner; |
• | political and economic uncertainty, including any decline in global economic conditions or the stability of credit and financial markets; |
• | changes in the monetary and fiscal policies of the U.S. Government, including policies of the United States Department of the Treasury and the Federal Reserve Board; |
• | changes in interest rates, which may affect Broadway’s or CFBanc’s net income and future cash flows, or the market value of Broadway’s or CFBanc’s assets, including investment securities; |
• | changes in accounting principles, policies, practices, or guidelines; |
• | changes in Broadway’s credit ratings or in Broadway’s ability to access the capital markets; |
• | natural disasters, pandemics, civil unrest, war, or terrorist activities; and |
• | other economic, competitive, governmental, regulatory, technological and geopolitical factors affecting Broadway’s or CFBanc’s operations, pricing, and services. |
• | limit the combined company’s ability to obtain additional financing for working capital, capital expenditures, debt service requirements, acquisitions and general corporate or other purposes; |
• | limit the combined company’s ability to pay dividends to its stockholders; |
• | increase the combined company’s vulnerability to general economic and industry conditions; and |
• | require a substantial portion of cash flow from operations to be dedicated to the payment of principal and interest on the combined company’s indebtedness and dividends on the preferred stock, thereby reducing the combined company’s ability to use cash flows to fund its operations, capital expenditures and future business opportunities. |
• | historical experience with its loans; |
• | evaluation of current economic conditions; |
• | reviews of the quality, mix and size of the overall loan portfolio; |
• | reviews of loan delinquencies, including trends in such delinquencies; and |
• | the quality of the collateral underlying loans, based in part on independent appraisals by third parties. |
• | actual or anticipated changes in Broadway’s or the combined company’s operating results and financial condition; |
• | actions by Broadway’s or the combined company’s stockholders, including sales of common stock by substantial stockholders and/or directors and executive officers, or perceptions that such actions may occur; |
• | the limited number of shares of Broadway common stock that are held by the general public, commonly called the “public float,” and Broadway’s small market capitalization; |
• | failure to meet stockholder or market expectations regarding loan and deposit volume, revenue, asset quality or earnings; |
• | speculation in the press or the investment community relating to Broadway, the combined company or the financial services industry generally; |
• | fluctuations in the stock price and operating results of Broadway’s or the combined company’s competitors; |
• | proposed or adopted regulatory changes or developments; |
• | investigations, proceedings, or litigation that involve or affect Broadway or the combined company; |
• | the performance of the national, California and Washington, D.C. economies and the real estate markets in Southern California and Washington, D.C.; |
• | general market conditions and, in particular, developments related to market conditions for the financial services industry; |
• | additions or departures of key personnel; |
• | changes in financial estimates or publication of research reports and recommendations by financial analysts with respect to Broadway common stock or those of other financial institutions; and |
• | actions taken by bank regulatory authorities, including required additions to the loan loss reserves of the combined company or the issuance of cease and desist orders, based on adverse evaluations of the combined company’s loans and other assets, operating results, or management practices and procedures or other aspects of the combined company’s business. |
• | Broadway merger proposal; |
• | Broadway public benefit corporation proposal; |
• | Broadway authorized share increase proposal; |
• | Broadway compensation proposal; |
• | Broadway private placement proposal; and |
• | Broadway adjournment proposal. |
• | Vote required: Approval of the Broadway merger proposal requires the affirmative vote of the holders of a majority of all outstanding shares of Broadway voting common stock. |
• | Effect of abstentions and broker non-votes: If you mark “ABSTAIN” on your proxy, do not submit a proxy, do not vote virtually at the Broadway special meeting and do not instruct your bank, broker or other nominee how to vote with respect to the Broadway merger proposal, it will have the same effect as a vote “AGAINST” the proposal. |
• | Vote required: Approval of the Broadway public benefit corporation proposal requires the affirmative vote of the holders of a majority of all outstanding shares of Broadway voting common stock. |
• | Effect of abstentions and broker non-votes: If you mark “ABSTAIN” on your proxy, do not submit a proxy, do not vote virtually at the Broadway special meeting and do not instruct your bank, broker or other nominee how to vote with respect to the Broadway public benefit corporation proposal, it will have the same effect as a vote “AGAINST” the proposal. |
• | Vote required: Approval of the Broadway authorized share increase proposal requires the affirmative vote of the holders of a majority of all outstanding shares of Broadway voting common stock. |
• | Vote required: If you mark “ABSTAIN” on your proxy, do not submit a proxy, do not vote virtually at the Broadway special meeting and do not instruct your bank, broker or other nominee how to vote with respect to the Broadway authorized share increase proposal, it will have the same effect as a vote “AGAINST” the proposal. |
• | Vote required: Approval of the Broadway compensation proposal requires the affirmative vote of the holders of a majority of the shares of Broadway voting common stock voted on the proposal, and that the shares voted on the proposal constitute a majority of the required quorum. |
• | Effect of abstentions and broker non-votes: If you mark “ABSTAIN” on your proxy, do not submit a proxy, do not vote virtually at the Broadway special meeting and do not instruct your bank, broker or other nominee how to vote with respect to the Broadway compensation proposal, you will not be deemed to have cast a vote with respect to the proposal and it will have no effect on the outcome of the proposal. |
• | Vote required: Approval of the Broadway private placement proposal requires the affirmative vote of the holders of a majority of the shares of Broadway voting common stock voted on the proposal, and that the shares voted on the proposal constitute a majority of the required quorum. |
• | Effect of abstentions and broker non-votes: If you mark “ABSTAIN” on your proxy, do not submit a proxy, do not vote virtually at the Broadway special meeting and do not instruct your bank, broker or other nominee how to vote with respect to the Broadway private placement proposal, you will not be deemed to have cast a vote with respect to the proposal and it will have no effect on the outcome of the proposal. |
• | Vote required: Approval of the Broadway adjournment proposal requires the affirmative vote of the holders of a majority of the shares of Broadway voting common stock voted at the Broadway special meeting. |
• | Effect of abstentions and broker non-votes: If you mark “ABSTAIN” on your proxy, do not submit a proxy, do not vote virtually at the Broadway special meeting and do not instruct your bank, broker or other nominee how to vote with respect to the Broadway adjournment proposal, you will not be deemed to have cast a vote with respect to the proposal and it will have no effect on the proposal. |
• | By telephone: by calling the toll-free number indicated on the accompanying proxy card and following the recorded instructions. |
• | Through the Internet: by visiting the website indicated on the accompanying proxy card and following the instructions. |
• | By completing and returning the accompanying proxy card in the enclosed postage-paid envelope. The envelope requires no additional postage if mailed in the United States. |
• | submitting a written notice of revocation to Broadway’s Corporate Secretary; |
• | granting a subsequently dated proxy; or |
• | voting by telephone or the Internet at a later time. |
• | the CFBanc merger proposal. |
• | the CFBanc adjournment proposal. |
• | Vote required: Approval of the CFBanc merger proposal requires the affirmative vote of the holders of two-thirds of the outstanding shares of CFBanc Class A common stock, CFBanc Class B common stock and CFBanc preferred stock, each voting as a separate class. |
• | Effect of abstentions and broker non-votes: If you mark “ABSTAIN” on your proxy, or do not submit a proxy, do not vote virtually at the CFBanc special meeting and do not instruct your bank, broker or other nominee how to vote with respect to the CFBanc merger proposal, it will have the same effect as a vote “AGAINST” the CFBanc merger proposal. |
• | Vote required: Approval of the CFBanc adjournment proposal requires the affirmative vote of holders of a majority of the shares of CFBanc Class A common stock voting affirmatively or negatively on the CFBanc adjournment proposal. |
• | Effect of abstentions and broker non-votes: If you mark “ABSTAIN” on your proxy, or do not submit a proxy, do not vote virtually at the CFBanc special meeting and do not instruct your bank, broker or other nominee how to vote on the CFBanc adjournment proposal, you will not be deemed to have cast a vote with respect to the CFBanc adjournment proposal and it will have no effect on the CFBanc adjournment proposal. |
• | By telephone: by calling the toll-free number indicated on the accompanying proxy card and following the recorded instructions. |
• | Through the Internet: by visiting the website indicated on the accompanying proxy card and following the instructions. |
• | By completing and returning the accompanying proxy card in the enclosed postage-paid envelope. The envelope requires no additional postage if mailed in the United States. |
• | submitting a written notice of revocation to CFBanc’s Corporate Secretary; |
• | granting a subsequently dated proxy; or |
• | voting by telephone or the Internet at a later time. |
• | the board of directors’ belief that the merger is an important strategic transaction offering substantial near term and long-term benefits and opportunities for Broadway, its stockholders and the low- and moderate-income communities that Broadway serves, including the following; |
• | the increased capital of the combined company resulting from merger will enable Broadway to retain larger amounts of the multi-family loans that it originates within the constraints imposed by capital-based regulatory loan concentration guidelines, which will improve profitability and increase Broadway’s capacity for originating more loans; |
• | Broadway will be able to use CFBanc’s large investment portfolio and low cost deposits to originate and retain more multi-family loans than Broadway has historically been able to originate; |
• | the merger will approximately double Broadway’s regulatory loans-to-one-borrower limit, thereby increasing the combined company’s capacity for lending to and investments in multifamily affordable housing projects, small businesses, and nonprofit developments in underserved urban areas; |
• | Broadway will be able to benefit from the expertise of CFBanc in loan products it does not currently offer, such as small business lending and New Markets Tax Credit lending, to expand Broadway’s product line and ability to assist underserved urban communities in Southern California; |
• | the merger will create the largest African-American-led MDI in the United States, as measured by total assets, and a national platform for investors seeking to spur development of low- and moderate-income communities, both of which effects are expected to be helpful in attracting new deposits, customers, and capital for growth; |
• | the increased size of the combined company will enhance its image in the marketplace and will better position the combined company to acquire other financial companies if appropriate opportunities arise; |
• | the combined company will have greater opportunities to achieve economies of scale than either institution currently has, which should improve overall efficiencies, profitability, and returns on assets and equity; and |
• | the merger will address important management succession needs facing Broadway arising from the fact that its chief executive officer and other members of Broadway’s senior management and board of directors were considering retirement from active service with Broadway; |
• | Broadway management’s estimates that cost synergies and earnings accretion will be available to the combined company through the merger, including estimated annual cost savings following completion of the merger, comprised, in part, of estimated cost savings from elimination of redundant management positions and reductions in the number of back office employees, and savings from integrating the information systems of Broadway and CFBanc, and management’s expectation that the transaction will be accretive to earnings, as compared to management’s earnings estimates for both companies on a stand-alone basis, in 2021 and following years; |
• | CFBanc’s mission, business strategies and operations, which are focused in large part on providing banking services to low- and moderate-income communities, complement those of Broadway while diversifying the range of those services, including the possibility of expanding the New Markets Tax Credits business activities of CFBanc to the Southern California market served by Broadway and expansion of Broadway’s highly efficient, successful and scalable multifamily lending platform to the markets served by CFBanc; |
• | historical information concerning Broadway’s and CFBanc’s respective businesses, financial performance and financial condition, which comparisons generally informed the board’s consideration of the relative values of Broadway and CFBanc in connection with the board’s determination of an appropriate merger exchange ratio; |
• | the alternatives reasonably available to Broadway if it does not pursue the merger with CFBanc, including the possibilities of pursuing an acquisition of or merger with another financial institution and the board’s conclusion that a merger with CFBanc offers an excellent strategic fit and opportunity, as well as the board’s perception that there would be a substantial risk of loss of the opportunity to merge with CFBanc if negotiation of the transaction were deferred to a later time; |
• | the provisions of the merger agreement that are designed to restrict the ability of both CFBanc and Broadway to seek or entertain third party acquisition proposals, subject to exceptions that would apply if necessary to enable directors to comply with their fiduciary duties to stockholders, and the provisions of the merger agreement providing for the payment of a termination fee of $1,750,000 in specified circumstances, which the board of directors concluded, after consultation with Broadway’s financial advisor and legal counsel, was an appropriate and reasonable means to increase the likelihood that the merger will be completed while preserving the ability of both boards of directors to act in the best interests of their stockholders; |
• | the board of directors’ assessment of CFBanc’s business, operations, financial condition, asset quality, earnings and prospects, based in substantial part on its review of and discussions with Broadway’s management about the results of Broadway’s due diligence examination of CFBanc, and management’s determination that the merger would result in a combined company with greater deposit-gathering opportunities and capabilities than those of Broadway as a stand-alone company; |
• | the financial presentation, dated August 25, 2020, of KBW, Broadway’s financial advisor, and the written opinion of KBW, dated August 25, 2020, as to the fairness, from a financial point of view and as of the date of the opinion, to Broadway of the exchange ratio in the proposed merger, as more fully described under the caption “—Opinion of Broadway’s Financial Advisor;” |
• | the terms of the merger agreement taken as a whole, including the fixed exchange ratio and mutual transaction protection and termination fee provisions, which the board reviewed with Broadway’s outside legal counsel and, in the case of financial matters, with Broadway’s financial advisor, including the board’s determinations that: |
• | a “fixed” exchange ratio that is not subject to adjustment to reflect changes in the stock market prices of the two companies, is appropriate to reflect the strategic purpose of the merger and consistent with market practice for mergers of this type; and |
• | that a fixed exchange ratio fairly allocates the respective ownership interests of Broadway and CFBanc stockholders based on the fundamental valuation assessments made by the respective boards of directors and their negotiations of the exchange ratio and avoids fluctuations in a key element of the transaction being caused by temporary stock price fluctuations; |
• | the tax-free nature of the merger transaction to the stockholders of both companies, coupled with the fact that Broadway stockholders’ retention of their stock will enable them to participate in the anticipated future benefits expected from the merger. |
• | there is no assurance that the conditions to the parties’ obligations to complete the merger will be satisfied, and, as a result, the merger may not be completed; |
• | the particular risk that potential benefits and synergies sought from the merger may not be realized, or may not be realized within the expected time period, as well as the general risks associated with the integration of two companies; |
• | the risk that continuation of the COVID-19 pandemic may have material adverse effects on the loan portfolios and other aspects of the businesses of either or both of CFBanc and Broadway, and may not affect their loan portfolios and other business to the same degree or with the same duration, with corresponding effects on the results of operations and capital of the combined company; |
• | the risk that if the process of integrating the businesses of Broadway and CFBanc does not proceed as planned, there will be adverse effects on future profitability and potentially adverse effects on the relationships of the combined company with the historic customers of both companies; |
• | the restrictions contained in the merger agreement on the conduct of Broadway’s business prior to the completion of the merger, which are customary for public company merger agreements involving financial institutions and which mirror those placed on CFBanc under the merger agreement, but which, subject to specific exceptions, could delay or prevent Broadway from undertaking business opportunities that may arise or any other action it would otherwise take in the best interests of stockholders with respect to the operations of Broadway absent the pending completion of the merger; |
• | the significant risks and costs involved in connection with entering into and completing the merger transaction, or failing to complete the merger in a timely manner, such as the risks and costs relating to diversion of management and employee attention, potential employee attrition, and potential adverse effects on business and customer relationships; |
• | the risk that Broadway’s stockholders could be adversely affected by changes in the trading price of Broadway’s common stock, or a decrease in the value of CFBanc, during the pendency of the merger, in part, because the merger consideration will be determined on the basis of a fixed exchange ratio of shares of Broadway common stock for CFBanc common stock; |
• | the dilution in the pro forma tangible book value per share of Broadway common stock that will result from closing the merger, before considering the potential accretion in future earnings per share and related effects on future book value per share; |
• | the absence of any immediate liquidity for Broadway’s stockholders in the form of a cash sale price, although the board believed that no viable prospects for a cash sale at an attractive price were currently available; and |
• | the possibility that the bi-coastal nature of the combined company’s operations may reduce the attractiveness of the combined company to certain potential acquirers. |
• | a draft of the merger agreement, dated August 23, 2020 (the most recent version made available to KBW); |
• | the audited financial statements and the Annual Reports on Form 10-K for the three fiscal years ended December 31, 2019 of Broadway; |
• | the unaudited quarterly financial statements and the Quarterly Reports on Form 10-Q for the quarters ended March 31, 2020 and June 30, 2020 of Broadway; |
• | the audited financial statements for the three fiscal years ended December 31, 2019 of CFBanc; |
• | the unaudited financial statements for the fiscal quarters ended March 31, 2020 and June 30, 2020 of CFBanc; |
• | certain regulatory filings of Broadway and CFBanc and their respective subsidiaries, including the quarterly reports on Form FRY-9C and quarterly call reports filed with respect to each quarter during the three-year period ended December 31, 2019 and the quarters ended March 31, 2020 and June 30, 2020; |
• | certain other interim reports and other communications of Broadway and CFBanc to their respective stockholders; and |
• | other financial information concerning the respective businesses and operations of Broadway and CFBanc furnished to KBW by Broadway and CFBanc or which KBW was otherwise directed to use for purposes of its analysis. |
• | the historical and current financial position and results of operations of Broadway and CFBanc; |
• | the assets and liabilities of Broadway and CFBanc; |
• | a comparison of certain financial and stock market information of Broadway and certain financial information of CFBanc with similar information for certain other companies the securities of which are publicly traded; |
• | financial and operating forecasts and projections of CFBanc that were prepared by CFBanc management, provided to and discussed with KBW by such management, and used and relied upon by KBW based on such discussions, at the direction of Broadway management and with the consent of the Broadway board; |
• | financial and operating forecasts and projections of Broadway that were prepared by Broadway management, provided to and discussed with KBW by such management, and used and relied upon by KBW at the direction of such management and with the consent of the Broadway board; and |
• | estimates regarding certain pro forma financial effects of the merger on Broadway (including without limitation the cost savings, revenue enhancements and related expenses expected to result or be derived from the merger) that were prepared by Broadway management, provided to and discussed with KBW by such management, and used and relied upon by KBW at the direction of such management and with the consent of the Broadway board. |
• | that the merger and any related transactions (including the bank merger) would be completed substantially in accordance with the terms set forth in the merger agreement (the final terms of which KBW assumed would not differ in any respect material to KBW’s analyses from the version reviewed by KBW and referred to above) with no adjustments to the exchange ratio and with no other consideration or payments in respect of CFBanc common stock; |
• | that the representations and warranties of each party in the merger agreement and in all related documents and instruments referred to in the merger agreement were true and correct; |
• | that each party to the merger agreement or any of the related documents would perform all of the covenants and agreements required to be performed by such party under such documents; |
• | that there were no factors that would delay or subject to any adverse conditions, any necessary regulatory or governmental approval for the merger or any related transaction and that all conditions to the completion of the merger and any related transaction would be satisfied without any waivers or modifications to the merger agreement or any of the related documents; and |
• | that in the course of obtaining the necessary regulatory, contractual, or other consents or approvals for the merger and any related transaction, no restrictions, including any divestiture requirements, termination or other payments or amendments or modifications, would be imposed that would have a material adverse |
• | the underlying business decision of Broadway to engage in the merger or enter into the merger agreement; |
• | the relative merits of the merger as compared to any strategic alternatives that are, have been or may be available to or contemplated by Broadway or the Broadway board; |
• | any business, operational or other plans with respect to CFBanc or the pro forma entity that may be currently contemplated by Broadway or the Broadway board or that may be implemented by Broadway or the Broadway board subsequent to the closing of the merger; |
• | the fairness of the amount or nature of any compensation to any of Broadway’s officers, directors or employees, or any class of such persons, relative to any compensation to the holders of Broadway common stock or relative to the exchange ratio; |
• | the effect of the merger or any related transaction on, or the fairness of the consideration to be received by, holders of any class of securities of Broadway, CFBanc or any other party to any transaction contemplated by the merger agreement; |
• | the actual value of Broadway common stock to be issued in connection with the merger; |
• | the prices, trading range or volume at which Broadway common stock or CFBanc common stock would trade following the public announcement of the merger or the prices, trading range or volume at which Broadway common stock would trade following the consummation of the merger; |
• | any advice or opinions provided by any other advisor to any of the parties to the merger or any other transaction contemplated by the merger agreement; or |
• | any legal, regulatory, accounting, tax or similar matters relating to Broadway, CFBanc, any of their respective stockholders, or relating to or arising out of or as a consequence of the merger or any other related transaction, including whether or not the merger would qualify as a tax-free reorganization for United States federal income tax purposes. |
Implied Transaction Price / CFBanc June 30, 2020 Tangible Book Value per Share | | | 1.05x |
Implied Transaction Price / CFBanc LTM Ended June 30, 2020 EPS | | | 36.7x |
Implied Transaction Price / CFBanc 2021 EPS Estimate | | | 13.1x |
| | | | | | Selected Companies | ||||||||||||
| | Broadway | | | CFBanc | | | Bottom Quartile | | | Median | | | Average | | | Top Quartile | |
MRQ Core Return on Average Assets (%)(1) | | | 0.17 | | | 0.47 | | | 0.44 | | | 0.85 | | | 0.81 | | | 1.08 |
MRQ Core Return on Average Tangible Common Equity (%)(1) | | | 1.76 | | | 4.91 | | | 4.74 | | | 8.85 | | | 9.15 | | | 11.32 |
MRQ Net Interest Margin (%) | | | 2.43 | | | 2.51 | | | 2.98 | | | 3.40 | | | 3.29 | | | 3.55 |
MRQ Fee Income / Revenue Ratio (%)(2) | | | 7.4 | | | 22.5 | | | 10.7 | | | 18.6 | | | 21.5 | | | 24.4 |
MRQ Efficiency Ratio (%) | | | 103.9 | | | 70.9 | | | 71.1 | | | 63.9 | | | 68.2 | | | 60.3 |
(1) | Core net income after taxes and before extraordinary items, excluding gain on the sale of available for sale securities, amortization of intangibles, goodwill and nonrecurring items as defined by S&P Global Market Intelligence. |
(2) | Excludes gains/losses on sale of securities. |
| | | | | | Selected Companies | ||||||||||||
| | Broadway | | | CFBanc | | | Bottom Quartile | | | Median | | | Average | | | Top Quartile | |
Tangible Common Equity / Tangible Assets (%) | | | 10.08 | | | 9.71 | | | 8.30 | | | 9.16 | | | 10.03 | | | 10.34 |
Total Capital Ratio (%) | | | 17.15 | | | 17.86 | | | 13.44 | | | 14.90 | | | 15.80 | | | 16.73 |
Loans HFI / Deposits (%) | | | 119.6 | | | 71.6 | | | 95.0 | | | 84.4 | | | 84.6 | | | 77.5 |
Loan Loss Reserve / Gross Loans(1) (%) | | | 0.75 | | | 1.40 | | | 1.00 | | | 1.14 | | | 1.14 | | | 1.28 |
Non-performing assets / Loans + OREO(1) (%) | | | 1.18 | | | 2.10 | | | 1.72 | | | 1.07 | | | 1.17 | | | 0.67 |
Net Charge-offs / Average Loans (%) | | | (0.00) | | | 0.00 | | | 0.07 | | | 0.02 | | | 0.04 | | | 0.00 |
(1) | Excluded disclosed Paycheck Protection Program (PPP) loans from loans as reported by S&P Global Market Intelligence. |
| | | | Selected Companies | |||||||||||
| | Broadway | | | Bottom Quartile | | | Median | | | Average | | | Top Quartile | |
1 – Year Stock Price Change (%) | | | (16.7) | | | (26.7) | | | (23.5) | | | (14.4) | | | (10.4) |
YTD Stock Price Change (%) | | | (2.6) | | | (33.3) | | | (29.5) | | | (20.8) | | | (19.6) |
Stock Price / Tangible Book Value per Share (x) | | | 0.85 | | | 0.72 | | | 0.80 | | | 0.93 | | | 1.01 |
Stock Price / LTM EPS (x) | | | NM | | | 8.7 | | | 9.8 | | | 11.4 | | | 12.9 |
Stock Price / 2020 EPS Estimate (x) | | | NM | | | 7.7 | | | 9.0 | | | 8.1 | | | 9.4 |
Stock Price / 2021 EPS Estimate (x) | | | 25.0 | | | 7.2 | | | 7.6 | | | 8.1 | | | 8.5 |
Dividend Yield (%) | | | 0.0 | | | 1.6 | | | 2.6 | | | 2.6 | | | 3.9 |
LTM Dividend Payout (%) | | | 0.0 | | | 20.8 | | | 28.4 | | | 29.7 | | | 34.0 |
| | Broadway as a % of Total | | | CFBanc as a % of Total | |
Fully Diluted Ownership | | | | | ||
At 13.626x Merger Exchange Ratio | | | 52.5% | | | 47.5% |
| | | | |||
Balance Sheet | | | | | ||
Assets | | | 57.2% | | | 42.8% |
Gross Loans | | | 67.5% | | | 32.5% |
Deposits | | | 52.7% | | | 47.3% |
Tangible Common Equity | | | 57.8% | | | 42.2% |
| | | |
| | Broadway as a % of Total | | | CFBanc as a % of Total | |
Income Statement – Internal Estimates | | | | | ||
2020 Est. Net Income to Common | | | 45.7% | | | 54.3% |
2021 Est. Net Income to Common | | | 37.7% | | | 62.3% |
2022 Est. Net Income to Common | | | 46.0% | | | 54.0% |
• | that the proposed transaction will result in the creation of the largest African-American-led MDI in the U.S., as measured by total assets; |
• | that the combined entity expects to maintain its CDFI status, public benefit corporation status and certified B Corp status after the merger; |
• | information with respect to the businesses, earnings, operations, financial conditions, prospects, capital levels, and asset qualities of CFBanc and Broadway, both individually and after giving effect to the merger, which comparisons generally informed the consideration of the relative values of Broadway and CFBanc in connection with the determination of an appropriate merger exchange ratio; |
• | the value of Broadway common stock prior to the execution of the merger agreement and the prospects for future appreciation of Broadway common stock; |
• | the value and potential liquidity to be received by CFBanc stockholders in the merger compared to potential CFBanc stockholder value for CFBanc as a stand-alone entity; |
• | the structure of the transaction as a merger in which the CFBanc board of directors and CFBanc management would have approximately equal participation in the combined company with Broadway; |
• | the opinion dated August 25, 2020, of Raymond James to the CFBanc board of directors that, as of the date of the opinion, the exchange ratio to be received by the CFBanc common stockholders in the merger pursuant to the merger agreement is fair, from a financial point of view, to the CFBanc common stockholders, as more fully described below under “—Opinion of CFBanc’s Financial Advisor;” |
• | the projected impact of the merger on certain financial metrics of CFBanc and Broadway, including Broadway’s projected earnings accretion, capital increase resulting from the issuance of stock in the merger, and capital ratios; |
• | the perceived risks and uncertainties attendant to CFBanc’s operation as an independent banking organization, including the risks and uncertainties related to competition in market areas of City First Bank, increased operating and regulatory costs, interest rate environments, and potentially increased capital requirements; |
• | the due diligence review of Broadway, including financial, legal, and loan related matters; |
• | CFBanc’s and Broadway’s shared corporate values and commitment to serve their clients and communities, in particular, low- and moderate-income communities, the effects of the merger on constituencies served by CFBanc, including its borrowers, depositors, employees, and communities and the platform the combined entity could provide to advance the shared mission of CFBanc and Broadway; |
• | the potential to broaden the scale of CFBanc’s organization and the expanded possibilities, including organic growth and future acquisitions, that would be available to the combined company, given its larger size, capabilities, talent resources, asset base, and capital and national geographic footprint; |
• | that Broadway’s mission, business strategies and operations, which are focused in large part on providing banking services to low- and moderate- income communities, complement those of CFBanc while diversifying the range of those services, including the possibility of expanding Broadway’s highly efficient, successful and scalable multifamily lending platform to the markets served by CFBanc; |
• | the effects of the merger on City First Bank’s employees, including the prospects for continued employment in a larger organization and the ability of those employees to participate in the new benefit plans of the combined entity, including the Broadway ESOP; |
• | the understanding that the structure and terms of the merger would result in favorable tax consequences to the stockholders of CFBanc; |
• | the regulatory and other approvals required in connection with the merger and the bank merger and the expected likelihood that such regulatory approvals would be received in a reasonably timely manner and without the imposition of burdensome conditions; |
• | the current environment in the financial services industry, including national, regional, and local economic conditions, the interest rate environment, continued consolidation, uncertainties in the regulatory climate for financial institutions, the current environment for community banks and mission lending model, including in the Washington, D.C. market where City First Bank operates, and current financial market conditions and the likely effects of these factors on CFBanc’s and Broadway’s potential growth, development, productivity, and strategic options; |
• | the increasing importance of operational scale and financial resources in maintaining efficiency and remaining competitive over the long term and in being able to capitalize on technological developments that may impact industry competitive conditions; |
• | synergies and the compatibility and complementary nature of Broadway’s business, operations, and culture with those of CFBanc, and the likelihood of the proposed transaction to provide substantial value to CFBanc stockholders based on such compatibility and complementary nature; |
• | that the aggregate merger consideration for CFBanc common stockholders would be paid through a fixed number of shares of Broadway common stock, such that the nominal value of the aggregate merger consideration would increase or decrease due to the fluctuation of the day-to-day market price of Broadway Class A common stock; |
• | an assessment of the likelihood that the merger would be completed in a timely manner and that the management team of the combined company would be able to successfully integrate and operate the businesses of the combined company after the merger; and |
• | the anticipated benefits to CFBanc of being acquired by a larger financial institution that would be better equipped to respond to economic and industry developments and to develop and build on their positions in existing markets. |
• | there is no assurance that the conditions to the parties’ obligations to complete the merger will be satisfied, and, as a result, the merger may not be completed; |
• | the particular risk that potential benefits and synergies sought from the merger may not be realized, or may not be realized within the expected time period, as well as the general risks associated with the integration of two companies; |
• | the risk that continuation of the COVID-19 pandemic may have material adverse effects on the loan portfolios and other aspects of the businesses of either or both of CFBanc and Broadway, and may not affect their loan portfolios and other business to the same degree or with the same duration, with corresponding effects on the results of operations and capital of the combined company; |
• | the risk that if the process of integrating the businesses of Broadway and CFBanc does not proceed as planned, there will be adverse effects on future profitability and potentially adverse effects on the relationships of the combined company with the historic customers of both companies; |
• | the risk that CFBanc’s stockholders could be adversely affected by changes in the trading price of Broadway common stock during the pendency of the merger, in part, because the merger consideration will be determined on the basis of a fixed exchange ratio of shares of Broadway common stock for CFBanc common stock; |
• | the possible disruption to CFBanc’s business that could result from the announcement of the merger and the resulting distraction of management’s attention from the day-to-day operations of CFBanc’s business; |
• | that the interests of certain of CFBanc’s directors and executive officers are different from, or in addition to, the interests of other CFBanc stockholders as described below in “Interests of CFBanc’s Directors and Executive Officers in the Merger”; |
• | that the merger agreement restricts the conduct of CFBanc’s business prior to the completion of the merger which, subject to specific exceptions, could delay or prevent CFBanc from undertaking business opportunities that may arise or any other action it would otherwise take with respect to the operations of CFBanc absent the pending merger; |
• | that CFBanc would be prohibited from soliciting or responding to any acquisition proposals after execution of the merger agreement and that CFBanc would be obligated to pay to Broadway a termination fee of $1,750,000, should the merger agreement be terminated under certain circumstances, and that this termination fee could discourage other parties potentially interested in a strategic transaction with CFBanc from pursuing such a transaction; |
• | anticipated merger-related financial costs and which organization would bear the burden of those costs; |
• | the risk of litigation brought by stockholders because of the merger agreement or the transactions contemplated thereby; and |
• | the fact that, there can be no assurance that all conditions to the parties’ obligations to complete the merger will be satisfied, including the risk that CFBanc stockholder approval might not be obtained and, as a result, the merger may not be consummated. |
• | reviewed the financial terms and conditions as stated in the draft of the agreement and plan of merger, dated as of August 24, 2020, by and between CFBanc and Broadway; |
• | reviewed certain information related to the historical, current and future operations, financial condition and prospects of CFBanc and Broadway, as made available to Raymond James by or on behalf of CFBanc, including, but not limited to, (a) financial projections for the annual periods ending December 31, 2020 through December 31, 2025 for each of (i) CFBanc, as prepared by the management of CFBanc, and (ii) Broadway, as prepared by Broadway, which are collectively referred to herein as the projections, and (b) certain forecasts and estimates of potential cost savings and other pro forma financial adjustments expected to result from the merger, as jointly prepared by the management of CFBanc and Broadway, which are collectively referred to herein as the pro forma financial adjustments; |
• | reviewed CFBanc’s and Broadway’s respective (a) audited financial statements for the years ended December 31, 2019, December 31, 2018 and December 31, 2017; and (b) unaudited financial statements for the six-month period ended June 30, 2020; |
• | reviewed CFBanc’s and Broadway’s recent public filings and certain other publicly available information regarding CFBanc and Broadway, respectively; |
• | reviewed the financial and operating performance of CFBanc and Broadway and those of other selected public companies that Raymond James deemed to be relevant; |
• | considered certain publicly available financial terms of certain transactions Raymond James deemed to be relevant; |
• | reviewed the current and historical market prices and trading volume for shares of Broadway common stock, and the current market prices of the publicly traded securities of certain other companies that Raymond James deemed to be relevant; |
• | compared the relative contributions of CFBanc and Broadway to certain financial statistics of the combined company on a pro forma basis; |
• | reviewed certain potential pro forma financial effects of the merger on the earnings per share, capitalization and financial ratios of CFBanc; |
• | conducted such other financial studies, analyses and inquiries and considered such other information and factors as Raymond James deemed appropriate; |
• | received a certificate addressed to Raymond James from a member of senior management of CFBanc regarding, among other things, the accuracy of the information, data and other materials (financial or otherwise) of CFBanc and Broadway provided to, or discussed with, Raymond James by or on behalf of CFBanc; and |
• | discussed with members of the senior management of CFBanc and Broadway certain information relating to the aforementioned items and any other matters which Raymond James has deemed relevant to its inquiry including, but not limited to, the past and current business operations of CFBanc and Broadway and the financial condition and future prospects and operations of CFBanc and Broadway. |
| | Relative Contribution | | | Implied Exchange Ratio | ||||
| | Broadway | | | CFBanc | | |||
Total Assets | | | 57.2% | | | 42.8% | | | 11.25x |
Gross Loans (Excl. PPP) | | | 70.9% | | | 29.1% | | | 6.19x |
Total Deposits | | | 52.7% | | | 47.3% | | | 13.53x |
Core Deposits | | | 40.4% | | | 59.6% | | | 22.26x |
Tangible Common Equity | | | 57.8% | | | 42.2% | | | 10.99x |
2021E Net Income | | | 37.7% | | | 62.3% | | | 24.91x |
2022E Net Income | | | 45.9% | | | 54.1% | | | 17.72x |
Exchange Ratio in the Merger | | | | | | | 13.626x |
| | Implied Per Share Value | | | Implied Exchange Ratio | |||||||||||||
| | Broadway | | | CFBanc | | ||||||||||||
| | Low | | | High | | | Low | | | High | | | Low/High | | | High/Low | |
Net Income Terminal Multiple | | | $1.23 | | | $1.39 | | | $18.38 | | | $22.57 | | | 13.21x | | | 18.30x |
Exchange Ratio in the Merger | | | | | | | | | | | 13.626x |
• | First Resource Bank |
• | NMB Financial Corporation |
• | Landmark Bancorp, Inc. |
• | WVS Financial Corp. |
• | Community Bankers’ Corporation |
• | NBC Bancorp, Inc. |
• | Delhi Bank Corp. |
• | Elmer Bancorp, Inc. |
• | Commencement Bancorp, Inc. |
• | Community Financial Group, Inc. |
• | River Valley Community Bancorp |
• | Oregon Pacific Bancorp |
• | Mission Valley Bancorp |
• | Mountain Pacific Bancorp, Inc. |
• | People’s Bank of Commerce |
• | Horizon Bancorp, Inc. |
• | Redwood Capital Bancorp |
• | Cornerstone Community Bancorp |
• | Golden State Bancorp |
• | Pacific Valley Bank |
• | Golden Valley Bank |
| | Broadway Comparable Companies | | | CFBanc Comparable Companies | |||||||||||||||||||||||||
| | Broadway | | | 25th Percentile | | | Median | | | Mean | | | 75th Percentile | | | CFBanc | | | 25th Percentile | | | Median | | | Mean | | | 75th Percentile | |
Price / Tangible Book Value | | | 86% | | | 72% | | | 78% | | | 81% | | | 85% | | | NA | | | 61% | | | 68% | | | 79% | | | 76% |
Total Assets ($MM) | | | 491 | | | 459 | | | 494 | | | 483 | | | 513 | | | 367 | | | 333 | | | 348 | | | 350 | | | 362 |
TCE Ratio | | | 10.1% | | | 7.2% | | | 7.8% | | | 8.0% | | | 8.8% | | | 9.8% | | | 8.3% | | | 9.4% | | | 9.2% | | | 10.2% |
NPAs/Assets | | | 1.03% | | | 0.64% | | | 0.48% | | | 0.44% | | | 0.06% | | | 1.00% | | | 1.33% | | | 0.47% | | | 0.73% | | | 0.40% |
| | Implied Per Share Value | | | Implied Exchange Ratio | |||||||||||||
| | Broadway | | | CFBanc | | ||||||||||||
| | Low | | | High | | | Low | | | High | | | Low/High | | | High/Low | |
Tangible Book Value | | | $1.27 | | | $1.51 | | | $11.79 | | | $14.66 | | | 7.82x | | | 11.53x |
Exchange Ratio in the Merger | | | | | | | | | | | 13.626x |
| | 2020E | | | 2021E | | | 2022E | |
Net income | | | $537 | | | $1,764 | | | $2,730 |
Earnings per share | | | $0.02 | | | $0.06 | | | $0.10 |
Total assets | | | $462,424 | | | $458,350 | | | $440,164 |
| | 2020E | | | 2021E | | | 2022E | |
Net income | | | $637 | | | $2,918 | | | $3,211 |
Earnings per share | | | $0.34 | | | $1.57 | | | $1.72 |
Total assets | | | $380,628 | | | $402,149 | | | $445,309 |
• | Credit mark of approximately $7.3 million on gross loans; |
• | Core deposit intangible estimate of 0.50% of Broadway’s non-time deposits (sum-of-the-year’s digits amortization over ten years); and |
• | One-time merger expenses of approximately $8.0 million, pre-tax. |
• | the merger constitutes a change in control of Broadway and will be completed on December 31, 2020 (which date is assumed solely for illustrative purposes); |
• | Mr. Bradshaw will retire upon completion of the merger and he will not be entitled to receive his severance payment as a lump sum; |
• | the employment of each of the other NEOs will terminate without cause or for good reason within two years after the completion of the merger and will therefore entitle such NEOs to receive payment of their severance and benefit amounts in a discounted lump sum; |
• | The discount rate used for calculation of the present value of the severance payments and benefits to which each of the NEOs other than Mr. Bradshaw will be entitled will be the rate specified in their employment agreements (which is the Applicable Federal Rate for short term debt instruments with annual compounding) published by the Internal Revenue Service from time to time, and the amount shown in the table for Mr. Bradshaw, which will be payable to him in monthly installments over his Severance Period of 36 months, has been calculated on the same basis for purposes of comparability; and |
• | the salaries and benefits of the NEOs will not change between the date hereof and the respective assumed dates of retirement or other qualifying termination of employment of the NEOs. |
Name | | | Cash | | | Benefits/Perquisites(1) | | | Total |
Wayne-Kent A. Bradshaw | | | $1,341,804 | | | $161,332 | | | $1,503,136 |
Norman Bellefeuille | | | $637,789 | | | $82,271 | | | $720,060 |
Brenda J. Battey | | | $484,209 | | | $45,187 | | | $529,396 |
Ruth McCloud | | | $309,525 | | | $37,244 | | | $346,769 |
(1) | Includes continuation of automobile allowance and payment of NEO’s life, long-term disability, medical and dental insurance premiums during the NEO’s Severance Period. |
• | the Chief Executive Officer of Broadway as of immediately prior to the effective time; |
• | the Chief Executive Officer of CFBanc as of immediately prior to the effective time; |
• | three additional members of the Broadway board of directors as of immediately prior to the effective time, designated by Broadway; and |
• | four additional members of the CFBanc board of directors as of immediately prior to the effective time, designated by CFBanc. |
• | corporate matters, including due organization of the parties and their subsidiaries, and qualification to conduct business in certain jurisdictions; |
• | capitalization; |
• | authority relative to execution and delivery of the merger agreement and the absence of conflicts with, or violations of, organizational documents or other obligations as a result of the merger; |
• | required governmental and other regulatory and self-regulatory filings and consents and approvals in connection with the merger; |
• | reports to regulatory authorities; |
• | financial statements, internal controls, and absence of undisclosed liabilities; |
• | broker’s fees payable in connection with the merger; |
• | books and records; |
• | the absence of certain changes or events; |
• | legal proceedings; |
• | tax matters; |
• | labor relations; |
• | employee benefit matters; |
• | compliance with applicable laws; |
• | certain material contracts; |
• | agreements with regulatory authorities; |
• | environmental matters; |
• | investment securities; |
• | assets; |
• | intellectual property; |
• | related party transactions; |
• | inapplicability of state takeover statutes and antitakeover agreements; |
• | absence of action or circumstance that would prevent the merger from qualifying as a reorganization under Section 368(a) of the Code; |
• | the opinion of each party’s financial advisor; |
• | the accuracy of information supplied for inclusion in this joint proxy statement/prospectus and other documents filed with governmental entities in connection with the merger agreement; |
• | allowance for loan and lease losses; |
• | loan portfolio matters; |
• | insurance matters; |
• | investment advisory, insurance, and broker-dealer matters; and |
• | status as a Community Development Financial Institution certified by the United States Department of the Treasury. |
• | risk management instruments; |
• | SEC reports; and |
• | Designation as a MDI by the FDIC. |
• | changes, after the date of the merger agreement, in U.S. GAAP or applicable regulatory accounting requirements; |
• | changes, after the date of the merger agreement, in laws, rules or regulations of general applicability to companies in the industries in which such party and its subsidiaries operate, or interpretations thereof by courts or governmental entities; |
• | changes, after the date of the merger agreement, in global, national or regional political conditions (including the outbreak of war, acts of terrorism, civil unrest, natural disasters and any epidemic, pandemic or disease outbreak (including the COVID-19 virus)) or in economic or market (including equity, credit and debt markets, as well as changes in interest rates) conditions affecting the financial services industry generally and not specifically relating to such party or its subsidiaries; |
• | public disclosure of the transactions contemplated by the merger agreement or actions or omissions expressly required by the merger agreement or that are taken with the prior written consent of the other party in contemplation of the transactions contemplated by the merger agreement; or |
• | a decline in the trading price of a party’s common stock or the failure, in and of itself, to meet earnings projections or internal financial forecasts, but not, in either case, including any underlying causes thereof; |
• | other than (i) federal funds borrowings and Federal Home Loan Bank (“FHLB”) borrowings, in each case with a maturity not in excess of six months and (ii) deposits, incur any indebtedness for borrowed money (other than indebtedness of CFBanc or any of its wholly-owned subsidiaries to CFBanc or any of its wholly-owned subsidiaries, on the one hand, or of Broadway or any of its wholly-owned subsidiaries to Broadway or any of its wholly-owned subsidiaries, on the other hand), or assume, guarantee, endorse or otherwise as an accommodation become responsible for the obligations of any other individual, corporation or other entity; |
• | adjust, split, combine or reclassify any capital stock; |
• | make, declare, pay or set a record date for any dividend, or any other distribution on, or directly or indirectly redeem, purchase or otherwise acquire or exchange, any shares of its capital stock or other equity or voting securities or any securities or obligations convertible (whether currently convertible or convertible only after the passage of time or the occurrence of certain events) or exchangeable into or exercisable for any shares of its capital stock except for other equity or voting securities, including any securities of CFBanc or any securities of its subsidiaries, in the case of CFBanc, or any securities of Broadway or any securities of its subsidiaries, in the case of Broadway, except, in each case, (i) dividends paid by any of the subsidiaries of each of Broadway and CFBanc to Broadway or CFBanc or any of their wholly-owned subsidiaries, respectively, (ii) regular distributions on outstanding CFBanc preferred stock or (iii) the acceptance of shares of CFBanc common stock or Broadway common stock as payment for the exercise price of stock options or for withholding taxes incurred in connection with the exercise of stock options or the vesting or settlement of equity compensation awards, in each case, outstanding as of the date of the merger agreement or granted after the date of the merger agreement as expressly permitted by the merger agreement and in accordance with past practice and the terms of the applicable award agreements as in effect on the date of the merger agreement or entered into after the date of the merger agreement as expressly permitted by the merger agreement; |
• | grant any stock options, restricted stock units, performance stock units, phantom stock units, restricted shares or other equity-based awards or interests, or grant any person any right to acquire any securities of CFBanc or any securities of its subsidiaries, in the case of CFBanc, or any securities of Broadway or any securities of its subsidiaries, in the case of Broadway; |
• | issue, grant, sell, transfer, encumber, dispose, or otherwise permit to become outstanding any shares of capital stock or voting securities or equity interests or securities convertible (whether currently convertible or convertible only after the passage of time of the occurrence of certain events) or exchangeable into, or exercisable for, any shares of its capital stock or other equity or voting securities, including any securities of CFBanc or any securities of its subsidiaries, in the case of CFBanc, any securities of Broadway or any securities of its subsidiaries, in the case of Broadway, or any options, warrants, or other rights of any kind to acquire any shares of capital stock or other equity or voting securities, including any securities of CFBanc or any securities of its subsidiaries, in the case of CFBanc, or any securities of Broadway or any securities of its subsidiaries, in the case of Broadway, except pursuant to the exercise of stock options or the settlement of equity compensation awards outstanding as of the date of the merger agreement or granted after the date of the merger agreement as expressly permitted by the merger agreement in accordance with their terms as in effect on the date of the merger agreement or entered into after the date of the merger agreement as expressly permitted by the merger agreement; |
• | sell, transfer, mortgage, encumber or otherwise dispose of any of its material assets to any individual, corporation or other entity other than a wholly-owned subsidiary, or cancel, release or assign any indebtedness to any such person or any claims held by any such person, in each case other than in the ordinary course of business consistent with past practice or pursuant to contracts or agreements in force at the date of the merger agreement; |
• | except for foreclosure or acquisitions of control in a fiduciary or similar capacity or in satisfaction of debts previously contracted in good faith in the ordinary course of business consistent with past practice, make any investment in or acquisition of (whether by purchase of stock or securities, contributions to capital, property transfers, merger or consolidation, or formation of a joint venture or otherwise) any other person or the assets of any other person other than a wholly-owned subsidiary of CFBanc or Broadway, as applicable; |
• | terminate, materially amend, or waive any material provision of, or waive, release, compromise or assign any material rights or claims under, certain material contracts or make any change in any instrument or agreement governing the terms of any of its securities, other than normal renewals of contracts without material adverse changes of terms with respect to CFBanc or Broadway, as applicable, or enter into certain material contracts; |
• | subject to certain exceptions, including as required under the terms of any benefit plans existing as of the date of the merger agreement, (i) enter into, adopt or terminate any employee benefit or compensation plan, program, policy or arrangement for the benefit or welfare of any current or former employee, officer, director or individual consultant, (ii) amend (whether in writing or through interpretation of) any employee benefit or compensation plan, program, policy or arrangement for the benefit or welfare of any current or former employee, officer, director or individual consultant, (iii) materially increase the compensation or benefits payable to any current or former employee, officer, director or individual consultant (other than in connection with a promotion or change in responsibilities), (iv) pay or award, or commit to pay or award, any bonuses or incentive compensation, other than in the ordinary course of business consistent with past practice, (v) grant or accelerate the vesting of any equity-based awards or other compensation, (vi) enter into any new, or amend any existing, employment, severance, change in control, retention, bonus guarantee, collective bargaining agreement or similar agreement or arrangement, provided that at-will employment agreements with new hire employees with an annual base salary or wage rate less than $100,000 that provide for no change in control or other special benefits and severance agreements that include a release of claims in favor of the company and in related parties that provide for benefits not in excess of $100,000 may be entered into in the ordinary course of business consistent with past practice, (vii) fund any rabbi trust or similar arrangement, (viii) terminate the employment or services of any officer or any employee whose annual base salary or wage rate is greater than $100,000, other than for cause, or (ix) hire any officer, employee or individual consultant who has an annual base salary or wage rate greater than $100,000; |
• | commence or settle any material claim, suit, action or proceeding, except in the ordinary course of business consistent with past practice involving solely monetary remedies in an amount, individually and in the aggregate, that is not material to CFBanc or Broadway, as applicable, and that would not impose any material restriction, or create any adverse precedent that would be material to, the business of it or its subsidiaries or the combined company; |
• | amend its articles of incorporation, its bylaws or comparable governing documents of its subsidiaries; |
• | other than in prior consultation with the other party, materially restructure or materially change its investment securities or derivatives portfolio or its interest rate exposure, through purchases, sales or otherwise, or the manner in which the portfolio is classified or reported; |
• | implement or adopt any change in its accounting principles, practices or methods, other than as required by GAAP; |
• | make, or commit to make, any capital expenditures that exceed by more than 15% in the aggregate the amounts set forth in the capital expenditure budget each party provided to the other; |
• | make, change or revoke any material tax election, change an annual tax accounting period, adopt or change any material tax accounting method, file any material amended tax return, enter into any closing agreement with respect to a material amount of taxes, or settle any material tax claim, audit, assessment or dispute, consent to any extension or waiver of the limitation period applicable to any tax claim or surrender any material right to claim a refund of taxes; |
• | take any action, or knowingly fail to take any action, which action or failure to act prevents or impedes, or could reasonably be expected to prevent or impede, the merger from qualifying as a “reorganization” within the meaning of Section 368(a) of the Code; |
• | take any action that could reasonably be expected to impede or materially delay consummation of the transactions contemplated by the merger agreement; |
• | notwithstanding any other provision in the merger agreement, take any action that is reasonably likely to result in certain conditions set forth in the merger agreement not being satisfied or materially impair the ability of either party to perform its obligations under the merger agreement or to consummate the transactions contemplated hereby; or |
• | agree to take, make any commitment to take, or adopt any resolutions of its board of directors or similar governing body in support of, any of the foregoing. |
• | the approval of the merger agreement by the affirmative vote of the holders of a majority of the outstanding shares of Broadway voting common stock, and of the holders of two-thirds of the outstanding shares of CFBanc Class A common stock, CFBanc Class B common stock and CFBanc preferred stock, each voting as a separate class; |
• | the authorization for listing on the Nasdaq Capital Market, subject to official notice of issuance, of the Broadway common stock to be issued in the merger; |
• | all requisite regulatory approvals having been obtained and remaining in full force and effect, and all statutory waiting periods in respect thereof having expired or been terminated, without the imposition of any materially burdensome regulatory condition; |
• | the effectiveness of the registration statement of which this joint proxy statement/prospectus is a part, and the absence of any stop order suspending the effectiveness of such registration statement (or proceedings for such purpose initiated or threatened by the SEC and not withdrawn); |
• | no order, injunction, or decree by any court or governmental entity of competent jurisdiction or other legal restraint or prohibition preventing the completion of the merger, the bank merger or any of the other transactions contemplated by the merger agreement being in effect, and no law, statute, rule, regulation, order, injunction or decree having been enacted, entered, promulgated or enforced by any governmental entity which prohibits or makes illegal consummation of the merger, the bank merger or any of the other transactions contemplated by the merger agreement; |
• | the accuracy of the representations and warranties of the other party contained in the merger agreement as of the date on which the merger agreement was entered into and as of the closing date of the merger, subject to the materiality standards provided in the merger agreement (and the receipt by each party of an officers’ certificate from the other party to such effect); |
• | the performance by the other party in all material respects of all obligations, covenants and agreements required to be performed by it under the merger agreement at or prior to the closing date of the merger and the receipt by each party of an officers’ certificate from the other party to such effect; and |
• | receipt by such party of an opinion of its legal counsel to the effect that on the basis of facts, representations and assumptions set forth or referred to in such opinion, the merger will qualify as a “reorganization” within the meaning of Section 368(a) of the Code. |
• | no more than five percent of the outstanding shares of CFBanc common stock in the aggregate having given notice of intent to exercise appraisal rights pursuant to the DC BCA; and |
• | receipt by Broadway of an affidavit issued by CFBanc related to compliance with, and a notice from CFBanc to the Internal Revenue Service in accordance with, the Foreign Investment in Real Property Tax Act of 1980. |
• | by mutual written consent of Broadway and CFBanc; |
• | by either Broadway or CFBanc if any governmental entity that must grant a requisite regulatory approval has denied approval of the merger or the bank merger or any governmental entity of competent jurisdiction has issued a final and nonappealable order, injunction, decree or other legal restraint or prohibition permanently enjoining or otherwise prohibiting or making illegal the consummation of the merger or the bank merger, unless the failure to obtain a requisite regulatory approval is due to the failure of the party seeking to terminate the merger agreement to perform or observe its obligations, covenants and agreements under the merger agreement; |
• | by either Broadway or CFBanc if the merger has not been completed on or before the one year anniversary of the date of the merger agreement (the “termination date”), unless the failure of the merger to be completed by such date is due to the failure of the party seeking to terminate the merger agreement to perform or observe its obligations, covenants and agreements under the merger agreement; |
• | by either Broadway or CFBanc (provided that the terminating party is not then in material breach of any representation, warranty, obligation, covenant or other agreement contained in the merger agreement) if there has been a breach of any of the obligations, covenants or agreements or any of the representations or warranties (or any such representation or warranty ceases to be true) set forth in the merger agreement on the part of the other party which either individually or in the aggregate with all other breaches by such party (or failures of such representations or warranties to be true) would constitute, if occurring or continuing on the date the merger is completed, the failure of a closing condition of the terminating party and which is not cured within 45 days following written notice to the party committing such breach, or by its nature or timing cannot be cured during such period (or such fewer days as remain prior to the termination date); |
• | by CFBanc, if (1) Broadway or the board of directors of Broadway has made a Broadway recommendation change or (2) Broadway or the board of directors of Broadway breaches in any material respect its obligations relating to stockholder approval and the Broadway board recommendation or its obligations related to non-solicitation of acquisition proposals; or |
• | by Broadway, if (1) CFBanc or the board of directors of CFBanc has made a CFBanc recommendation change or (2) CFBanc or the board of directors of CFBanc breaches in any material respect its obligations related to stockholder approval and the CFBanc board recommendation or its obligations relating to non-solicitation of acquisition proposals. |
• | In the event, after the date of the merger agreement and prior to the termination of the merger agreement, a bona fide acquisition proposal has been communicated to or otherwise made known to the CFBanc board of directors or CFBanc’s senior management or has been made directly to CFBanc stockholders, or any person has publicly announced (and not publicly withdrawn at least two business days prior to the CFBanc special meeting) an acquisition proposal with respect to CFBanc, and (i) (A) thereafter the merger agreement is terminated by either Broadway or CFBanc because the merger has not been completed prior to the termination date, and CFBanc has not obtained the requisite CFBanc vote to approve the CFBanc merger proposal but all other conditions to CFBanc’s obligation to complete the merger had been satisfied or were capable of being satisfied prior to such termination or (B) thereafter the merger agreement is terminated by Broadway based on a willful breach of the merger agreement by CFBanc that would constitute the failure of an applicable closing condition, and (ii) prior to the date that is 12 months after the date of such termination, CFBanc enters into a definitive agreement or consummates a transaction with respect to an acquisition proposal (whether or not the same acquisition proposal as that referred to above), provided that for purposes of the foregoing, all references in the definition of acquisition proposal to “25%” will instead refer to “50%.” In such case, the termination fee must be paid to Broadway on the earlier of the date CFBanc enters into such definitive agreement and the date of consummation of such transaction. |
• | In the event that the merger agreement is terminated by Broadway pursuant to the last bullet set forth under “— Termination of the Merger Agreement” above. In such case the termination fee must be paid to Broadway within two business days of the date of termination. |
• | In the event, after the date of the merger agreement and prior to the termination of the merger agreement, a bona fide acquisition proposal has been communicated to or otherwise made known to the Broadway board of directors or Broadway’s senior management or has been made directly to Broadway stockholders, or any person has publicly announced (and not publicly withdrawn at least two business days prior to the Broadway special meeting) an acquisition proposal with respect to Broadway, and (i) (A) thereafter the merger agreement is terminated by either Broadway or CFBanc because the merger has not been completed prior to the termination date, and Broadway has not obtained the requisite Broadway vote to approve the Broadway merger proposal but all other conditions to Broadway’s obligation to complete the merger had been satisfied or were capable of being satisfied prior to such termination or (B) thereafter the merger agreement is terminated by CFBanc based on a willful breach of the merger agreement by Broadway that |
• | In the event that the merger agreement is terminated by CFBanc pursuant to the second to last bullet set forth under “— Termination of the Merger Agreement” above. In such case the termination fee must be paid to CFBanc within two business days of the date of termination. |
• | An individual who is a United States citizen or is a resident for U.S. federal income tax purposes; |
• | a corporation, or other entity taxable as a corporation for U.S. federal income tax purposes, created or organized under the laws of the United States or any state thereof or Washington, D.C.; |
• | a trust if it (i) is subject to the primary supervision of a court within the United States and one or more “United States persons” within the meaning of the Code have the authority to control all substantial decisions of the trust or (ii) has a valid election in effect under applicable Treasury Regulations to be treated as a United States person; or |
• | an estate that is subject to U.S. federal income tax on its income regardless of its source. |
• | a bank or financial institution; |
• | a tax-exempt organization; |
• | a real estate investment trust; |
• | an S corporation or other pass-through entity; |
• | an insurance company; |
• | a regulated investment company, real estate investment trust or mutual fund; |
• | a dealer in securities or non-U.S. currencies; |
• | a trader in securities who elects the mark-to-market method of accounting for your securities; |
• | a holder of CFBanc common stock or CFBanc preferred stock subject to the alternative minimum tax provisions of the Code; |
• | a holder of CFBanc common stock or CFBanc preferred stock who received such stock through the exercise of employee stock options or through a tax-qualified retirement plan or otherwise as compensation; |
• | a person required to accelerate the recognition of any item of gross income with respect to CFBanc common stock or CFBanc preferred stock as a result of such income being recognized on an applicable financial statement; |
• | a person that has a functional currency other than the U.S. dollar; |
• | a holder of options granted under any CFBanc benefit plan; |
• | a holder of CFBanc common stock or CFBanc preferred stock who holds such stock as part of a hedge, a straddle or a constructive sale or conversion transaction; or |
• | a holder of CFBanc common stock or CFBanc preferred stock who exercises its appraisal rights. |
• | you will not recognize gain or loss when you exchange your CFBanc common stock solely for Broadway common stock except with respect to any cash received by holders of CFBanc common stock instead of a fractional share of Broadway common stock; |
• | you will not recognize gain or loss when you exchange your CFBanc preferred stock solely for Broadway Series A preferred stock; |
• | your aggregate tax basis in the Broadway common stock or Broadway Series A preferred stock, as applicable, that you receive in the merger (including any fractional share interest you are deemed to receive and exchange for cash) will equal your aggregate tax basis in the CFBanc common stock or CFBanc preferred stock, as applicable, that you surrender; and |
• | your holding period for the Broadway common stock or Broadway Series A preferred stock, as applicable, that you receive in the merger (including any fractional share interest you are deemed to receive and exchange for cash) will include your holding period for the shares of CFBanc common stock or CFBanc preferred stock, as applicable, that you surrender in the exchange. |
• | furnish a correct taxpayer identification number and certify that you are not subject to backup withholding on the IRS Form W-9 (or a suitable substitute or successor form) included in the letter of transmittal to be delivered to you following the completion of the merger and otherwise comply with all the applicable requirements of the backup withholding rules; or |
• | are otherwise exempt from backup withholding. |
| | September 30, 2020 | | | December 31, | |||||||||||||||||||||||||||||||
| | 2019 | | | 2018 | | | 2017 | | | 2016 | | | 2015 | ||||||||||||||||||||||
| | Amount | | | Percent of total | | | Amount | | | Percent of total | | | Amount | | | Percent of total | | | Amount | | | Percent of total | | | Amount | | | Percent of total | | | Amount | | | Percent of total | |
| | (Dollars in thousands) | ||||||||||||||||||||||||||||||||||
Single family | | | $53,976 | | | 15.63% | | | $72,883 | | | 18.23% | | | $91,835 | | | 25.69% | | | $111,085 | | | 32.93% | | | $104,807 | | | 27.42% | | | $130,891 | | | 42.50% |
Multi-family | | | 269,874 | | | 73.79% | | | 287,378 | | | 71.90% | | | 231,870 | | | 64.86% | | | 187,455 | | | 55.57% | | | 229,566 | | | 60.05% | | | 118,616 | | | 38.52% |
Commercial real estate | | | 20,025 | | | 4.96% | | | 14,728 | | | 3.68% | | | 5,802 | | | 1.62% | | | 6,089 | | | 1.80% | | | 8,914 | | | 2.33% | | | 11,442 | | | 3.72% |
Church | | | 17,789 | | | 5.18% | | | 21,301 | | | 5.33% | | | 25,934 | | | 7.25% | | | 30,848 | | | 9.14% | | | 37,826 | | | 9.90% | | | 46,390 | | | 15.06% |
Construction | | | 1,672 | | | 0.37% | | | 3,128 | | | 0.78% | | | 1,876 | | | 0.52% | | | 1,678 | | | 0.50% | | | 837 | | | 0.22% | | | 343 | | | 0.11% |
Commercial | | | 302 | | | 0.07% | | | 262 | | | 0.07% | | | 226 | | | 0.06% | | | 192 | | | 0.06% | | | 308 | | | 0.08% | | | 270 | | | 0.09% |
Consumer | | | 8 | | | 0.00% | | | 21 | | | 0.01% | | | 5 | | | 0.00% | | | 7 | | | 0.00% | | | 6 | | | 0.00% | | | 4 | | | 0.00% |
Gross loans | | | 363,646 | | | 100.00% | | | 399,701 | | | 100.00% | | | 357,548 | | | 100.00% | | | 337,354 | | | 100.00% | | | 382,264 | | | 100.00% | | | 307,956 | | | 100.00% |
Plus: | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||||
Premiums on loans purchased | | | 105 | | | | | 171 | | | | | 259 | | | | | 360 | �� | | | | 510 | | | | | 709 | | | ||||||
Deferred loan costs, net | | | 1,627 | | | | | 1,211 | | | | | 721 | | | | | 1,220 | | | | | 1,297 | | | | | 349 | | | ||||||
Less: | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||||
Unamortized discounts | | | 370 | | | | | 54 | | | | | 43 | | | | | 14 | | | | | 14 | | | | | 15 | | | ||||||
Allowance for loan losses | | | 3,215 | | | | | 3,182 | | | | | 2,929 | | | | | 4,069 | | | | | 4,603 | | | | | 4,828 | | | ||||||
Total loans held for investment | | | $361,793 | | | | | $397,847 | | | | | $355,556 | | | | | $334,851 | | | | | $379,454 | | | | | $304,171 | | |
| | For the Nine Months Ended September 30, 2020 | | | For the Year Ended December 31, | ||||
| | 2019 | | | 2018 | ||||
| | (Dollars in thousands) | |||||||
Gross loans(1): | | | | | | | |||
Beginning balance | | | $399,701 | | | $363,761 | | | $359,686 |
Loans originated: | | | | | | | |||
Multi-family | | | 120,809 | | | 103,123 | | | 96,034 |
Commercial Real Estate | | | 6,170 | | | 9,521 | | | 1,017 |
Construction | | | 1,150 | | | 1,681 | | | 1,861 |
Commercial | | | 56 | | | 49 | | | 48 |
Total loans originated | | | 128,185 | | | 114,374 | | | 98,960 |
Less: | | | | | | | |||
Principal repayments | | | 46,548 | | | 55,742 | | | 75,542 |
Loan sales | | | 77,188 | | | 22,703 | | | 19,332 |
Lower of cost or fair value adjustment on loans held for sale | | | — | | | (11) | | | 11 |
Ending balance(2) | | | $404,150 | | | $399,701 | | | $363,761 |
(1) | Amount is before deferred origination costs, purchase premiums and discounts. |
(2) | At September 30, 2020, the ending balance includes loans receivable held for sale of $40.7 million. No loans were held for sale at December 31, 2019. At December 31, 2018, the ending balance includes loans receivable held for sale of $6.2 million. |
| | For the Nine Months Ended September 30, 2020 | | | For the Year Ended December 31, | |||||||||||||||||||||||||||||||
| | 2019 | | | 2018 | | | 2017 | | | 2016 | | | 2015 | ||||||||||||||||||||||
| | $ | | | Loan type as a % of total loans | | | $ | | | Loan type as a % of total loans | | | $ | | | Loan type as a % of total loans | | | $ | | | Loan type as a % of total loans | | | $ | | | Loan type as a % of total loans | | | $ | | | Loan type as a % of total loans | |
| | (Dollars in thousands) | ||||||||||||||||||||||||||||||||||
Single family | | | $321 | | | 14.84% | | | $312 | | | 18.23% | | | $368 | | | 25.72% | | | $594 | | | 32.93% | | | $367 | | | 27.42% | | | $597 | | | 42.50% |
Multi-family | | | 2,425 | | | 74.21% | | | 2,319 | | | 72.08% | | | 1,880 | | | 65.08% | | | 2,300 | | | 55.57% | | | 2,659 | | | 60.05% | | | 1,658 | | | 38.52% |
Commercial real estate | | | 186 | | | 5.51% | | | 133 | | | 3.68% | | | 52 | | | 1.62% | | | 71 | | | 1.80% | | | 215 | | | 2.33% | | | 469 | | | 3.72% |
Church | | | 254 | | | 4.89% | | | 362 | | | 5.15% | | | 604 | | | 7.00% | | | 1,081 | | | 9.14% | | | 1,337 | | | 9.90% | | | 2,083 | | | 15.06% |
Construction | | | 22 | | | 0.46% | | | 48 | | | 0.78% | | | 19 | | | 0.52% | | | 17 | | | 0.50% | | | 8 | | | 0.22% | | | 3 | | | 0.11% |
Commercial | | | 5 | | | 0.08% | | | 7 | | | 0.07% | | | 6 | | | 0.06% | | | 6 | | | 0.06% | | | 17 | | | 0.08% | | | 18 | | | 0.09% |
Consumer | | | 2 | | | 0.00% | | | 1 | | | 0.01% | | | — | | | 0.00% | | | — | | | 0.00% | | | — | | | 0.00% | | | — | | | 0.00% |
Total allowance for loan losses | | | $3,215 | | | 100.00% | | | $3,182 | | | 100.00% | | | $2,929 | | | 100.00% | | | $4,069 | | | 100.00% | | | $4,603 | | | 100.00% | | | $4,828 | | | 100.00% |
| | For the Nine Months Ended September 30, 2020 | | | For the Year Ended December 31, | |||||||||||||
| | 2019 | | | 2018 | | | 2017 | | | 2016 | | | 2015 | ||||
| | (Dollars in thousands) | ||||||||||||||||
Allowance balance at beginning of period | | | $3,182 | | | $2,929 | | | $4,069 | | | $4,603 | | | $4,828 | | | $8,465 |
Charge-offs: | | | | | | | | | | | | | ||||||
Single family | | | — | | | — | | | — | | | — | | | — | | | (4) |
Multi-family | | | — | | | — | | | — | | | — | | | — | | | — |
Commercial real estate | | | — | | | — | | | — | | | — | | | — | | | — |
Church | | | — | | | — | | | — | | | — | | | — | | | (85) |
Commercial | | | — | | | — | | | — | | | — | | | — | | | — |
Total charge-offs | | | — | | | — | | | — | | | — | | | — | | | (89) |
| | | | | | | | | | | | |||||||
Recoveries: | | | | | | | | | | | | | ||||||
Single family | | | 4 | | | — | | | — | | | 30 | | | 47 | | | 129 |
Commercial real estate | | | — | | | — | | | — | | | — | | | 248 | | | — |
Church | | | — | | | 260 | | | 114 | | | 536 | | | 22 | | | 23 |
Commercial | | | — | | | — | | | — | | | — | | | 8 | | | — |
Total recoveries | | | 4 | | | 260 | | | 114 | | | 566 | | | 325 | | | 152 |
Loan loss provision (recapture) | | | 29 | | | (7) | | | (1,254) | | | (1,100) | | | (550) | | | (3,700) |
Allowance balance at end of period | | | $3,215 | | | $3,182 | | | $2,929 | | | $4,069 | | | $4,603 | | | $4,828 |
| | | | | | | | | | | | |||||||
Net charge-offs (recoveries) to average loans, excluding loans receivable held for sale | | | 0.0% | | | (0.07%) | | | (0.04%) | | | (0.16%) | | | (0.10%) | | | (0.02%) |
ALLL as a percentage of gross loans, excluding loans receivable held for sale | | | 0.88% | | | 0.79% | | | 0.82% | | | 1.20% | | | 1.20% | | | 1.56% |
ALLL as a percentage of total non-accrual loans | | | 392.07% | | | 750.47% | | | 321.51% | | | 230.41% | | | 156.35% | | | 114.22% |
ALLL as a percentage of total non-performing assets | | | 392.07% | | | 750.47% | | | 167.94% | | | 153.90% | | | 156.35% | | | 105.25% |
| | At September 30, 2020 | ||||||||||||||||||||||||||||
| | One Year or less | | | More than one year to five years | | | More than five years to ten years | | | More than ten years | | | Total | ||||||||||||||||
| | Carrying amount | | | Weighted average yield | | | Carrying amount | | | Weighted average yield | | | Carrying amount | | | Weighted average yield | | | Carrying amount | | | Weighted average yield | | | Carrying amount | | | Weighted average yield | |
| | (Dollars in thousands) | ||||||||||||||||||||||||||||
Available-for-sale: | | | | | | | | | | | | | | | | | | | | | ||||||||||
Federal agency mortgage-backed securities | | | — | | | —% | | | $— | | | — % | | | $1,713 | | | 2.44 % | | | $4,747 | | | 2.36% | | | $6,460 | | | 2.38% |
Federal agency debt | | | — | | | —% | | | — | | | —% | | | — | | | —% | | | 3,058 | | | 2.68% | | | 3,058 | | | 2.68% |
Municipal bonds | | | | | | | | | | | 854 | | | 1.41% | | | | | | | 854 | | | 1.41% | ||||||
Total | | | $10 | | | —% | | | $— | | | —% | | | $2,567 | | | 2.10% | | | $7,805 | | | 2.49% | | | $10,372 | | | 2.39% |
| | For the Nine Months Ended September 30, 2020 | | | For the Year Ended December 31, | |||||||||||||||||||||||||||||||
| | 2019 | | | 2018 | | | 2017 | ||||||||||||||||||||||||||||
| | Average balance | | | Percent of total | | | Weighted average rate paid | | | Average balance | | | Percent of total | | | Weighted average rate paid | | | Average balance | | | Percent of total | | | Weighted average rate paid | | | Average balance | | | Percent of total | | | Weighted average rate paid | |
| | (Dollars in thousands) | ||||||||||||||||||||||||||||||||||
Money market deposits | | | $44,853 | | | 14.03% | | | 0.82% | | | $25,297 | | | 8.86% | | | 0.94% | | | $37,489 | | | 13.45% | | | 1.07% | | | $38,318 | | | 13.14% | | | 0.70% |
Passbook deposits | | | 53,451 | | | 16.72% | | | 0.56% | | | 45,548 | | | 15.95% | | | 0.60% | | | 41,975 | | | 15.00% | | | 0.38% | | | 39,064 | | | 13.39% | | | 0.32% |
NOW and other demand deposits | | | 52,635 | | | 16.47% | | | 0.03% | | | 34,091 | | | 11.94% | | | 0.04% | | | 34,779 | | | 12.51% | | | 0.09% | | | 32,275 | | | 11.07% | | | 0.07% |
Certificates of deposit | | | 168,812 | | | 52.78% | | | 1.69% | | | 180,611 | | | 63.25% | | | 1.99% | | | 164,703 | | | 59.04% | | | 1.49% | | | 181,993 | | | 62.40% | | | 1.09% |
Total | | | $319,771 | | | 100.00% | | | 1.11% | | | $285,547 | | | 100.00% | | | 1.44% | | | $278,946 | | | 100.00% | | | 1.10% | | | $291,650 | | | 100.00% | | | 0.82% |
| | 09/30/2020 | | | 12/31/2019 | | | 12/31/2018 | | | 12/31/2017 | |
| | (Dollars in thousands) | ||||||||||
FHLB Advances: | | | | | | | | | ||||
Average balance outstanding during the period | | | $114,234 | | | $77,049 | | | $77,729 | | | $89,279 |
Maximum amount outstanding at any month-end during the period | | | $121,500 | | | $84,000 | | | $98,000 | | | $104,000 |
Balance outstanding at end of period | | | $115,500 | | | $84,000 | | | $70,000 | | | $65,000 |
Weighted average interest rate at end of period | | | 1.85% | | | 2.32% | | | 2.51% | | | 1.86% |
Average cost of advances during the period | | | 1.95% | | | 2.42% | | | 2.13% | | | 1.97% |
Weighted average maturity (in months) | | | 28 | | | 18 | | | 24 | | | 18 |
Location | | | Leased or Owned | | | Original Date Leased or Acquired | | | Date of Lease Expiration |
Administrative/Loan Origination Center: 5055 Wilshire Blvd, Suite 500 Los Angeles, CA | | | Leased | | | 2013 | | | September 2021 |
Branch Offices: 5055 Wilshire Blvd., Suite 100 Los Angeles, CA | | | Leased | | | 2013 | | | May 2021 |
170 North Market Street Inglewood, CA (Branch Office/Loan Service Center) | | | Owned | | | 1996 | | | — |
4001 South Figueroa Street Los Angeles, CA | | | Owned | | | 1996 | | | — |
Name | | | Age | | | Principal Occupation During the Past Five Years |
Brenda Battey | | | 63 | | | Executive Vice President and Chief Financial Officer of the Broadway since June 2013 and Broadway Federal Bank since April 2013. Senior Vice President and Senior Controller of Bank of Manhattan from September 2011 to June 2012. Senior Vice President and Controller of Community Bank from February 2010 to September 2010. Senior Vice President and Controller of First Federal Bank of California from 1997 to 2009 |
| | | | |||
Norman Bellefeuille | | | 68 | | | Executive Vice President and Chief Loan Officer of Broadway Federal Bank since July 2012. Lending Division Manager of Luther Burbank Savings from 2005 to July 2012. |
| | | | |||
Ruth McCloud | | | 72 | | | Executive Vice President / Chief Retail Banking Officer of Broadway Federal Bank since July 2014. Senior Vice President / Divisional Sales Manager of OneWest Bank from January of 2010 to June 2014. Senior Vice President / Sales Manager of First Federal Bank of California from January 2004 to December 2009. |
Name and Principal Position | | | Year | | | Salary(1) | | | Stock Awards(2) | | | Non-Equity Incentive Plan Compensation(3) | | | All Other Compensation(4) | | | Total ($) |
Wayne-Kent A. Bradshaw Chief Executive Officer | | | 2020 | | | $448,050 | | | $54,375 | | | $286,510 | | | $73,265 | | | $862,200 |
| 2019 | | | $435,000 | | | $239,100 | | | — | | | $70,963 | | | $745,063 | ||
| 2018 | | | $435,000 | | | $240,072 | | | — | | | $71,515 | | | $746,587 | ||
Brenda J. Battey Chief Financial Officer | | | 2020 | | | $242,383 | | | $23,532 | | | $84,834 | | | $35,107 | | | $385,856 |
| 2019 | | | $235,323 | | | $47,065 | | | — | | | $34,032 | | | $316,420 | ||
| 2018 | | | $235,323 | | | — | | | — | | | $32,271 | | | $267,594 | ||
Norman Bellefeuille Chief Loan Officer | | | 2020 | | | $255,485 | | | $24,805 | | | $89,420 | | | $46,061 | | | $415,771 |
| 2019 | | | $248,044 | | | $49,609 | | | — | | | $46,701 | | | $344,354 | ||
| 2018 | | | $248,044 | | | — | | | — | | | $46,669 | | | $294,713 | ||
Ruth McCloud Chief Retail Banking Officer | | | 2020 | | | $206,525 | | | $20,051 | | | $72,284 | | | $29,195 | | | $328,055 |
| 2019 | | | $200,510 | | | $40,102 | | | — | | | $29,387 | | | $269,999 | ||
| 2018 | | | $200,510 | | | — | | | — | | | $27,788 | | | $228,298 |
(1) | Includes amounts deferred and contributed to the 401(k) Plan by the NEO. |
(2) | Relates to RSU awards covering 97,195 shares of common stock in 2018 in lieu of cash bonus due to restrictions applicable to companies that participated in the United States Department of the Treasury’s Capital Assistance Program, and awards of 194,390 shares, 38,264 shares, 40,332 shares, and 32,603 shares of restricted stock awarded to Mr. Bradshaw, Ms. Battey, Mr. Bellefeuille, and Mrs. McCloud, respectively, pursuant to the LTIP in 2019 and awards of 37,371 shares, 16,173 shares, 17,048 shares and 13,781 shares of restricted stock awarded to Mr. Bradshaw, Ms. Battey, Mr. Bellefeuille, and Mrs. McCloud, respectively, pursuant to the LTIP in 2020. The restricted stock awards granted in 2019 and 2020 vest two years after the grant date. |
(3) | The amounts shown represent the cash incentive compensation awards earned by the NEO under Broadway Federal Bank’s Incentive Plan for Management (“Incentive Plan”), based on the objective criteria established by the Broadway board of directors pursuant to the Incentive Plan at the beginning of each year and discretionary amounts as determined by the Broadway board of directors’ compensation and benefits committee (“compensation committee”). The compensation committee evaluates the performance results at the beginning of the following year and approves the amounts of bonuses to be paid. |
(4) | Includes amounts paid by Broadway to the 401(k) account of the NEO and allocations under Broadway’s Employee Stock Ownership Plan. Also includes perquisites and other benefits consisting of automobile and telephone allowances, health benefits and life insurance premiums. The amount shown for Broadway’s CEO includes country club dues. |
Name | | | Fees Earned or Paid in Cash(1) | | | Stock Awards(2) | | | All Other Compensation(3) | | | Total |
Robert C. Davidson | | | $35,000 | | | $7,500 | | | $578 | | | $43,078 |
Dutch C. Ross III | | | $29,000 | | | $7,500 | | | — | | | $36,500 |
Jack Thompson | | | $23,000 | | | $7,500 | | | — | | | $30,500 |
(1) | Includes payments of annual retainer fees, fees paid to chairmen and members of committees of the Broadway board of directors, and meeting attendance fees. |
(2) | The amounts shown reflect the aggregate fair value of stock awards on the grant date, as determined in accordance with FASB ASC Topic 718. |
(3) | Includes premiums paid for dental and vision insurance. |
| | For the nine months ended | ||||||||||||||||
| | September 30, 2020 | | | September 30, 2019 | |||||||||||||
(Dollars in Thousands) | | | Average Balance | | | Interest | | | Average Yield/ Cost | | | Average Balance | | | Interest | | | Average Yield/ Cost |
Assets | | | | | | | | | | | | | ||||||
Interest-earning assets: | | | | | | | | | | | | | ||||||
Interest-earning deposits | | | $36,989 | | | $165 | | | 0.59% | | | $19,265 | | | $350 | | | 2.42% |
Securities | | | 10,539 | | | 194 | | | 2.45% | | | 14,265 | | | 283 | | | 2.65% |
Loans receivable(1) | | | 431,330 | | | 13,226 | | | 4.09% | | | 373,869 | | | 11,687 | | | 4.17% |
FHLB stock | | | 3,410 | | | 128 | | | 5.00% | | | 2,916 | | | 153 | | | 7.00% |
Total interest-earning assets | | | 482,268 | | | $13,713 | | | 3.79% | | | 410,315 | | | $12,473 | | | 4.05% |
Non-interest-earning assets | | | 10,530 | | | | | | | 10,861 | | | | | ||||
Total assets | | | $492,798 | | | | | | | $421,176 | | | | | ||||
| | | | | | | | | | | | |||||||
Liabilities and Stockholders’ Equity | | | | | | | | | | | | | ||||||
Interest-bearing liabilities: | | | | | | | | | | | | | ||||||
Money market deposits | | | $44,853 | | | $277 | | | 0.82% | | | $25,867 | | | $171 | | | 0.88% |
Passbook deposits | | | 53,451 | | | 224 | | | 0.56% | | | 45,332 | | | 205 | | | 0.60% |
NOW and other demand deposits | | | 52,655 | | | 12 | | | 0.03% | | | 33,506 | | | 10 | | | 0.04% |
Certificate accounts | | | 168,812 | | | 2,140 | | | 1.69% | | | 181,379 | | | 2,843 | | | 2.09% |
Total deposits | | | 319,771 | | | 2,653 | | | 1.11% | | | 286,084 | | | 3,229 | | | 1.51% |
| | For the nine months ended | ||||||||||||||||
| | September 30, 2020 | | | September 30, 2019 | |||||||||||||
(Dollars in Thousands) | | | Average Balance | | | Interest | | | Average Yield/ Cost | | | Average Balance | | | Interest | | | Average Yield/ Cost |
FHLB advances | | | 114,234 | | | 1,646 | | | 1.95% | | | 75,824 | | | 1,382 | | | 2.43% |
Junior subordinated debentures | | | 4,036 | | | 108 | | | 3.57% | | | 4,993 | | | 195 | | | 5.21% |
Total interest-bearing liabilities | | | 438,041 | | | $4,407 | | | 1.34% | | | 366,901 | | | $4,806 | | | 1.75% |
Non-interest-bearing liabilities | | | 5,476 | | | | | | | 5,412 | | | | | ||||
Stockholders’ Equity | | | 49,281 | | | | | | | 48,863 | | | | | ||||
Total liabilities and stockholders’ equity | | | $492,798 | | | | | | | $421,176 | | | | | ||||
| | | | | | | | | | | | |||||||
Net interest rate spread(2) | | | | | $9,306 | | | 2.45% | | | | | $7,667 | | | 2.31% | ||
Net interest rate margin(3) | | | | | | | 2.57% | | | | | | | 2.49% | ||||
Ratio of interest-earning assets to interest-bearing liabilities | | | | | | | 110.10% | | | | | | | 111.83% |
(1) | Amount is net of deferred loan fees, loan discounts and loans in process, and includes deferred origination costs, loan premiums and loans receivable held for sale. |
(2) | Net interest rate spread represents the difference between the yield on average interest-earning assets and the cost of average interest-bearing liabilities. |
(3) | Net interest rate margin represents net interest income as a percentage of average interest-earning assets. |
| | Nine Months ended September 30, 2020 Compared to Nine Months ended September 30, 2019 | |||||||
| | Increase (Decrease) in Net Interest Income | |||||||
| | Due to Volume | | | Due to Rate | | | Total | |
Interest-earning assets: | | | | | | | |||
Interest-earning deposits and other short-term investments | | | $189 | | | $(374) | | | $(185) |
Securities | | | (70) | | | (19) | | | (89) |
Loans receivable, net | | | 1,766 | | | (227) | | | 1,539 |
FHLB stock | | | 23 | | | (48) | | | (25) |
Total interest-earning assets | | | 1,908 | | | (668) | | | 1,240 |
Interest-bearing liabilities: | | | | | | | |||
Money market deposits | | | 118 | | | (12) | | | 106 |
Passbook deposits | | | 35 | | | (16) | | | 19 |
NOW and other demand deposits | | | 5 | | | (3) | | | 2 |
Certificate accounts | | | (187) | | | (516) | | | (703) |
Total deposits | | | (29) | | | (547) | | | (576) |
FHLB advances | | | 600 | | | (336) | | | 264 |
Junior subordinated debentures | | | (56) | | | (31) | | | (87) |
Total interest-bearing liabilities | | | 515 | | | (914) | | | (399) |
Change in net interest income | | | $1,393 | | | $246 | | | $1,639 |
| | For the year ended December 31, | |||||||||||||||||||||||||
| | 2019 | | | 2018 | | | 2017 | |||||||||||||||||||
(Dollars in Thousands) | | ��� | Average Balance | | | Interest | | | Average Yield/ Cost | | | Average Balance | | | Interest | | | Average Yield/ Cost | | | Average Balance | | | Interest | | | Average Yield/ Cost |
Assets | | | | | | | | | | | | | | | | | | | |||||||||
Interest-earning assets: | | | | | | | | | | | | | | | | | | | |||||||||
Interest-earning deposits and other short-term investments | | | $19,447 | | | $439 | | | 2.26% | | | $15,470 | | | $294 | | | 1.90% | | | $30,486 | | | $373 | | | 1.22% |
Securities | | | 13,531 | | | 359 | | | 2.65% | | | 16,019 | | | 413 | | | 2.58% | | | 13,408 | | | 318 | | | 2.37% |
Loans receivable(1) | | | 375,206 | | | 15,845(2) | | | 4.22% | | | 366,453 | | | 14,279(3) | | | 3.90% | | | 381,293 | | | 15,397(4) | | | 4.04% |
FHLB stock | | | 2,916 | | | 204 | | | 7.00% | | | 2,916 | | | 251 | | | 8.61% | | | 2,836 | | | 199 | | | 7.02% |
Total interest-earning assets | | | 411,100 | | | $16,847 | | | 4.10% | | | 400,858 | | | $15,237 | | | 3.80% | | | 428,023 | | | $16,287 | | | 3.81% |
Non-interest-earning assets | | | 10,809 | | | | | | | 10,225 | | | | | | | 10,747 | | | | | ||||||
Total assets | | | $421,909 | | | | | | | $411,083 | | | | | | | $438,770 | | | | | ||||||
Liabilities and Stockholders’ Equity | | | | | | | | | | | | | | | | | | | |||||||||
Interest-bearing liabilities: | | | | | | | | | | | | | | | | | | | |||||||||
Money market deposits | | | $25,297 | | | $222 | | | 0.88% | | | $37,489 | | | $320 | | | 0.85% | | | $38,318 | | | $320 | | | 0.70% |
Passbook deposits | | | 45,548 | | | 285 | | | 0.63% | | | 41,975 | | | 175 | | | 0.42% | | | 39,094 | | | 175 | | | 0.32% |
NOW and other demand deposits | | | 34,091 | | | 11 | | | 0.03% | | | 34,779 | | | 31 | | | 0.09% | | | 32,275 | | | 31 | | | 0.06% |
Certificate accounts | | | 180,611 | | | 3,758 | | | 2.08% | | | 164,703 | | | 2,563 | | | 1.56% | | | 181,993 | | | 2,563 | | | 1.09% |
Total deposits | | | 285,547 | | | 4,276 | | | 1.50% | | | 278,946 | | | 3,089 | | | 1.11% | | | 291,650 | | | 3,089 | | | 0.82% |
FHLB advances | | | 77,049 | | | 1,862 | | | 2.42% | | | 74,729 | | | 1,590 | | | 2.13% | | | 89,279 | | | 1,590 | | | 1.97% |
Junior subordinated debentures | | | 4,891 | | | 248 | | | 5.07% | | | 5,100 | | | 250 | | | 4.90% | | | 5,100 | | | 250 | | | 3.80% |
Total interest-bearing liabilities | | | 367,487 | | | $6,386 | | | 1.74% | | | $358,775 | | | $4,929 | | | 1.37% | | | $386,029 | | | $4,348 | | | 1.13% |
Non-interest-bearing liabilities | | | 5,566 | | | | | | | 4,699 | | | | | | | 5,587 | | | | | ||||||
Stockholders’ Equity | | | 48,856 | | | | | | | 47,609 | | | | | | | 47,154 | | | | | ||||||
Total liabilities and stockholders’ equity | | | $421,909 | | | | | | | $411,083 | | | | | | | $438,770 | | | | | ||||||
| | | | | | | | | | | | | | | | | | ||||||||||
Net interest rate spread(5) | | | | | $10,461 | | | 2.36% | | | | | $10,308 | | | 2.43% | | | | | $11,939 | | | 2.68% | |||
Net interest rate margin(6) | | | | | | | 2.54% | | | | | | | 2.57% | | | | | | | 2.79% | ||||||
Ratio of interest-earning assets to interest-bearing liabilities | | | | | | | 111.87% | | | | | | | 111.73% | | | | | | | 110.88% |
(1) | Amount is net of deferred loan fees, loan discounts and loans in process, and includes deferred origination costs, loan premiums and loans receivable held for sale. |
(2) | Includes non-accrual interest of $567 thousand, reflecting interest recoveries on non-accrual loans that were paid off, and deferred cost amortization of $254 thousand for the year ended December 31, 2019. |
(3) | Includes non-accrual interest of $40 thousand, reflecting interest recoveries on non-accrual loans that were paid off, and deferred cost amortization of $503 thousand for the year ended December 31, 2018. |
(4) | Includes non-accrual interest of $301 thousand, reflecting interest recoveries on non-accrual loans that were paid off, and deferred cost amortization of $503 thousand for the year ended December 31, 2018. |
(5) | Net interest rate spread represents the difference between the yield on average interest-earning assets and the cost of average interest-bearing liabilities. |
(6) | Net interest rate margin represents net interest income as a percentage of average interest-earning assets. |
| | Year ended December 31, 2019 Compared to Year ended December 31, 2018 | | | Year ended December 31, 2018 Compared to Year ended December 31, 2017 | |||||||||||||
| | Increase (Decrease) in Net Interest Income | | | Increase (Decrease) in Net Interest Income | |||||||||||||
| | Due to Volume | | | Due to Rate | | | Total | | | Due to Volume | | | Due to Rate | | | Total | |
| | (In thousands) | ||||||||||||||||
Interest-earning assets: | | | | | | | | | | | | | ||||||
Interest-earning deposits and other short-term investments | | | $84 | | | $61 | | | $145 | | | $(232) | | | $153 | | | $(79) |
Securities | | | (66) | | | 12 | | | (54) | | | 66 | | | 29 | | | 95 |
Loans receivable, net | | | 347 | | | 1,219 | | | 1,566 | | | (588) | | | (530) | | | (1,118) |
FHLB stock | | | — | | | (47) | | | (47) | | | 6 | | | 46 | | | 52 |
Total interest-earning assets | | | 365 | | | 1,245 | | | 1,610 | | | (748) | | | (302) | | | (1,050) |
Interest-bearing liabilities: | | | | | | | | | | | | | ||||||
Money market deposits | | | (107) | | | 9 | | | (98) | | | (6) | | | 58 | | | 52 |
Passbook deposits | | | 16 | | | 94 | | | 110 | | | 10 | | | 40 | | | 50 |
NOW and other demand deposits | | | (1) | | | (19) | | | (20) | | | 2 | | | 9 | | | 11 |
Certificate accounts | | | 266 | | | 929 | | | 1,195 | | | (203) | | | 781 | | | 578 |
Total deposits | | | 174 | | | 1,013 | | | 1,187 | | | (197) | | | 888 | | | 691 |
FHLB advances | | | 51 | | | 221 | | | 272 | | | (302) | | | 141 | | | (161) |
Junior subordinated debentures | | | (10) | | | 8 | | | (2) | | | — | | | 51 | | | 51 |
Total interest-bearing liabilities | | | 215 | | | 1,242 | | | 1,457 | | | (499) | | | 1,080 | | | 581 |
Change in net interest income | | | $150 | | | $3 | | | $153 | | | $(249) | | | $(1,382) | | | $(1,631) |
Name and Principal Position at CFBanc | | | Year | | | Salary ($) | | | Bonus ($) | | | | | Non-Equity Incentive Plan Compensation ($) | | | | | All Other Compensation ($) | | | Total ($) | | | |||
Brian E. Argrett President & Chief Executive Officer | | | 2020 | | | 450,000 | | | — | | | (a) | | | — | | | (a) | | | N/A | | | — | | | (a) |
| 2019 | | | 450,000 | | | 72,000 | | | (b) | | | 24,464 | | | (d) | | | N/A | | | 546,464 | | | |||
Shannan A. Herbert Executive Vice President & Chief Credit Officer | | | 2020 | | | 204,000 | | | — | | | (a) | | | N/A | | | | | N/A | | | — | | | (a) | |
| 2019 | | | 200,000 | | | 42,300 | | | (c) | | | N/A | | | | | N/A | | | 242,300 | | | ||||
Belinda M. Tucker Executive Vice President, Operations and Compliance | | | 2020 | | | 183,000 | | | — | | | (a) | | | N/A | | | | | N/A | | | — | | | (a) |
(a) | To be determined prior to March 31, 2021 based on fiscal year 2020 annual performance review. |
(b) | Incentive bonus paid for respective year’s annual performance review. |
(c) | Incentive bonus paid for respective year’s performance and signing bonuses paid at the start of employment and 90 days after the start of employment. |
(d) | Deferred compensation pursuant to the Nonqualified Deferred Compensation Plan. |
Name | | | Fees earned or paid in cash ($) | | | Non-equity incentive plan compensation ($) | | | All other compensation ($) | | | Total ($) |
Marie C. Johns | | | $31,900 | | | $— | | | $— | | | $31,900 |
William A. Longbrake | | | $32,300 | | | $— | | | $— | | | $32,300 |
David J. McGrady | | | $27,100 | | | $— | | | $— | | | $27,100 |
Mary Ann Donovan | | | $18,800 | | | $— | | | $— | | | $18,800 |
• | Total assets increased to $395.1 million as of September 30, 2020 compared to $349.0 million as of September 30, 2019, an increase of $46.1 million, or 13.2%. |
• | Total loans, gross, increased $75.5 million, or 55.0%, from $137.2 million as of September 30, 2019 to $212.7 million as of September 30, 2020. Asset quality remains good, with nonperforming loans and loans past due 90 days or more still accruing interest as a percentage of total assets being 0.88% as of September 30, 2020, compared to 0.46% as of September 30, 2019. Total loans, gross, increased by $6.6 million, including $1.3 million of PPP loans, and $3.2 million for the three months ended September 30, 2020 and 2019, respectively, as a result of organic growth. |
• | Total deposits increased $33.3 million, or 12.5%, from $267.1 million as of September 30, 2019 to $300.4 million as of September 30, 2020. |
• | Book value per common share outstanding at September 30, 2020 was $19.06, an increase from $18.25 at September 30, 2019. |
• | CFBanc recorded net income of $30 thousand, or $0.02 per diluted common share, for the three months ended September 30, 2020, compared to net income of $507 thousand, or $0.27 per diluted common share, for the three months ended September 30, 2019. CFBanc’s 2020 results were adversely impacted by recent interest rate decreases and the COVID-19 pandemic. In addition, CFBanc recorded $260 thousand in merger-related costs, primarily related to investment banking and marketing expenses, during the three months ended September 30, 2020. The decrease in net income for the three months ended September 30, 2020 relative to the comparable period in 2019 was offset by $426 thousand of realized gains on securities transactions during the three months ended September 30, 2020. |
• | CFBanc’s provision for credit losses increased by $156 thousand from the previous year, from $75 thousand for the three months ended September 30, 2019 to $251 thousand for the comparable period in 2020. This increase was due to worsening environmental factors since March 2020 and stronger loan growth in 2020 relative to 2019. |
• | Net interest income decreased $0.2 million to $2.4 million for the three months ended September 30, 2020, compared to $2.6 million for the three months ended September 30, 2019, as a result of interest rate decreases. Noninterest income was $592 thousand for the three months ended September 30, 2020 compared to $276 thousand for the three months ended September 30, 2019, increasing partly as a result of $426 thousand in realized gain on sales of securities net of a decrease in NMTC related management fees of $110 thousand. |
• | Noninterest expense was $2.6 million for the three months ended September 30, 2020 compared to $2.1 million for the same period in 2019, primarily because noninterest expense for the 2019 period reflect a realized gain of $325 thousand on sales of OREO. |
| | Three Months Ended September 30, | ||||||||||||||||
| | 2020 | | | 2019 | |||||||||||||
(Dollars in thousands) | | | Average Balances | | | Interest & Fees | | | Yield / Rate | | | Average Balances | | | Interest & Fees | | | Yield / Rate |
ASSETS: | | | | | | | | | | | | | ||||||
Interest earning assets: | | | | | | | | | | | | | ||||||
Cash & cash equivalents: | | | | | | | | | | | | | ||||||
Interest-bearing deposits in other financial institutions | | | $32,545 | | | $25 | | | 0.31% | | | $82,765 | | | $503 | | | 2.43% |
Federal funds sold | | | 16,940 | | | 32 | | | 0.76% | | | 46,413 | | | 306 | | | 2.64% |
Total cash & cash equivalents | | | 49,485 | | | 57 | | | 0.46% | | | 129,178 | | | 809 | | | 2.51% |
Investment Securities available-for-sale, at fair value | | | 116,572 | | | 472 | | | 1.62% | | | 90,349 | | | 486 | | | 2.15% |
Loans, net of deferreds | | | 209,874 | | | 2,203 | | | 4.20% | | | 133,175 | | | 1,754 | | | 5.27% |
Federal Reserve Bank stocks, at cost | | | 693 | | | 10 | | | 5.77% | | | 693 | | | 10 | | | 5.77% |
Federal Home Loan Bank stocks, at cost | | | 479 | | | 4 | | | 3.34% | | | 479 | | | 15 | | | 12.53% |
Total interest earning assets | | | 377,103 | | | $2,746 | | | 2.91% | | | 353,874 | | | $3,074 | | | 3.47% |
Non-interest earning assets | | | 7,757 | | | | | | | 11,007 | | | | | ||||
TOTAL ASSETS | | | $384,860 | | | | | | | $364,881 | | | | |
| | Three Months Ended September 30, | ||||||||||||||||
| | 2020 | | | 2019 | |||||||||||||
(Dollars in thousands) | | | Average Balances | | | Interest & Fees | | | Yield / Rate | | | Average Balances | | | Interest & Fees | | | Yield / Rate |
LIABILITIES AND SHAREHOLDERS' EQUITY: | | | | | | | | | | | | | ||||||
Interest-bearing liabilities: | | | | | | | | | | | | | ||||||
Interest-bearing deposits: | | | | | | | | | | | | | ||||||
Interest-bearing and NOW | | | $101,489 | | | $52 | | | 0.20% | | | $68,145 | | | $25 | | | 0.15% |
Savings | | | 3,668 | | | 1 | | | 0.11% | | | 3,685 | | | 1 | | | 0.11% |
Money Market | | | 37,721 | | | 56 | | | 0.59% | | | 41,300 | | | 32 | | | 0.31% |
Time deposits, less than $100,000 | | | 73,548 | | | 93 | | | 0.51% | | | 88,235 | | | 200 | | | 0.91% |
Time deposits, $100,000 or more | | | 9,673 | | | 19 | | | 0.79% | | | 18,796 | | | 30 | | | 0.64% |
Total interest-bearing deposits | | | 226,099 | | | 221 | | | 0.39% | | | 220,161 | | | 288 | | | 0.52% |
Borrowings: | | | | | | | | | | | | | ||||||
Repurchase Agreements | | | 39,726 | | | 25 | | | 0.25% | | | 31,615 | | | 20 | | | 0.25% |
FHLB advances | | | 3,144 | | | 7 | | | 0.89% | | | 3,287 | | | 22 | | | 2.68% |
Notes Payable | | | 14,000 | | | 131 | | | 3.74% | | | 14,000 | | | 131 | | | 3.74% |
Total borrowings | | | 56,870 | | | 163 | | | 1.15% | | | 48,902 | | | 173 | | | 1.42% |
Total interest-bearing liabilities | | | 282,969 | | | 384 | | | 0.54% | | | 269,063 | | | 461 | | | 0.69% |
Noninterest-bearing liabilities: | | | | | | | | | | | | | ||||||
Noninterest-bearing deposits | | | 58,874 | | | | | | | 54,635 | | | | | ||||
Other noninterest-bearing liabilities | | | 2,520 | | | | | | | 3,065 | | | | | ||||
Total noninterest-bearing liabilities | | | 61,394 | | | | | | | 57,700 | | | | | ||||
Shareholders' equity | | | 40,497 | | | | | | | 38,118 | | | | | ||||
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY: | | | $384,860 | | | | | | | $364,881 | | | | | ||||
Net interest income / net interest margin | | | | | $2,362 | | | 2.51% | | | | | $2,613 | | | 2.95% | ||
Net interest spread | | | | | | | 2.37% | | | | | | | 2.78% | ||||
Cost of funds | | | | | | | 0.45% | | | | | | | 0.57% |
| | Three Months Ended September 30, 2020 Compared with Three Months Ended September 30, 2019 | |||||||
(Dollars in thousands) | | | Volume | | | Rate | | | Interest Variances |
ASSETS: | | | | | | | |||
Interest earning assets: | | | | | | | |||
Cash & cash equivalents: | | | | | | | |||
Interest-bearing deposits in other financial institutions | | | $(305) | | | $(173) | | | $(478) |
Federal funds sold | | | (194) | | | (80) | | | (274) |
Total cash & cash equivalents | | | (499) | | | (253) | | | (752) |
Investment Securities available-for-sale, at fair value | | | 141 | | | (155) | | | (14) |
Loans, net of deferreds | | | 1,010 | | | (561) | | | 449 |
Federal Home Loan Bank stocks, at cost | | | — | | | (11) | | | (11) |
Total interest earning assets | | | $652 | | | $(980) | | | $(328) |
| | Three Months Ended September 30, 2020 Compared with Three Months Ended September 30, 2019 | |||||||
(Dollars in thousands) | | | Volume | | | Rate | | | Interest Variances |
LIABILITIES AND SHAREHOLDERS' EQUITY: | | | | | | | |||
Interest-bearing liabilities: | | | | | | | |||
Interest-bearing deposits: | | | | | | | |||
Interest-bearing and NOW | | | $12 | | | $15 | | | $27 |
Money Market | | | (3) | | | 27 | | | 24 |
Time deposits, less than $100,000 | | | (33) | | | (74) | | | (107) |
Time deposits, $100,000 or more | | | (15) | | | 4 | | | (11) |
Total interest-bearing deposits | | | (39) | | | (28) | | | (67) |
Borrowings: | | | | | | | |||
Repurchase Agreements | | | 5 | | | — | | | 5 |
FHLB advances | | | (1) | | | (14) | | | (15) |
Total borrowings | | | 4 | | | (14) | | | (10) |
Total interest-bearing liabilities | | | $(35) | | | $(42) | | | $(77) |
• | Total assets increased $30.3 million, or 8.3%, to $395.1 million as of September 30, 2020, compared to $364.8 million as of December 31, 2019. |
• | Total loans, gross, increased $72.1 million, or 51.3%, from $140.6 million as of December 31, 2019 to $212.7 million as of September 30, 2020. Asset quality remained strong, with nonperforming loans and loans past due 90 days or more still accruing interest as a percentage of total assets being 0.88% as of September 30, 2020, compared to 0.58% as of December 31, 2019. |
• | Total deposits increased $25.2 million, or 9.2%, from $275.2 million as of December 31, 2019 to $300.4 million as of September 30, 2020. |
• | Book value per common share outstanding at September 30, 2020 was $19.06, an increase from $18.43 at December 31, 2019. |
• | CFBanc recorded net income of $0.3 million, or $0.16 per diluted common share, for the nine months ended September 30, 2020, compared to net income of $1.2 million, or $0.63 per diluted common share for the nine months ended September 30, 2019. CFBanc’s 2020 results were impacted by recent Federal Reserve interest rate decreases to near zero, as well as the COVID-19 pandemic. In addition, CFBanc recorded $260 thousand in merger-related costs, primarily related to investment banking and marketing expenses, during the nine months ended September 30, 2020. |
• | Net interest income decreased $1.1 million to $6.8 million for the nine months ended September 30, 2020, compared to $7.9 million for the nine months ended September 30, 2019, a result of interest rate decreases to near zero in early 2020. Provision for credit losses increased by $537 thousand, from $41 thousand for the nine months ended September 30, 2019 to $578 thousand for the same period in 2020, due to the worsening economic environment since March 2020 and strong loan growth in 2020 relative to 2019. |
• | Noninterest income remained relatively steady at $1.5 million for the nine months ended September 30, 2020 compared to $1.4 million for the nine months ended September 30, 2019. Noninterest income for the nine months ended September 30, 2020 consisted primarily of $668 thousand in realized gains in securities transactions and $522 thousand in management fees from NMTC-related activities. For the nine months ended September 30, 2019, noninterest income consisted primarily of $672 thousand in management fees and $560 thousand in origination fees from NMTC-related activities. The decrease in management fees is primarily due to “unwinding” of four CDEs in 2020. |
• | Noninterest expense was $7.2 million for the nine months ended September 30, 2020 compared to $7.4 million for the same period in 2019, primarily due to a decrease in salaries and benefits expense and the timing of payments for professional services. In addition, noninterest expense for the nine months ended September 30, 2019 reflected realized gains of $325 thousand on sales of OREO. |
| | Nine Months Ended September 30, | ||||||||||||||||
| | 2020 | | | 2019 | |||||||||||||
(Dollars in thousands) | | | Average Balances | | | Interest & Fees | | | Yield / Rate | | | Average Balances | | | Interest & Fees | | | Yield / Rate |
ASSETS: | | | | | | | | | | | | | ||||||
Interest earning assets: | | | | | | | | | | | | | ||||||
Cash & cash equivalents: | | | | | | | | | | | | | ||||||
Interest-bearing deposits in other financial institutions | | | $52,213 | | | $289 | | | 0.74% | | | $82,984 | | | $1,614 | | | 2.59% |
Federal funds sold | | | 29,996 | | | 284 | | | 1.26% | | | 58,426 | | | 969 | | | 2.21% |
Total cash & cash equivalents | | | 82,209 | | | 573 | | | 0.93% | | | 141,410 | | | 2,583 | | | 2.44% |
Investment Securities available-for-sale, at fair value | | | 106,922 | | | 1,464 | | | 1.83% | | | 90,702 | | | 1,394 | | | 2.05% |
Loans, net of deferreds | | | 176,013 | | | 6,000 | | | 4.55% | | | 133,922 | | | 5,251 | | | 5.23% |
Federal Reserve Bank stocks, at cost | | | 693 | | | 31 | | | 5.96% | | | 693 | | | 31 | | | 5.96% |
Federal Home Loan Bank stocks, at cost | | | 479 | | | 18 | | | 5.01% | | | 462 | | | 29 | | | 8.37% |
Total interest earning assets | | | 366,316 | | | $8,086 | | | 2.94% | | | 367,189 | | | $9,288 | | | 3.37% |
Non-interest earning assets | | | 8,594 | | | | | | | 12,247 | | | | | ||||
TOTAL ASSETS | | | $374,910 | | | | | | | $379,436 | | | | | ||||
LIABILITIES AND SHAREHOLDERS' EQUITY: | | | | | | | | | | | | | ||||||
Interest-bearing liabilities: | | | | | | | | | | | | | ||||||
Interest-bearing deposits: | | | | | | | | | | | | | ||||||
Interest-bearing and NOW | | | $95,821 | | | $149 | | | 0.21% | | | $69,215 | | | $78 | | | 0.15% |
Savings | | | 3,569 | | | 4 | | | 0.15% | | | 4,013 | | | 5 | | | 0.17% |
Money Market | | | 37,772 | | | 173 | | | 0.61% | | | 45,168 | | | 106 | | | 0.31% |
Time deposits, less than $100,000 | | | 79,666 | | | 403 | | | 0.67% | | | 91,321 | | | 627 | | | 0.92% |
Time deposits, $100,000 or more | | | 14,298 | | | 80 | | | 0.75% | | | 18,365 | | | 83 | | | 0.60% |
Total interest-bearing deposits | | | 231,126 | | | 809 | | | 0.47% | | | 228,082 | | | 899 | | | 0.53% |
Borrowings: | | | | | | | | | | | | | ||||||
Repurchase Agreements | | | 35,984 | | | 68 | | | 0.25% | | | 30,607 | | | 57 | | | 0.25% |
FHLB advances | | | 3,182 | | | 49 | | | 2.05% | | | 3,324 | | | 65 | | | 2.61% |
Notes Payable | | | 14,000 | | | 394 | | | 3.75% | | | 14,000 | | | 394 | | | 3.75% |
Total borrowings | | | 53,166 | | | 511 | | | 1.28% | | | 47,931 | | | 516 | | | 1.44% |
Total interest-bearing liabilities | | | 284,292 | | | 1,320 | | | 0.62% | | | 276,013 | | | 1,415 | | | 0.68% |
Noninterest-bearing liabilities: | | | | | | | | | | | | | ||||||
Noninterest-bearing deposits | | | 47,868 | | | | | | | 63,392 | | | | | ||||
Other noninterest-bearing liabilities | | | 2,757 | | | | | | | 2,751 | | | | | ||||
Total noninterest-bearing liabilities | | | 50,625 | | | | | | | 66,143 | | | | | ||||
Shareholders' equity | | | 39,993 | | | | | | | 37,280 | | | | | ||||
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY: | | | $374,910 | | | | | | | $379,436 | | | | | ||||
Net interest income / net interest margin | | | | | $6,766 | | | 2.46% | | | | | $7,873 | | | 2.86% | ||
Net interest spread | | | | | | | 2.32% | | | | | | | 2.69% | ||||
Cost of funds | | | | | | | 0.53% | | | | | | | 0.56% |
| | Nine Months Ended September 30, 2020 Compared with Nine Months Ended September 30, 2019 | |||||||
(Dollars in thousands) | | | Volume | | | Rate | | | Interest Variances |
ASSETS: | | | | | | | |||
Interest earning assets: | | | | | | | |||
Cash & cash equivalents: | | | | | | | |||
Interest-bearing deposits in other financial institutions | | | $(598) | | | $(727) | | | $(1,325) |
Federal funds sold | | | (472) | | | (213) | | | (685) |
Total cash & cash equivalents | | | (1,070) | | | (940) | | | (2,010) |
Investment Securities available-for-sale, at fair value | | | 249 | | | (179) | | | 70 |
Loans, net of deferreds | | | 1,650 | | | (901) | | | 749 |
Federal Home Loan Bank stocks, at cost | | | 1 | | | (12) | | | (11) |
Total interest earning assets | | | $830 | | | $(2,032) | | | $(1,202) |
LIABILITIES AND SHAREHOLDERS' EQUITY: | | | | | | | |||
Interest-bearing liabilities: | | | | | | | |||
Interest-bearing deposits: | | | | | | | |||
Interest-bearing and NOW | | | $30 | | | $41 | | | $71 |
Savings | | | (1) | | | — | | | (1) |
Money Market | | | (17) | | | 84 | | | 67 |
Time deposits, less than $100,000 | | | (80) | | | (144) | | | (224) |
Time deposits, $100,000 or more | | | (18) | | | 15 | | | (3) |
Total interest-bearing deposits | | | (86) | | | (4) | | | (90) |
Borrowings: | | | | | | | |||
Repurchase Agreements | | | 10 | | | 1 | | | 11 |
FHLB advances | | | (3) | | | (13) | | | (16) |
Total borrowings | | | 7 | | | (12) | | | (5) |
Total interest-bearing liabilities | | | $(79) | | | $(16) | | | $(95) |
September 30, 2020 | | | Amortized Cost | | | Gross Unrealized Gains | | | Gross Unrealized Losses | | | Fair Value | | | % of Total Fair Value |
Available-for-sale | | | | | | | | | | | |||||
U.S. Government agencies | | | $18,812 | | | $182 | | | $(11) | | | $18,983 | | | 17.2% |
Mortgage-backed securities | | | 73,411 | | | 1,784 | | | (84) | | | 75,111 | | | 68.0% |
SBA loan pools | | | 16,242 | | | 70 | | | (49) | | | 16,263 | | | 14.8% |
| | $108,465 | | | $2,036 | | | $(144) | | | $110,357 | | | 100.0% |
December 31, 2019 | | | Amortized Cost | | | Gross Unrealized Gains | | | Gross Unrealized Losses | | | Fair Value | | | % of Total Fair Value |
Available-for-sale | | | | | | | | | | | |||||
U.S. Government agencies | | | $22,585 | | | $156 | | | $(38) | | | $22,703 | | | 24.1% |
Mortgage-backed securities | | | 63,390 | | | 547 | | | (97) | | | 63,840 | | | 67.6% |
SBA loan pools | | | 7,856 | | | 23 | | | (60) | | | 7,819 | | | 8.3% |
| | $93,831 | | | $726 | | | $(195) | | | $94,362 | | | 100.0% |
September 30, 2020 | | | Available-for-Sale | |||
| | Amortized Cost | | | Fair Value | |
Amounts maturing: | | | | | ||
Less than one year | | | $9,748 | | | $9,793 |
After one year through five years | | | 5,995 | | | 6,132 |
After five years through ten years | | | — | | | — |
Greater than ten years | | | 3,069 | | | 3,058 |
Mortgage-backed, due in | | | | | ||
monthly installments | | | 73,411 | | | 75,111 |
SBA loan pools, due in monthly installments | | | 16,242 | | | 16,263 |
| | $108,465 | | | $110,357 |
December 31, 2019 | | | Available-for-Sale | |||
| | Amortized Cost | | | Fair Value | |
Amounts maturing: | | | | | ||
Less than one year | | | $11,030 | | | $11,013 |
After one year through five years | | | 8,482 | | | 8,634 |
After five years through ten years | | | — | | | — |
Greater than ten years | | | 3,073 | | | 3,056 |
Mortgage-backed, due in monthly installments | | | 63,391 | | | 63,841 |
SBA loan pools, due in monthly installments | | | 7,856 | | | 7,818 |
| | $93,832 | | | $94,362 |
Maturity as of September 30, 2020 | | | ||||||||||||||||||||||
| | Due in One Year or Less | | | More Than One Year to Five Years | | | More Than Five Years to Ten Years | | | Due After Ten Years | |||||||||||||
(Dollars in thousands) | | | Amount | | | Weighted Average Yield | | | Amount | | | Weighted Average Yield | | | Amount | | | Weighted Average Yield | | | Amount | | | Weighted Average Yield |
Available for Sale | | | | | | | | | | | | | | | | | ||||||||
U.S. Government agency obligations | | | 9,793 | | | 1.69% | | | 6,132 | | | 1.54% | | | — | | | 0.00% | | | 3,058 | | | 0.57% |
Issued by states and political subdivisions | | | — | | | 0.00% | | | — | | | 0.00% | | | — | | | 0.00% | | | — | | | 0.00% |
Mortgage-backed securities: | | | 443 | | | 1.44% | | | 51,659 | | | 1.97% | | | 5,575 | | | 1.51% | | | 17,434 | | | 2.23% |
SBA loan pools | | | 260 | | | 1.57% | | | 4,679 | | | 1.98% | | | 145 | | | 1.97% | | | 11,179 | | | 1.05% |
Total available for sale | | | 10,496 | | | 1.67% | | | 62,470 | | | 1.93% | | | 5,720 | | | 1.53% | | | 31,671 | | | 1.65% |
Maturity as of December 31, 2019 | | | ||||||||||||||||||||||
| | Due in One Year or Less | | | More Than One Year to Five Years | | | More Than Five Years to Ten Years | | | Due After Ten Years | |||||||||||||
(Dollars in thousands) | | | Amount | | | Weighted Average Yield | | | Amount | | | Weighted Average Yield | | | Amount | | | Weighted Average Yield | | | Amount | | | Weighted Average Yield |
Available for Sale | | | | | | | | | | | | | | | | | ||||||||
U.S. Government agency obligations | | | 11,013 | | | 1.27% | | | 8,634 | | | 2.39% | | | — | | | 0.00% | | | 3,056 | | | 2.20% |
Issued by states and political subdivisions | | | — | | | 0.00% | | | — | | | 0.00% | | | — | | | 0.00% | | | — | | | 0.00% |
Mortgage-backed securities: | | | — | | | 0.00% | | | 46,766 | | | 2.33% | | | 10,079 | | | 2.40% | | | 6,995 | | | 2.57% |
SBA loan pools | | | 299 | | | 1.63% | | | 2,655 | | | 2.81% | | | 4,050 | | | 2.55% | | | 815 | | | 2.35% |
Corporate investments | | | — | | | 0.00% | | | — | | | 0.00% | | | — | | | 0.00% | | | — | | | 0.00% |
Total available for sale | | | 11,312 | | | 1.28% | | | 58,055 | | | 2.36% | | | 14,129 | | | 2.44% | | | 10,866 | | | 2.45% |
| | As of September 30, 2020 | | | As of December 31, 2019 | |
| | Amount | | | Amount | |
Loans secured by real estate: | | | | | ||
Construction, land development and other land loans | | | $27,222 | | | $10,965 |
Loans secured by 1-4 family residential properties | | | 10,587 | | | 8,786 |
Secured by multi-family (5 or more) residential properties | | | 44,199 | | | 27,848 |
Secured by nonfarm nonresidential properties | | | 55,920 | | | 50,038 |
Commercial and industrial loans | | | 74,550 | | | 43,185 |
| | 212,478 | | | 140,822 | |
Less: Unearned (costs) income on loans | | | (199) | | | 219 |
| | 212,677 | | | 140,603 | |
Less: Allowance for credit losses | | | 2,557 | | | 2,108 |
| | $210,120 | | | $138,495 |
| | As of September 30, 2020 | ||||||||||
(Dollars in thousands) | | | Due in One Year or Less | | | More Than One Year to Five | | | After Five Years | | | Total |
Secured by real estate: | | | | | | | | | ||||
Construction and land development and other land loans | | | $16,771 | | | $10,451 | | | $— | | | $27,222 |
Secured by 1-4 family residential properties | | | 248 | | | 6,151 | | | 4,188 | | | 10,587 |
Secured by multi-family (5 or more) residential properties | | | 1,999 | | | 18,329 | | | 23,871 | | | 44,199 |
Secured by nonfarm nonresidential properties | | | 2,354 | | | 33,352 | | | 20,214 | | | 55,920 |
Total real estate | | | 21,372 | | | 68,283 | | | 48,273 | | | 137,928 |
Commercial and industrial | | | 4,661 | | | 45,911 | | | 23,978 | | | 74,550 |
Total loans | | | $26,033 | | | $114,194 | | | $72,251 | | | $212,478 |
| | | | | | | | |||||
Interest rate sensitivity: | | | | | | | | | ||||
Fixed interest rates | | | $15,844 | | | $96,914 | | | $27,881 | | | $140,639 |
Floating or adjustable rates | | | 10,189 | | | 17,280 | | | 44,370 | | | 71,839 |
Total loans | | | $26,033 | | | $114,194 | | | $72,251 | | | $212,478 |
| | As of December 31, 2019 | ||||||||||
(Dollars in thousands) | | | Due in One Year or Less | | | More Than One Year to Five | | | After Five Years | | | Total |
Secured by real estate: | | | | | | | | | ||||
Construction and land development and other land loans | | | $8,372 | | | $2,593 | | | $— | | | $10,965 |
Secured by 1-4 family residential properties | | | — | | | 4,256 | | | 4,530 | | | 8,786 |
Secured by multi-family (5 or more) residential properties | | | 1,528 | | | 16,132 | | | 10,188 | | | 27,848 |
Secured by nonfarm nonresidential properties | | | 3,105 | | | 23,811 | | | 23,122 | | | 50,038 |
Total real estate | | | 13,005 | | | 46,792 | | | 37,840 | | | 97,637 |
Commercial and industrial | | | 5,263 | | | 11,441 | | | 26,481 | | | 43,185 |
Total loans | | | $18,268 | | | $58,233 | | | $64,321 | | | $140,822 |
| | | | | | | | |||||
Interest rate sensitivity: | | | | | | | | | ||||
Fixed interest rates | | | $10,557 | | | $47,685 | | | $30,794 | | | $89,036 |
Floating or adjustable rates | | | 7,711 | | | 10,548 | | | 33,527 | | | 51,786 |
Total loans | | | $18,268 | | | $58,233 | | | $64,321 | | | $140,822 |
(Dollars in thousands) | | | September 30, 2020 | | | December 31, 2019 |
Nonaccrual loans: | | | | | ||
Real estate loans: | | | | | ||
Construction and land development and other land loans | | | $897 | | | $619 |
Secured by 1-4 family residential properties | | | 887 | | | 887 |
Secured by multi-family (5 or more) residential properties | | | 116 | | | 116 |
Secured by nonfarm nonresidential properties | | | 934 | | | 228 |
Total real estate | | | 2,834 | | | 1,850 |
Commercial and industrial | | | 637 | | | 252 |
Total nonaccrual loans | | | 3,471 | | | 2,102 |
| | | | |||
Troubled debt restructuring loans - accruing: | | | | | ||
Real estate loans: | | | | | ||
Construction and land development and other land loans | | | — | | | — |
Secured by 1-4 family residential properties | | | — | | | — |
Secured by multi-family (5 or more) residential properties | | | — | | | — |
Secured by nonfarm nonresidential properties | | | — | | | — |
Total real estate | | | — | | | — |
Commercial and industrial | | | — | | | — |
Agricultural production and other loans to farmers | | | — | | | — |
Consumer and other | | | — | | | — |
Total troubled debt restructuring loans - accruing | | | — | | | — |
Total nonperforming loans | | | | | ||
Plus: foreclosed assets | | | — | | | — |
Total nonperforming assets | | | $— | | | $— |
Nonaccrual loans to total loans | | | 1.63 % | | | 1.49% |
Nonperforming loans to total loans | | | 1.63% | | | 1.49% |
Nonperforming assets to total assets | | | 0.88% | | | 0.58% |
90+ days past due and accruing | | | $— | | | $— |
Total troubled debt restructuring loans | | | $— | | | $— |
• | Construction, land development and other land loans; |
• | Loans secured by one to four family residential properties; |
• | Loans secured by multi-family (five or more) residential properties; |
• | Loans secured by nonfarm nonresidential properties. |
• | Changes in the levels and trends in delinquencies, non-accruals, classified assets, and troubled debt restructurings; |
• | Changes in the nature and volume of the portfolio; |
• | Effects of any changes in lending policies and procedures, including underwriting standards and collections, charge-off and recovery practices; |
• | Changes in the experience, ability, and depth of management and staff; |
• | Changes in national and local economic conditions and developments, including the condition of various market segments; |
• | Changes in the concentration of credit within each pool; |
• | Changes in the quality of the Bank’s loan review system and the degree of oversight by the Board; |
• | Changes in external factors such as competition and the legal environment, including Regulation B (issued under the Equal Credit Opportunity Act); and |
• | Changes in the underlying collateral for collateral dependent loans. |
(Dollars in thousands) | | | September 30, 2020 | | | September 30, 2019 |
Balance, beginning of period | | | $2,108 | | | $2,183 |
Charge-offs: | | | | | ||
Construction and land development and other land loans | | | (129) | | | (30) |
Secured by 1-4 family residential properties | | | — | | | — |
Secured by multi-family (5 or more) residential properties | | | — | | | — |
Secured by nonfarm nonresidential properties | | | — | | | — |
Total real estate | | | (129) | | | (30) |
Commercial and industrial | | | — | | | — |
Total charge-offs | | | (129) | | | (30) |
Recoveries: | | | | | ||
Residential properties | | | — | | | — |
Construction and land development | | | — | | | — |
Farmland | | | — | | | — |
Other commercial | | | — | | | — |
Total real estate | | | — | | | — |
Commercial and industrial | | | — | | | — |
Agricultural production and other loans to farmers | | | — | | | — |
Consumer and other | | | — | | | — |
Total recoveries | | | — | | | — |
Net charge-offs | | | (129) | | | (30) |
Provision for credit losses | | | 578 | | | 42 |
Balance, end of period | | | $2,557 | | | $2,195 |
Total loans, net of deferreds at end of period | | | $212,677 | | | $137,155 |
Average loans, net of deferreds | | | 176,013 | | | 133,922 |
Net charge-offs to average loans, net of deferreds | | | 0.07 % | | | 0.02 % |
Allowance for credit losses to total loans, net of deferreds | | | 1.20 % | | | 1.60 % |
(Dollars in thousands) | | | September 30, 2020 | | | December 31, 2019 | ||||||
| | Amount | | | Percent | | | Amount | | | Percent | |
Construction and land development and other land loans | | | $235 | | | 9.2% | | | $139 | | | 6.5% |
Secured by 1-4 family residential properties | | | 234 | | | 9.2% | | | 49 | | | 2.3% |
Secured by multi-family (5 or more) residential properties | | | 654 | | | 25.6% | | | 627 | | | 29.7% |
Secured by nonfarm nonresidential properties | | | 919 | | | 35.9% | | | 812 | | | 38.6% |
Total real estate | | | 2,043 | | | 79.9% | | | 1,627 | | | 77.1% |
Commercial and industrial | | | 515 | | | 20.1% | | | 290 | | | 13.8% |
Unallocated | | | — | | | —% | | | 191 | | | 9.1% |
Total allowance for credit losses | | | $2,557 | | | 100.0% | | | $2,108 | | | 100.0% |
| | September 30, 2020 | | | December 31, 2019 | |||||||||||||
(Dollars in thousands) | | | Average Balance | | | Average Rate | | | Percent | | | Average Balance | | | Average Rate | | | Percent |
Noninterest-bearing | | | $47,970 | | | —% | | | 17.2% | | | $60,576 | | | —% | | | 21.1 % |
Interest-bearing: | | | | | | | | | | | | | ||||||
Transaction accounts | | | 95,821 | | | 0.21% | | | 34.4% | | | 70,201 | | | 0.16% | | | 24.4% |
Money market and other savings accounts | | | 41,341 | | | 0.57% | | | 14.8% | | | 47,568 | | | 0.38% | | | 16.6% |
Certificates of deposit | | | 93,964 | | | 0.69% | | | 33.6% | | | 108,792 | | | 0.86% | | | 37.9% |
Total deposits | | | $279,096 | | | 0.47% | | | 100.0% | | | $287,137 | | | 0.54% | | | 100.0% |
(Dollars in thousands) | | | September 30, 2020 | | | December 31, 2019 |
3 months or less | | | $3,844 | | | $2,458 |
Over 3 months through 6 months | | | 2,032 | | | 12,688 |
Over 6 months through 12 months | | | 2,361 | | | 3,097 |
Over 12 months | | | 1,682 | | | 1,609 |
Total deposits | | | $9,919 | | | $19,852 |
(Dollars in thousands) | | | September 30, 2020 | | | December 31, 2019 |
Commercial line of credit | | | $6,988 | | | $2,547 |
Construction and real estate loans and lines | | | 9,735 | | | 7,109 |
Standby letters of credit | | | 335 | | | 315 |
Total off-balance sheet commitments | | | $17,058 | | | $9,971 |
September 30, 2020 | | | Actual | | | For Capital Adequacy Purposes | | | Minimum Capital Adequacy with Capital Buffer | | | To Be Well Capitalized Under Prompt Corrective Action Provisions | ||||||||||||
| | Amount | | | Ratio | | | Amount | | | Ratio | | | Amount | | | Ratio | | | Amount | | | Ratio | |
Total capital (to risk-weighted assets): | | | | | | | | | | | | | | | | | ||||||||
Company | | | $39,736 | | | 18.68% | | | $17,018 | | | 8.00% | | | $22,336 | | | 10.500% | | | N/A | | | N/A |
Bank | | | $36,349 | | | 17.14% | | | $16,966 | | | 8.00% | | | $22,267 | | | 10.500% | | | $21,207 | | | 10.00% |
| | | | | | | | | | | | | | | | |||||||||
Tier 1 capital common equity (to risk-weighted assets): | | | | | | | | | | | | | | | | | ||||||||
Company | | | $37,179 | | | 17.48% | | | $9,571 | | | 4.50% | | | $14,889 | | | 7.000% | | | N/A | | | N/A |
Bank | | | $33,792 | | | 15.94% | | | $9,540 | | | 4.50% | | | $14,840 | | | 7.000% | | | $13,780 | | | 6.50% |
| | | | | | | | | | | | | | | | |||||||||
Tier 1 capital (to risk-weighted assets): | | | | | | | | | | | | | | | | | ||||||||
Company | | | $37,179 | | | 17.48% | | | $12,762 | | | 6.00% | | | $18,079 | | | 8.500% | | | N/A | | | N/A |
Bank | | | $33,792 | | | 15.94% | | | $12,720 | | | 6.00% | | | $18,020 | | | 8.500% | | | $16,960 | | | 8.00% |
| | | | | | | | | | | | | | | | |||||||||
Tier 1 capital (to adjusted total assets) or Leverage ratio: | | | | | | | | | | | | | | | | | ||||||||
Company | | | $37,179 | | | 9.71% | | | $15,316 | | | 4.00% | | | $15,316 | | | 4.00% | | | N/A | | | N/A |
Bank | | | $33,792 | | | 8.82% | | | $15,325 | | | 4.00% | | | $15,325 | | | 4.00% | | | $19,156 | | | 5.00% |
December 31, 2019 | | | Actual | | | For Capital Adequacy Purposes | | | Minimum Capital Adequacy with Capital Buffer | | | To Be Well Capitalized Under Prompt Corrective Action Provisions | ||||||||||||
| | Amount | | | Ratio | | | Amount | | | Ratio | | | Amount | | | Ratio | | | Amount | | | Ratio | |
Total capital (to risk-weighted assets): | | | | | | | | | | | | | | | | | ||||||||
Company | | | $39,262 | | | 21.56% | | | $14,568 | | | 8.00% | | | $19,121 | | | 10.500% | | | N/A | | | N/A |
Bank | | | $35,889 | | | 19.63% | | | $14,626 | | | 8.00% | | | $19,197 | | | 10.500% | | | $18,283 | | | 10.00% |
| | | | | | | | | | | | | | | | |||||||||
Tier 1 capital common equity(to risk-weighted assets): | | | | | | | | | | | | | | | | | ||||||||
Company | | | $37,052 | | | 20.34% | | | $8,197 | | | 4.50% | | | $12,751 | | | 7.000% | | | N/A | | | N/A |
Bank | | | $33,679 | | | 18.42% | | | $8,228 | | | 4.50% | | | $12,799 | | | 7.000% | | | $11,885 | | | 6.50% |
| | | | | | | | | | | | | | | | |||||||||
Tier 1 capital (to risk-weighted assets): | | | | | | | | | | | | | | | | | ||||||||
Company | | | $37,052 | | | 20.34% | | | $10,930 | | | 6.00% | | | $15,484 | | | 8.500% | | | N/A | | | N/A |
Bank | | | $33,679 | | | 18.42% | | | $10,970 | | | 6.00% | | | $15,541 | | | 8.500% | | | $14,627 | | | 8.00% |
| | | | | | | | | | | | | | | | |||||||||
Tier 1 capital (to adjusted total assets) or Leverage ratio: | | | | | | | | | | | | | | | | | ||||||||
Company | | | $37,052 | | | 10.14% | | | $14,616 | | | 4.00% | | | $14,616 | | | 4.00% | | | N/A | | | N/A |
Bank | | | $33,679 | | | 9.22% | | | $14,611 | | | 4.00% | | | $14,611 | | | 4.00% | | | $18,264 | | | 5.00% |
• | Total assets as of December 31, 2019 and 2018 were $364.8 million and $366.3 million, respectively. Compared year over year, total assets decreased $1.4 million, or 0.4%, from 2019 to 2018. |
• | Total loans receivable held for investment, gross, were $140.6 million as of December 31, 2019 compared to $131.0 million as of December 31, 2018, representing an increase of $9.6 million, or 7.3%. Total asset quality remained strong as of December 31, 2019 and 2018, with nonperforming loans and loans past due 90 days or more and still accruing interest as a percentage of total assets being 0.6% and 0.0%, respectively. |
• | Total deposits as of December 31, 2019, and 2018 were $275.2 million and $284.4 million, respectively. Total deposits decreased $9.2 million, or 3.2%, from 2019 to 2018. |
• | Book value per common share outstanding at December 31, 2019 and 2018 was $18.43 and $16.86, respectively. |
• | CFBanc recorded net income of $1.5 million, or $0.78 per diluted common share, for the year ended December 31, 2019, and $1.1 million, or $0.61 per diluted common share for the year ended December 31, 2018. CFBanc’s 2019 and 2018 results were positively impacted by organic loan growth and origination fees earned from NMTC projects. |
• | Net interest income increased $1.5 million, or 17.2%, to $10.2 million for the year ended December 31, 2019 compared to $8.7 million for the year ended December 31, 2018, driven by interest rate increases and organic loan growth in 2019. Loan loss provision recaptures were $46 thousand and $294 thousand for the years ended December 31, 2019 and 2018, respectively. |
• | Noninterest income decreased $1.3 million, or 41.9%, to $1.8 million for the year ended December 31, 2019 compared to $3.1 million for the year ended December 31, 2018. This change was primarily attributable to decreased NMTC project origination fees, as CFBanc completed three closings in 2018 and one closing in 2019. Noninterest expense decreased $0.5 million, or 4.9%, to $9.7 million for the year ended December 31, 2019 from $10.2 million for the year ended December 31, 2018, primarily due to the gain on OREO in 2019. |
| | Year Ended December 31, | ||||||||||||||||
| | 2019 | | | 2018 | |||||||||||||
(Dollars in thousands) | | | Average Balances | | | Interest & Fees | | | Yield / Rate | | | Average Balances | | | Interest & Fees | | | Yield / Rate |
ASSETS: | | | | | | | | | | | | | ||||||
Interest earning assets: | | | | | | | | | | | | | ||||||
Cash & cash equivalents: | | | | | | | | | | | | | ||||||
Interest-bearing deposits in other financial institutions | | | $81,636 | | | $1,941 | | | 2.38% | | | $65,724 | | | $1,358 | | | 2.07% |
Federal funds sold | | | 56,654 | | | 1,210 | | | 2.14% | | | 29,253 | | | 564 | | | 1.93% |
Total cash & cash equivalents | | | 138,290 | | | 3,151 | | | 2.28% | | | 94,977 | | | 1,922 | | | 2.02% |
Investment Securities available-for-sale, at fair value | | | 90,898 | | | 1,838 | | | 2.02% | | | 88,903 | | | 1,670 | | | 1.88% |
Loans, net of deferreds | | | 134,468 | | | 7,021 | | | 5.22% | | | 126,335 | | | 6,756 | | | 5.35% |
Federal Reserve Bank stocks, at cost | | | 693 | | | 42 | | | 6.06% | | | 693 | | | 42 | | | 6.06% |
Federal Home Loan Bank stocks, at cost | | | 467 | | | 36 | | | 7.71% | | | 413 | | | 22 | | | 5.33% |
Total interest earning assets | | | 364,816 | | | $12,088 | | | 3.31% | | | 311,321 | | | $10,412 | | | 3.34% |
Non-interest earning assets | | | 9,704 | | | | | | | 9,173 | | | | | ||||
TOTAL ASSETS | | | $374,520 | | | | | | | $320,494 | | | | | ||||
LIABILITIES AND SHAREHOLDERS' EQUITY: | | | | | | | | | | | | | ||||||
Interest-bearing liabilities: | | | | | | | | | | | | | ||||||
Interest-bearing deposits: | | | | | | | | | | | | | ||||||
Interest-bearing and NOW | | | $70,201 | | | $112 | | | 0.16% | | | $52,053 | | | $91 | | | 0.17% |
Savings | | | 3,902 | | | 6 | | | 0.15% | | | 4,401 | | | 7 | | | 0.16% |
Money Market | | | 43,666 | | | 174 | | | 0.40% | | | 54,998 | | | 179 | | | 0.33% |
Time deposits, less than $100,000 | | | 90,277 | | | 816 | | | 0.90% | | | 85,542 | | | 700 | | | 0.82% |
Time deposits, $100,000 or more | | | 18,515 | | | 115 | | | 0.62% | | | 10,742 | | | 71 | | | 0.66% |
Total interest-bearing deposits | | | 226,561 | | | 1,223 | | | 0.54% | | | 207,736 | | | 1,048 | | | 0.50% |
Borrowings: | | | | | | | | | | | | | ||||||
Repurchase Agreements | | | 32,909 | | | 82 | | | 0.25% | | | 18,904 | | | 47 | | | 0.25% |
FHLB advances | | | 3,307 | | | 87 | | | 2.63% | | | 3,400 | | | 90 | | | 2.65% |
Notes Payable | | | 14,000 | | | 525 | | | 3.75% | | | 14,000 | | | 525 | | | 3.75% |
Total borrowings | | | 50,216 | | | 694 | | | 1.38% | | | 36,304 | | | 662 | | | 1.82% |
Total interest-bearing liabilities | | | 276,777 | | | 1,917 | | | 0.69% | | | 244,040 | | | 1,710 | | | 0.70% |
Noninterest-bearing liabilities: | | | | | | | | | | | | | ||||||
Noninterest-bearing deposits | | | 60,329 | | | | | | | 41,282 | | | | | ||||
Other noninterest-bearing liabilities | | | 1,407 | | | | | | | 876 | | | | | ||||
Total noninterest-bearing liabilities | | | 61,736 | | | | | | | 42,158 | | | | | ||||
Shareholders’ equity | | | 36,007 | | | | | | | 34,296 | | | | | ||||
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY: | | | $374,520 | | | | | | | $320,494 | | | | | ||||
Net interest income / net interest margin | | | | | $10,171 | | | 2.79% | | | | | $8,702 | | | 2.80% | ||
Net interest spread | | | | | | | 2.62% | | | | | | | 2.64% | ||||
Cost of funds | | | | | | | 0.57% | | | | | | | 0.60% |
| | Year Ended December 31, 2017 | |||||||
(Dollars in thousands) | | | Average Balances | | | Interest & Fees | | | Yield / Rate |
ASSETS: | | | | | | | |||
Interest earning assets: | | | | | | | |||
Cash & cash equivalents: | | | | | | | |||
Interest-bearing deposits in other financial institutions | | | $39,585 | | | $145 | | | 0.37% |
Federal funds sold | | | 26,639 | | | 707 | | | 2.65% |
Total cash & cash equivalents | | | 66,224 | | | 852 | | | 1.29% |
Investment Securities available-for-sale, at fair value | | | 81,916 | | | 1,264 | | | 1.54% |
Loans, net of deferreds | | | 125,731 | | | 6,590 | | | 5.24% |
Federal Reserve Bank stocks, at cost | | | 693 | | | 42 | | | 6.06% |
Federal Home Loan Bank stocks, at cost | | | 234 | | | 11 | | | 4.70% |
Total interest earning assets | | | 274,798 | | | $8,759 | | | 3.19% |
Non-interest earning assets | | | 7,373 | | | | | ||
TOTAL ASSETS | | | $282,171 | | | | | ||
LIABILITIES AND SHAREHOLDERS' EQUITY: | | | | | | | |||
Interest-bearing liabilities: | | | | | | | |||
Interest-bearing deposits: | | | | | | | |||
Interest-bearing and NOW | | | $35,707 | | | $60 | | | 0.17% |
Savings | | | 4,470 | | | 7 | | | 0.16% |
Money Market | | | 63,306 | | | 196 | | | 0.31% |
Time deposits, less than $100,000 | | | 64,438 | | | 279 | | | 0.43% |
Time deposits, $100,000 or more | | | 11,963 | | | 87 | | | 0.73% |
Total interest-bearing deposits | | | 179,884 | | | 629 | | | 0.35% |
Borrowings: | | | | | | | |||
Repurchase Agreements | | | 8,051 | | | 23 | | | 0.29% |
FHLB advances | | | — | | | — | | | 0.00% |
Notes Payable | | | 14,000 | | | 525 | | | 3.75% |
Total borrowings | | | 22,051 | | | 548 | | | 2.49% |
Total interest-bearing liabilities | | | 201,935 | | | 1,177 | | | 0.58% |
Noninterest-bearing liabilities: | | | | | | | |||
Noninterest-bearing deposits | | | 46,923 | | | | | ||
Other noninterest-bearing liabilities | | | 1,119 | | | | | ||
Total noninterest-bearing liabilities | | | 48,042 | | | | | ||
Shareholders' equity | | | 32,194 | | | | | ||
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY: | | | $282,171 | | | | | ||
Net interest income / net interest margin | | | | | $7,582 | | | 2.76% | |
Net interest spread | | | | | | | 2.61% | ||
Cost of funds | | | | | | | 0.47% |
| | Year Ended December 31, 2019 Compared with Year Ended December 31, 2018 | |||||||
(Dollars in thousands) | | | Volume | | | Rate | | | Interest Variances |
ASSETS: | | | | | | | |||
Interest earning assets: | | | | | | | |||
Cash & cash equivalents: | | | | | | | |||
Interest-bearing deposits in other financial institutions | | | $329 | | | $254 | | | $583 |
Federal funds sold | | | 528 | | | 118 | | | 646 |
Total cash & cash equivalents | | | 857 | | | 372 | | | 1,229 |
Investment Securities available-for-sale, at fair value | | | 37 | | | 131 | | | 168 |
Loans, net of deferreds | | | 435 | | | (170) | | | 265 |
Federal Home Loan Bank stocks, at cost | | | 3 | | | 11 | | | 14 |
Total interest earning assets | | | $1,332 | | | $344 | | | $1,676 |
LIABILITIES AND SHAREHOLDERS' EQUITY: | | | | | | | |||
Interest-bearing liabilities: | | | | | | | |||
Interest-bearing deposits: | | | | | | | |||
Interest-bearing and NOW | | | $32 | | | $(11) | | | $21 |
Savings | | | (1) | | | — | | | (1) |
Money Market | | | (37) | | | 32 | | | (5) |
Time deposits, less than $100,000 | | | 39 | | | 77 | | | 116 |
Time deposits, $100,000 or more | | | 51 | | | (7) | | | 44 |
Total interest-bearing deposits | | | 84 | | | 91 | | | 175 |
Borrowings: | | | | | | | |||
Repurchase Agreements | | | 35 | ��� | | — | | | 35 |
FHLB advances | | | (2) | | | (1) | | | (3) |
Total borrowings | | | 33 | | | (1) | | | 32 |
Total interest-bearing liabilities | | | $117 | | | $90 | | | $207 |
| | December 31, 2019 | | | December 31, 2018 | |||||||
(Dollars in thousands) | | | Carrying Value | | | % of Total | | | Carrying Value | | | % of Total |
Available for Sale: | | | | | | | | | ||||
(At fair value) | | | | | | | | | ||||
U.S. Government agency obligations | | | $22,703 | | | 24.1% | | | $32,124 | | | 36.1% |
Mortgage-backed securities | | | 63,840 | | | 67.6% | | | 50,145 | | | 56.4 % |
SBA loan pools | | | 7,819 | | | 8.3% | | | 6,688 | | | 7.5% |
Total available for sale | | | $94,362 | | | 100.0% | | | $88,957 | | | 100.0% |
| | December 31, 2017 | ||||
(Dollars in thousands) | | | Carrying Value | | | % of Total |
Available for Sale: | | | | | ||
(At fair value) | | | | | ||
U.S. Government agency obligations | | | $25,686 | | | 30.2% |
Mortgage-backed securities | | | 51,603 | | | 60.6% |
SBA loan pools | | | 7,839 | | | 9.2% |
Total available for sale | | | $85,128 | | | 100.0% |
Maturity as of December 31, 2019 | | | ||||||||||||||||||||||
| | Due in One Year or Less | | | More Than One Year to Five Years | | | More Than Five Years to Ten Years | | | Due After Ten Years | |||||||||||||
(Dollars in thousands) | | | Amount | | | Weighted Average Yield | | | Amount | | | Weighted Average Yield | | | Amount | | | Weighted Average Yield | | | Amount | | | Weighted Average Yield |
Available for Sale | | | | | | | | | | | | | | | | | ||||||||
U.S. Government agency obligations | | | 11,013 | | | 1.27% | | | 8,634 | | | 2.39% | | | — | | | 0.00% | | | 3,056 | | | 2.20% |
Issued by states and political subdivisions | | | — | | | 0.00% | | | — | | | 0.00% | | | — | | | 0.00% | | | — | | | 0.00% |
Mortgage-backed securities | | | — | | | 0.00% | | | 46,766 | | | 2.33% | | | 10,079 | | | 2.40% | | | 6,995 | | | 2.57% |
SBA loan pools | | | 299 | | | 1.63% | | | 2,655 | | | 2.81% | | | 4,050 | | | 2.55% | | | 815 | | | 2.35% |
Corporate investments | | | — | | | 0.00% | | | — | | | 0.00% | | | — | | | 0.00% | | | — | | | 0.00% |
Total available for sale | | | 11,312 | | | 1.28% | | | 58,055 | | | 2.36% | | | 14,129 | | | 2.44% | | | 10,866 | | | 2.45% |
| | As of December 31, 2019 | | | As of December 31, 2018 | |||||||
(Dollars in thousands) | | | Amount | | | Percent | | | Amount | | | Percent |
Secured by real estate: | | | | | | | | | ||||
Construction and land development and other land loans | | | $10,965 | | | 7.8% | | | $9,831 | | | 7.5% |
Secured by 1-4 family residential properties | | | 8,786 | | | 6.2% | | | 8,017 | | | 6.1% |
Secured by multi-family (5 or more) residential properties | | | 27,848 | | | 19.8% | | | 25,948 | | | 19.8% |
Secured by nonfarm nonresidential properties | | | 50,038 | | | 35.5% | | | 45,922 | | | 35.0% |
Total real estate | | | 97,637 | | | 69.3% | | | 89,718 | | | 68.4% |
Commercial and industrial | | | 43,185 | | | 30.7% | | | 41,503 | | | 31.6% |
Total loans, gross | | | 140,822 | | | 100.0% | | | 131,221 | | | 100.0% |
Less: deferred costs on loans | | | 219 | | | | | 252 | | | ||
Total loans, net of deferred costs | | | 140,603 | | | | | 130,969 | | | ||
Less: Allowance for credit losses | | | 2,108 | | | | | 2,183 | | | ||
Total loans, net of unearned costs and allowance | | | $138,495 | | | | | $128,786 | | |
| | As of December 31, 2017 | ||||
(Dollars in thousands) | | | Amount | | | Percent |
Secured by real estate: | | | | | ||
Construction and land development and other land loans | | | $10,515 | | | 8.4% |
Secured by 1-4 family residential properties | | | 10,653 | | | 8.6% |
Secured by multi-family (5 or more) residential properties | | | 28,443 | | | 22.8% |
Secured by nonfarm nonresidential properties | | | 46,485 | | | 37.4% |
Total real estate | | | 96,096 | | | 77.2% |
Commercial and industrial | | | 28,434 | | | 22.8% |
Total loans, gross | | | 124,530 | | | 100.0% |
Less: deferred costs on loans | | | 272 | | | |
Total loans, net of deferred costs | | | 124,258 | | | |
Less: Allowance for credit losses | | | 2,240 | | | |
Total loans, net of unearned costs and allowance | | | $122,018 | | |
| | As of December 31, 2019 | ||||||||||
(Dollars in thousands) | | | Due in One Year or Less | | | More Than One Year to Five | | | After Five Years | | | Total |
Secured by real estate: | | | | | | | | | ||||
Construction and land development and other land loans | | | $8,372 | | | $2,593 | | | $— | | | $10,965 |
Secured by 1-4 family residential properties | | | — | | | 4,256 | | | 4,530 | | | 8,786 |
Secured by multi-family (5 or more) residential properties | | | 1,528 | | | 16,132 | | | 10,188 | | | 27,848 |
Secured by nonfarm nonresidential properties | | | 3,105 | | | 23,811 | | | 23,122 | | | 50,038 |
Total real estate | | | 13,005 | | | 46,792 | | | 37,840 | | | 97,637 |
Commercial and industrial | | | 5,263 | | | 11,441 | | | 26,481 | | | 43,185 |
Total loans | | | $18,268 | | | $58,233 | | | $64,321 | | | $140,822 |
| | | | | | | | |||||
Interest rate sensitivity: | | | | | | | | | ||||
Fixed interest rates | | | $10,557 | | | $47,685 | | | $30,794 | | | $89,036 |
Floating or adjustable rates | | | 7,711 | | | 10,548 | | | 33,527 | | | 51,786 |
Total loans | | | $18,268 | | | $58,233 | | | $64,321 | | | $140,822 |
(Dollars in thousands) | | | December 31, 2019 | | | December 31, 2018 | | | December 31, 2017 |
Nonaccrual loans: | | | | | | | |||
Real estate loans: | | | | | | | |||
Construction and land development and other land loans | | | $619 | | | $— | | | $— |
Secured by 1-4 family residential properties | | | 887 | | | — | | | 257 |
Secured by multi-family (5 or more) residential properties | | | 116 | | | 116 | | | 2,464 |
Secured by nonfarm nonresidential properties | | | 228 | | | — | | | — |
Total real estate | | | 1,850 | | | 116 | | | 2,721 |
Commercial and industrial | | | 252 | | | — | | | — |
Total nonaccrual loans | | | 2,102 | | | 116 | | | 2,721 |
| | | | | | ||||
Troubled debt restructuring loans - accruing: | | | | | | | |||
Real estate loans: | | | | | | | |||
Residential properties | | | — | | | — | | | — |
Construction and land development | | | — | | | — | | | — |
Farmland | | | — | | | — | | | — |
Other commercial | | | — | | | — | | | — |
Total real estate | | | — | | | — | | | — |
Commercial and industrial | | | — | | | — | | | — |
Agricultural production and other loans to farmers | | | — | | | — | | | — |
Consumer and other | | | — | | | — | | | — |
Total troubled debt restructuring loans - accruing | | | — | | | — | | | — |
Total nonperforming loans | | | 2,102 | | | 116 | | | 2,721 |
Plus: foreclosed assets | | | — | | | 2,285 | | | 2,285 |
Total nonperforming assets | | | $2,102 | | | $2,401 | | | $5,006 |
| | | | | | ||||
Nonaccrual loans to total loans, net of deferred costs | | | 1.49% | | | 0.09% | | | 2.19% |
Nonperforming loans to total loans, net of deferred costs | | | 1.49% | | | 0.09% | | | 2.19% |
Nonperforming assets to total assets, net of deferred costs | | | 0.58% | | | 0.66% | | | 1.62% |
90+ days past due and accruing | | | $— | | | $— | | | $— |
Total troubled debt restructuring loans | | | $— | | | $— | | | $— |
(Dollars in thousands) | | | December 31, 2019 | | | December 31, 2018 |
Balance, beginning of period | | | $2,183 | | | $2,240 |
Charge-offs: | | | | | ||
Construction and land development and other land loans | | | (29) | | | — |
Secured by 1-4 family residential properties | | | — | | | — |
Secured by multi-family (5 or more) residential properties | | | — | | | — |
Secured by nonfarm nonresidential properties | | | — | | | — |
Total real estate | | | (29) | | | — |
Commercial and industrial | | | — | | | — |
Total charge-offs | | | (29) | | | — |
Recoveries: | | | | | ||
Construction and land development and other land loans | | | — | | | — |
Secured by 1-4 family residential properties | | | — | | | 237 |
Secured by multi-family (5 or more) residential properties | | | — | | | — |
Secured by nonfarm nonresidential properties | | | — | | | — |
Total real estate | | | — | | | 237 |
Commercial and industrial | | | — | | | — |
Total recoveries | | | — | | | 237 |
Net (charge-offs) recoveries | | | (29) | | | 237 |
Provision of allowance (Recover of credit losses) | | | (46) | | | (294) |
Balance, end of period | | | $2,108 | | | $2,183 |
| | | | |||
Loans, net of deferred costs, end of period | | | $140,603 | | | $130,969 |
Average loans | | | 134,468 | | | 126,335 |
Net (charge-offs) recoveries to average loans outstanding | | | (0.02)% | | | 0.19% |
Allowance for credit losses to loans, net of deferred costs, end of period | | | 1.50% | | | 1.67% |
(Dollars in thousands) | | | December 31, 2017 |
Balance, beginning of period | | | $2,980 |
Charge-offs: | | | |
Construction and land development and other land loans | | | — |
Secured by 1-4 family residential properties | | | — |
Secured by multi-family (5 or more) residential properties | | | — |
Secured by nonfarm nonresidential properties | | | — |
Total real estate | | | — |
Commercial and industrial | | | — |
Total charge-offs | | | — |
Recoveries: | | | |
Construction and land development and other land loans | | | — |
Secured by 1-4 family residential properties | | | — |
Secured by multi-family (5 or more) residential properties | | | — |
Secured by nonfarm nonresidential properties | | | — |
Total real estate | | | — |
Commercial and industrial | | | 100 |
Total recoveries | | | 100 |
(Dollars in thousands) | | | December 31, 2017 |
Net (charge-offs) recoveries | | | 100 |
Recovery of credit losses | | | (840) |
Balance, end of period | | | $2,240 |
| | ||
Loans, net of deferred costs, end of period | | | $124,258 |
Average loans | | | 125,731 |
Net (charge-offs) recoveries to average loans outstanding | | | 0.08% |
Allowance for credit losses to loans, net of deferred costs, end of period | | | 1.80% |
| | December 31, 2019 | | | December 31, 2018 | |||||||
(Dollars in thousands) | | | Amount | | | Percent | | | Amount | | | Percent |
Construction and land development and other land loans | | | $139 | | | 6.6% | | | $194 | | | 8.9% |
Secured by 1-4 family residential properties | | | 49 | | | 2.3% | | | 92 | | | 4.2% |
Secured by multi-family (5 or more) residential properties | | | 627 | | | 29.7% | | | 758 | | | 34.7% |
Secured by nonfarm nonresidential properties | | | 812 | | | 38.5% | | | 647 | | | 29.6% |
Total real estate | | | 1,627 | | | 77.1% | | | 1,691 | | | 77.4% |
Commercial and industrial | | | 290 | | | 13.8% | | | 294 | | | 13.5% |
Unallocated | | | 191 | | | 9.1% | | | 198 | | | 9.1% |
Total allowance for credit losses | | | $2,108 | | | 100.0% | | | $2,183 | | | 100.0% |
| | December 31, 2017 | ||||
(Dollars in thousands) | | | Amount | | | Percent |
Construction and land development and other land loans | | | $203 | | | 9.1% |
Secured by 1-4 family residential properties | | | 270 | | | 12.1% |
Secured by multi-family (5 or more) residential properties | | | 638 | | | 28.5% |
Secured by nonfarm nonresidential properties | | | 775 | | | 34.5% |
Total real estate | | | 1,886 | | | 84.2% |
Commercial and industrial | | | 151 | | | 6.7% |
Unallocated | | | 203 | | | 9.1% |
Total allowance for credit losses | | | $2,240 | | | 100.0% |
| | December 31, 2019 | | | December 31, 2018 | |||||||||||||
(Dollars in thousands) | | | Average Balance | | | Average Rate | | | Percent | | | Average Balance | | | Average Rate | | | Percent |
Noninterest-bearing | | | $60,576 | | | —% | | | 21.1% | | | $41,537 | | | —% | | | 16.7% |
Interest-bearing: | | | | | | | | | | | | | ||||||
Transaction accounts | | | 70,201 | | | 0.16% | �� | | 24.4% | | | 52,053 | | | 0.17% | | | 20.9% |
Money market and other savings accounts | | | 47,568 | | | 0.38% | | | 16.6% | | | 59,399 | | | 0.31% | | | 23.8% |
Certificates of deposit | | | 108,792 | | | 0.86% | | | 37.9% | | | 96,284 | | | 0.80% | | | 38.6% |
Total deposits | | | $287,137 | | | 0.43% | | | 100.0% | | | $249,273 | | | 0.42% | | | 100.0% |
| | December 31, 2017 | |||||||
(Dollars in thousands) | | | Average Balance | | | Average Rate | | | Percent |
Noninterest-bearing | | | $47,188 | | | —% | | | 20.8% |
Interest-bearing: | | | | | | | |||
Transaction accounts | | | 35,707 | | | 0.17% | | | 15.7% |
Money market and other savings accounts | | | 67,776 | | | 0.30% | | | 29.8% |
Certificates of deposit | | | 76,401 | | | 0.48% | | | 33.7% |
Total deposits | | | $227,072 | | | 0.28% | | | 100.0% |
(Dollars in thousands) | | | December 31, 2019 | | | December 31, 2018 | | | December 31, 2017 |
3 months or less | | | $2,458 | | | $1,439 | | | $1,239 |
Over 3 months through 6 months | | | 12,688 | | | 2,570 | | | 3,422 |
Over 6 months through 12 months | | | 3,097 | | | 11,115 | | | 1,799 |
Over 12 months | | | 1,609 | | | 1,550 | | | 3,482 |
Total deposits | | | $19,852 | | | $16,674 | | | $9,942 |
(Dollars in thousands) | | | December 31, 2019 | | | December 31, 2018 | | | December 31, 2017 |
Repurchase agreements: | | | | | | | |||
Balance at year-end | | | $32,333 | | | $27,573 | | | $8,006 |
Maximum month-end balance | | | 45,721 | | | 35,551 | | | 12,948 |
Weighted average balance during the year | | | 32,909 | | | 18,904 | | | 8,051 |
Weighted average rate during the year | | | 0.25% | | | 0.25% | | | 0.28% |
| | Payments Due by Period | |||||||||||||
(Dollars in thousands) December 31, 2019 | | | Less Than One Year | | | One-Three Years | | | Three-Five Years | | | Greater Than Five Years | | | Total |
Long-term debt obligations | | | $— | | | $— | | | $— | | | $17,323 | | | $17,323 |
Capital lease obligations | | | — | | | — | | | — | | | — | | | — |
Purchase obligations | | | — | | | — | | | — | | | — | | | — |
Repurchase agreements | | | 32,333 | | | — | | | — | | | — | | | 32,333 |
Time deposits | | | 104,859 | | | 2,048 | | | 29 | | | — | | | 106,936 |
Other long-term liabilities reflected on the GAAP balance sheet | | | — | | | — | | | — | | | — | | | — |
Total contractual obligations | | | $137,192 | | | $2,048 | | | $29 | | | $17,323 | | | $156,592 |
| | As of December 31, | |||||||
(Dollars in thousands) | | | 2019 | | | 2018 | | | 2017 |
Commercial Line of Credit | | | $2,547 | | | $7,178 | | | $5,055 |
Construction and real estate loans and lines | | | 7,109 | | | 5,796 | | | 12,582 |
Unused letters of credit | | | 315 | | | 501 | | | 387 |
Total off-balance sheet commitments | | | $9,971 | | | $13,475 | | | $18,024 |
December 31, 2019 | | | Actual | | | For Capital Adequacy Purposes | | | Minimum Capital Adequacy with Capital Buffer | | | To Be Well Capitalized Under Prompt Corrective Action Provisions | ||||||||||||
| | Amount | | | Ratio | | | Amount | | | Ratio | | | Amount | | | Ratio | | | Amount | | | Ratio | |
Total capital (to risk-weighted assets): | | | | | | | | | | | | | | | | | ||||||||
Company | | | $39,262 | | | 21.56% | | | $14,568 | | | 8.00% | | | $19,121 | | | 10.500% | | | N/A | | | N/A |
Bank | | | $35,889 | | | 19.63% | | | $14,626 | | | 8.00% | | | $19,197 | | | 10.500% | | | $18,283 | | | 10.00% |
| | | | | | | | | | | | | | | | |||||||||
Tier 1 capital common equity (to risk-weighted assets): | | | | | | | | | | | | | | | | | ||||||||
Company | | | $37,052 | | | 20.34% | | | $8,197 | | | 4.50% | | | $12,751 | | | 7.000% | | | N/A | | | N/A |
Bank | | | $33,679 | | | 18.42% | | | $8,228 | | | 4.50% | | | $12,799 | | | 7.000% | | | $11,885 | | | 6.50% |
Tier 1 capital (to risk-weighted assets): | | | | | | | | | | | | | | | | | ||||||||
Company | | | $37,052 | | | 20.34% | | | $10,930 | | | 6.00% | | | $15,484 | | | 8.500% | | | N/A | | | N/A |
Bank | | | $33,679 | | | 18.42% | | | $10,970 | | | 6.00% | | | $15,541 | | | 8.500% | | | $14,627 | | | 8.00% |
| | | | | | | | | | | | | | | | |||||||||
Tier 1 capital (to adjusted total assets) or Leverage ratio: | | | | | | | | | | | | | | | | | ||||||||
Company | | | $37,052 | | | 10.14% | | | $14,616 | | | 4.00% | | | $14,616 | | | 4.00% | | | N/A | | | N/A |
Bank | | | $33,679 | | | 9.22% | | | $14,611 | | | 4.00% | | | $14,611 | | | 4.00% | | | $18,264 | | | 5.00% |
December 31, 2018 | | | Actual | | | For Capital Adequacy Purposes | | | Minimum Capital Adequacy with Capital Buffer | | | To Be Well Capitalized Under Prompt Corrective Action Provisions | ||||||||||||
| | Amount | | | Ratio | | | Amount | | | Ratio | | | Amount | | | Ratio | | | Amount | | | Ratio | |
Total capital (to risk-weighted assets): | | | | | | | | | | | | | | | | | ||||||||
Company | | | $37,808 | | | 21.78% | | | $13,885 | | | 8.00% | | | $17,138 | | | 9.875% | | | N/A | | | N/A |
Bank | | | $34,449 | | | 19.73% | | | $13,965 | | | 8.00% | | | $17,238 | | | 9.875% | | | $17,456 | | | 10.00% |
| | | | | | | | | | | | | | | | |||||||||
Tier 1 capital common equity (to risk-weighted assets): | | | | | | | | | | | | | | | | | ||||||||
Company | | | $35,636 | | | 20.53% | | | $7,810 | | | 4.50% | | | $11,064 | | | 6.375% | | | N/A | | | N/A |
Bank | | | $32,265 | | | 18.48% | | | $7,855 | | | 4.50% | | | $11,128 | | | 6.375% | | | $11,346 | | | 6.50% |
| | | | | | | | | | | | | | | | |||||||||
Tier 1 capital (to risk-weighted assets): | | | | | | | | | | | | | | | | | ||||||||
Company | | | $35,636 | | | 20.53% | | | $10,413 | | | 6.00% | | | $13,668 | | | 7.875% | | | N/A | | | N/A |
Bank | | | $32,265 | | | 18.48% | | | $10,474 | | | 6.00% | | | $13,747 | | | 7.875% | | | $13,965 | | | 8.00% |
| | | | | | | | | | | | | | | | |||||||||
Tier 1 capital (to adjusted total assets) or Leverage ratio: | | | | | | | | | | | | | | | | | ||||||||
Company | | | $35,636 | | | 11.11% | | | $12,829 | | | 4.00% | | | $12,829 | | | 4.00% | | | N/A | | | N/A |
Bank | | | $32,265 | | | 9.57% | | | $13,484 | | | 4.00% | | | $13,484 | | | 4.00% | | | $16,855 | | | 5.00% |
| | As of September 30, 2020 | | | As of December 31, 2019 | |||||||||||||||||||
(dollars in thousands) Rate shock(1) | | | Change in Net Interest Income | | | Change in Economic Value of Equity | | | Change in Net Interest Income | | | Change in Economic Value of Equity | ||||||||||||
| | $ | | | % | | | $ | | | % | | | $ | | | % | | | $ | | | % | |
+400 | | | -1,362 | | | -15.95 | | | -4,839 | | | -15.67 | | | 77 | | | 0.83 | | | -3,038 | | | -8.26 |
+300 | | | -713 | | | -8.35 | | | -1,666 | | | -5.39 | | | 230 | | | 2.47 | | | -1,218 | | | -3.31 |
+200 | | | -192 | | | -2.25 | | | 802 | | | 2.60 | | | 285 | | | 3.07 | | | 57 | | | 0.15 |
+100 | | | 109 | | | 1.28 | | | 1,986 | | | 6.43 | | | 195 | | | 2.09 | | | 367 | | | 1.00 |
0 | | | | | | | | | | | | | | | | | ||||||||
-100 | | | -72 | | | -0.84 | | | -5,199 | | | -16.70 | | | -923 | | | -9.91 | | | -4,167 | | | -11.33 |
-200 | | | -79 | | | -0.92 | | | -5,358 | | | -17.35 | | | -2,128 | | | -22.86 | | | -9,441 | | | -25.67 |
| | As of December 31, 2018 | ||||||||||
Rate shock(1) | | | Change in Net Interest Income | | | Change in Economic Value of Equity | ||||||
| | $ | | | % | | | $ | | | % | |
+400 | | | 338 | | | 3.19 | | | -3,942 | | | -10.17 |
+300 | | | 413 | | | 3.90 | | | -2,212 | | | -5.70 |
+200 | | | 387 | | | 3.65 | | | -1,065 | | | -2.75 |
+100 | | | 228 | | | 2.14 | | | -685 | | | -1.77 |
0 | | | | | | | | | ||||
-100 | | | -1,019 | | | -9.62 | | | -3,480 | | | -8.97 |
-200 | | | -2,807 | | | -26.51 | | | -8,038 | | | -20.73 |
(1) | Change in interest rates in basis points. |
Name of Beneficial Owner/Number of Persons in Group | | | Number of Shares of Voting Common Stock | | | Percent of Voting Common Stock | | | Number of Shares of Nonvoting Common Stock(1) | | | Percent of Total Common Stock Outstanding(2) |
CJA Private Equity Financial Restructuring Master Fund I L.P.(3) | | | 1,845,141 | | | 9.57% | | | 6,453,995 | | | 29.60% |
Broadway Federal Bank f.s.b. Employee Stock Ownership Plan(4) | | | 1,637,902 | | | 8.49% | | | — | | | 5.84% |
National Community Investment Fund(5) | | | 368,748 | | | 1.91% | | | 1,564,540 | | | 6.90% |
EJF Capital LLC(6) | | | 1,233,090 | | | 6.40% | | | — | | | 4.40% |
First Republic Bank(7) | | | 834,465 | | | 4.33% | | | 737,861 | | | 5.61% |
Directors and Executive Officers(4) | | | | | | | | | ||||
Wayne-Kent A. Bradshaw(8) | | | 351,867 | | | 1.82% | | | — | | | 1.25% |
Robert C. Davidson, Jr.(9) | | | 85,134 | | | * | | | — | | | * |
Daniel A. Medina(10) | | | 67,490 | | | * | | | — | | | * |
Virgil Roberts(11) | | | 39,457 | | | * | | | — | | | * |
Dutch C. Ross III | | | 28,616 | | | * | | | — | | | * |
Erin Selleck(12) | | | 20,878 | | | * | | | — | | | * |
Jack T. Thompson | | | 11,179 | | | * | | | — | | | * |
Brenda J. Battey(13) | | | 203,474 | | | 1.05% | | | — | | | * |
Norman Bellefeuille(14) | | | 298,893 | | | 1.54% | | | — | | | 1.06% |
Ruth McCloud(15) | | | 152,900 | | | * | | | — | | | * |
All current directors and executive officers as a group (10 persons) | | | 1,259,888 | | | 6.41% | | | — | | | 4.44% |
* | Less than 1%. |
(1) | The nonvoting common stock may be converted to shares of voting common stock only upon certain permitted transfers. |
(2) | Percentages are based on the total number of shares of voting and nonvoting common stock held by the respective stockholders shown in the table. |
(3) | Christopher J. Acito, managing member of Christopher J. Acito (“CJA”) & Associates LLC, has sole investment and voting power with respect to these shares. CJA & Associates LLC is the managing member of CJA Private Equity Financial Restructuring GP I Ltd., which is the general partner of CJA Private Equity Financial Restructuring Master Fund I LP. The address for CJA & Associates LLC is 654 Madison Avenue, Suite 601, New York, NY 10065. CJA & Associates LLC is an affiliate of Gapstow Capital Partners located at 654 Madison Avenue, Suite 601, New York, NY 10065. |
(4) | The address for each of the directors and named executive officers and the Broadway ESOP is 5055 Wilshire Boulevard, Suite 500, Los Angeles, CA 90036. |
(5) | Shares are held by NCIF Credit Strategies Fund, LLC, a wholly-owned subsidiary. The address for National Community Investment Fund is 135 South LaSalle, Suite 2040, Chicago, IL 60603. |
(6) | Based solely on information as of December 11, 2020 included in a Schedule 13G filed with the SEC on December 21, 2020. EJF Capital LLC and Emanuel J. Friedman have reported shared voting and dispositive power with respect to 1,233,090 shares of voting common stock. |
(7) | The address for First Republic Bank is 111 Pine Street, San Francisco, CA 94111. |
(8) | Includes 41,630 allocated shares under the Broadway ESOP and 231,761 shares of restricted stock |
(9) | Includes 70,000 shares that are held by the Robert and Alice Davidson Trust, dated August 11, 1982. Robert Davidson and Alice Davidson share investment and voting power with respect to the shares held by the Robert and Alice Davidson Trust in their capacities as trustees of the trust. |
(10) | Includes 48,068 shares that are held by the Martin Medina Family Trust. Mr. Medina and his wife share investment and voting power with respect to the shares held by the Martin Medina Family Trust in their capacities as trustees of the trust. |
(11) | Includes 20,037 shares held jointly with his spouse with whom voting and investment power are shared. |
(12) | Includes 2,262 shares held jointly with her spouse with whom voting and investment power are shared. |
(13) | Includes 29,037 allocated shares under the Broadway ESOP, 54,437 shares of restricted stock, and 120,000 shares subject to options granted under the Broadway Financial Corporation 2008 Long-Term Incentive Plan (the “LTIP”), which options are all currently exercisable. |
(14) | Includes 29,013 allocated shares under the Broadway ESOP, 57,380 shares of restricted stock, and 160,000 shares subject to options granted under the LTIP, which options are all currently exercisable, and 52,500 shares held jointly with his spouse with whom voting and investment power are shared. |
(15) | Includes 26,516 allocated shares under the Broadway ESOP, 46,384 shares of restricted stock and 80,000 shares subject to options granted under the LTIP, which options are all currently exercisable. |
Holder | | | Title | | | Number of Class A Shares(1) | | | Percent of Class |
Brian E. Argrett | | | President and Chief Executive Officer, Director | | | 100 | | | * |
Shannan Herbert | | | EVP, Chief Credit Officer | | | 0 | | | * |
Tom Nida | | | EVP, Market Executive | | | 0 | | | * |
Marie C. Johns | | | Director | | | 100 | | | * |
Obiora Menkiti | | | Director | | | 100 | | | * |
David J. McGrady | | | Director | | | 100 | | | * |
Phyllis R. Caldwell | | | Director | | | 100 | | | * |
William A. Longbrake | | | Director | | | 100 | | | * |
Lisa Green Hall | | | Director | | | 200 | | | * |
Buwa Binitie | | | Director | | | 100 | | | * |
Mary Ann Donovan | | | Director | | | 100 | | | * |
All directors and executive officers as a group (14 persons) | | | | | 1,000 | | | * |
* | Less than 1% |
Name and Address of Beneficial Owner | | | Number of Class A Shares(1) | | | Percent of Class |
City First Enterprises(1) 1342 Florida Ave. NW Washington, D.C. 20009 | | | 451,000 | | | 43.90% |
Georgetown University 1000 Potomac Street, NW, Suite 301 Washington, D.C. 20007 | | | 99,200 | | | 9.66% |
National Community Investment Fund(2) 135 South LaSalle Street, Suite 2040 Chicago, IL 60603 | | | 82,500 | | | 8.03% |
Cooperative Assistance Fund 9101 Crosby Road Silver Spring, MD 20910 | | | 62,500 | | | 6.08% |
(1) | CFEnterprises and CFBanc share three directors as of September 30, 2020. CFEnterprises provides certain community development services in partnership with City First Bank. The partnership between CFEnterprises and City First Bank allows the institutions to deliver critical capital resources to important mission-driven enterprises and projects that would otherwise not be accomplished. This partnership is not expected to change after the merger. |
(2) | Shares held in the name of NCIF Credit Strategies Fund, LLC. |
• | certain reclassifications to conform the historical financial statement presentation of CFBanc to that of Broadway; |
• | application of the acquisition method of accounting under the provisions of the Financial Accounting Standards Board Accounting Standards Codification 805 “Business Combinations” (“ASC 805”) to reflect estimated value of merger consideration of 13.626 shares of Broadway common stock in exchange for each outstanding share of CFBanc common stock and 1 share of Broadway's Series A preferred stock for each share of CFBanc preferred stock; |
• | transaction costs incurred in connection with the merger; and |
• | the separate sales of Broadway common stock to certain institutional and accredited investors that are expected to be completed shortly after the effective date of the merger. |
(Dollars in Thousands) | | | As of September 30, 2020 | ||||||||||||||||||
Unaudited | | | Broadway Financial Corporation | | | CFBanc Corporation | | | Transaction Accounting Adjustments | | | Notes | | | Pro Forma Combined for Merger | | | Financing (l) | | | Pro Forma Combined for Merger and Financing |
Assets: | | | | | | | | | | | | | | | |||||||
Cash and due from banks | | | $44,740 | | | $2,850 | | | $(1,046) | ��� | | (a) | | | $46,544 | | | $30,789 | | | $77,333 |
Interest-bearing deposits in other banks | | | 24,976 | | | 31,577 | | | — | | | | | 56,553 | | | — | | | 56,553 | |
Federal funds sold | | | — | | | 30,452 | | | — | | | | | 30,452 | | | — | | | 30,452 | |
Cash and cash equivalents | | | 69,716 | | | 64,879 | | | (1,046) | | | | | 133,549 | | | 30,789 | | | 164,338 | |
Securities available-for-sale, at fair value | | | 10,372 | | | 110,357 | | | — | | | | | 120,729 | | | — | | | 120,729 | |
Loans receivable, net of ALLL | | | 402,446 | | | 210,120 | | | (4,563) | | | (b) | | | 608,003 | | | — | | | 608,003 |
Accrued interest receivable | | | 1,325 | | | 1,763 | | | — | | | | | 3,088 | | | — | | | 3,088 | |
Federal Reserve Bank stock, at cost | | | — | | | 693 | | | — | | | | | 693 | | | — | | | 693 | |
Federal Home Loan Bank (FHLB) stock, at cost | | | 3,586 | | | 479 | | | — | | | | | 4,065 | | | — | | | 4,065 | |
Office properties and equipment, net | | | 2,714 | | | 5,217 | | | — | | | | | 7,931 | | | — | | | 7,931 | |
Bank owned life insurance | | | 3,135 | | | — | | | — | | | | | 3,135 | | | — | | | 3,135 | |
Deferred tax assets, net | | | 5,309 | | | 345 | | | 1,122 | | | (c) | | | 6,776 | | | (2,383) | | | 4,393 |
Core deposit intangibles | | | — | | | — | | | 958 | | | (d) | | | 958 | | | — | | | 958 |
Goodwill | | | — | | | — | | | 19,299 | | | (e) | | | 19,299 | | | — | | | 19,299 |
Investment in affordable housing limited partnership | | | 84 | | | — | | | — | | | | | 84 | | | — | | | 84 | |
Income taxes receivable | | | — | | | 220 | | | — | | | | | 220 | | | — | | | 220 | |
Other assets | | | 530 | | | 1,007 | | | — | | | | | 1,537 | | | — | | | 1,537 | |
Total assets | | | $499,217 | | | $395,080 | | | $15,770 | | | | | $910,067 | | | $28,406 | | | $938,473 | |
| | | | | | | | | | | | | | ||||||||
Liabilities and stockholders' equity | | | | | | | | | | | | | | | |||||||
| | | | | | | | | | | | | | ||||||||
Liabilities: | | | | | | | | | | | | | | | |||||||
Deposits | | | $325,336 | | | $300,394 | | | — | | | | | $625,730 | | | $— | | | $625,730 | |
Securities sold under agreements to repurchase | | | — | | | 36,552 | | | — | | | | | 36,552 | | | — | | | 36,552 | |
FHLB advances | | | 115,500 | | | 3,138 | | | 264 | | | (f) | | | 118,902 | | | — | | | 118,902 |
Notes payable - Merrill Lynch NMTC Corp., due 2040 | | | — | | | 14,000 | | | — | | | | | 14,000 | | | — | | | 14,000 | |
Junior subordinated floating rate debentures, due 2024 | | | 3,570 | | | — | | | — | | | | | 3,570 | | | — | | | 3,570 | |
Advance payments by borrowers for taxes and insurance | | | 1,541 | | | — | | | — | | | | | 1,541 | | | — | | | 1,541 | |
Other liabilities | | | 3,904 | | | 2,323 | | | 2,933 | | | (g) | | | 9,160 | | | — | | | 9,160 |
Total liabilities | | | 449,851 | | | 356,407 | | | 3,197 | | | | | 809,455 | | | — | | | 809,455 | |
| | | | | | | | | | | | | | ||||||||
Stockholders' equity: | | | | | | | | | | | | | | | |||||||
Preferred Stock | | | — | | | 3,000 | | | — | | | (h) | | | 3,000 | | | — | | | 3,000 |
Common Stock: | | | | | | | | | | | | | | | |||||||
Voting, Class A | | | 219 | | | 530 | | | (390) | | | (i) | | | 359 | | | 102 | | | 461 |
Nonvoting, Class B | | | — | | | 419 | | | (305) | | | (i) | | | 114 | | | — | | | 114 |
Nonvoting, Class C | | | 87 | | | — | | | — | | | | | 87 | | | 83 | | | 170 | |
Additional Paid-in Capital | | | 46,750 | | | 18,246 | | | 33,579 | | | (j) | | | 98,575 | | | 30,604 | | | 129,179 |
Retained Earnings | | | 8,364 | | | 15,311 | | | (19,290) | | | (k) | | | 4,385 | | | (2,383) | | | 2,002 |
Other, including Treasury Stock, net | | | (6,054) | | | 1,021 | | | (1,021) | | | (j) | | | (6,054) | | | — | | | (6,054) |
Total stockholders' equity before noncontrolling interest | | | 49,366 | | | 38,527 | | | 12,573 | | | | | 100,466 | | | 28,406 | | | 128,872 | |
| | | | | | | | | | | | | | ||||||||
Noncontrolling interest | | | — | | | 146 | | | — | | | | | 146 | | | — | | | 146 | |
| | | | | | | | | | | | | | ||||||||
Total stockholders' equity including noncontrolling interest | | | 49,366 | | | 38,673 | | | 12,573 | | | | | 100,612 | | | 28,406 | | | 129,018 | |
| | | | | | | | | | | | | | ||||||||
Total liabilities and stockholders' equity | | | $499,217 | | | $395,080 | | | $15,770 | | | | | $910,067 | | | $28,406 | | | $938,473 |
| | Nine Months Ended September 30, 2020 | |||||||||||||
| | Broadway Financial Corporation | | | CFBanc Corporation | | | Transaction Accounting Adjustments | | | Notes | | | Pro Forma Combined | |
| | (In thousands, except share and per share data) | |||||||||||||
Interest income: | | | | | | | | | | | |||||
Interest and fees on loans receivable | | | $13,226 | | | $6,000 | | | $1,792 | | | (a) | | | $21,018 |
Interest on investment securities | | | 194 | | | 1,513 | | | — | | | | | 1,707 | |
Other interest income | | | 293 | | | 573 | | | — | | | | | 866 | |
Total interest income | | | 13,713 | | | 8,086 | | | 1,792 | | | | | 23,591 | |
| | | | | | | | | | ||||||
Interest expense: | | | | | | | | | | | |||||
Interest on deposits | | | 2,653 | | | 809 | | | — | | | | | 3,462 | |
Interest on borrowings | | | 1,754 | | | 511 | | | 46 | | | (b) | | | 2,311 |
Total interest expense | | | 4,407 | | | 1,320 | | | 46 | | | | | 5,773 | |
Net interest income before loan loss provision | | | 9,306 | | | 6,766 | | | 1,746 | | | | | 17,818 | |
Loan loss provision | | | 29 | | | 578 | | | — | | | | | 607 | |
Net interest income after loan loss recapture | | | 9,277 | | | 6,188 | | | 1,746 | | | | | 17,211 | |
| | | | | | | | | | ||||||
Non-interest income: | | | | | | | | | | | |||||
Service charges | | | 331 | | | 40 | | | — | | | | | 371 | |
Net gain on sale of loans | | | 199 | | | — | | | — | | | | | 199 | |
Net gain on sale of securities | | | — | | | 668 | | | — | | | | | 668 | |
CDFI grant | | | — | | | 152 | | | — | | | | | 152 | |
Other, including NMTC activities | | | 115 | | | 594 | | | — | | | | | 709 | |
Total non-interest income | | | 645 | | | 1,454 | | | — | | | | | 2,099 | |
| | | | | | | | | | ||||||
Non-interest expense: | | | | | | | | | | | |||||
Compensation and benefits | | | 5,947 | | | 4,140 | | | — | | | | | 10,087 | |
Occupancy expense | | | 967 | | | 357 | | | — | | | | | 1,324 | |
Professional services | | | 1,675 | | | 695 | | | | | | | 2,370 | ||
Information services | | | 700 | | | 678 | | | — | | | | | 1,378 | |
Other | | | 994 | | | 1,295 | | | 118 | | | (c) | | | 2,407 |
Total non-interest expense | | | 10,283 | | | 7,165 | | | 118 | | | | | 17,566 | |
(Loss) income before income taxes | | | (361) | | | 477 | | | 1,628 | | | | | 1,744 | |
Income tax (benefit) expense | | | (300) | | | 119 | | | 473 | | | (d) | | | 292 |
Net (loss) income | | | $(61) | | | $358 | | | $1,155 | | | | | $1,452 | |
Less net income attributable to non-controlling interest | | | — | | | (66) | | | — | | | | | (66) | |
Net (loss) income attributable to common stockholders | | | $(61) | | | $292 | | | $1,155 | | | | | $1,386 | |
| | | | | | | | | | ||||||
(Loss) earnings per common share - basic | | | $(0.00) | | | $0.16 | | | | | (e) | | | $0.03 | |
(Loss) earnings per common share - diluted | | | $(0.00) | | | $0.16 | | | | | (e) | | | $0.03 | |
| | | | | | | | | | ||||||
Basic weighted average common shares outstanding | | | 27,114,022 | | | 1,864,409 | | | | | (e) | | | 52,518,464 | |
Diluted weighted average common shares outstanding | | | 27,114,022 | | | 1,864,409 | | | | | (e) | | | 52,914,387 |
| | Year Ended December 31, 2019 | |||||||||||||
| | Broadway Financial Corporation | | | CFBanc Corporation | | | Transaction Accounting Adjustments | | | Notes | | | Pro Forma Combined | |
| | (In thousands, except share and per share data) | |||||||||||||
Interest income: | | | | | | | | | | | |||||
Interest and fees on loans receivable | | | $15,845 | | | $7,021 | | | $3,037 | | | (a) | | | $25,903 |
Interest on investment securities | | | 359 | | | 1,916 | | | — | | | | | 2,275 | |
Other interest income | | | 643 | | | 3,151 | | | — | | | | | 3,794 | |
Total interest income | | | 16,847 | | | 12,088 | | | 3,037 | | | | | 31,972 | |
| | | | | | | | | | ||||||
Interest expense: | | | | | | | | | | | |||||
Interest on deposits | | | 4,276 | | | 1,223 | | | — | | | | | 5,499 | |
Interest on borrowings | | | 2,110 | | | 694 | | | 63 | | | (b) | | | 2,867 |
Total interest expense | | | 6,386 | | | 1,917 | | | 63 | | | | | 8,366 | |
Net interest income before loan loss recapture | | | 10,461 | | | 10,171 | | | 2,974 | | | | | 23,606 | |
Loan loss recapture | | | 7 | | | 46 | | | — | | | | | 53 | |
Net interest income after loan loss recapture | | | 10,468 | | | 10,217 | | | 2,974 | | | | | 23,659 | |
| | | | | | | | | | ||||||
Non-interest income: | | | | | | | | | | | |||||
Service charges | | | 491 | | | 71 | | | — | | | | | 562 | |
Net gain on sale of loans | | | 204 | | | — | | | — | | | | | 204 | |
CDFI grant | | | 233 | | | 233 | | | — | | | | | 466 | |
Other, including NMTC activities | | | 124 | | | 1,529 | | | — | | | | | 1,653 | |
Total non-interest income | | | 1,052 | | | 1,833 | | | — | | | | | 2,885 | |
| | | | | | | | | | ||||||
Non-interest expense: | | | | | | | | | | | |||||
Compensation and benefits | | | 7,357 | | | 6,271 | | | — | | | | | 13,628 | |
Occupancy expense | | | 1,265 | | | 484 | | | — | | | | | 1,749 | |
Professional services | | | 1,144 | | | 1,100 | | | — | | | | | 2,244 | |
Information services | | | 888 | | | 643 | | | — | | | | | 1,531 | |
Other | | | 1,417 | | | 1,196 | | | 174 | | | (c) | | | 2,787 |
Total non-interest expense | | | 12,071 | | | 9,694 | | | 174 | | | | | 21,939 | |
(Loss) income before income taxes | | | (551) | | | 2,356 | | | 2,800 | | | | | 4,605 | |
Income tax (benefit) expense | | | (345) | | | 654 | | | 812 | | | (d) | | | 1,121 |
Net (loss) income | | | $(206) | | | $1,702 | | | $1,988 | | | | | $3,484 | |
Less net income attributable to noncontrolling interest | | | — | | | (243) | | | — | | | | | (243) | |
Net income (loss) attributable to common stockholders | | | $(206) | | | $1,459 | | | $1,988 | | | | | $3,241 | |
| | | | | | | | | | ||||||
(Loss) earnings per common share - basic | | | $(0.01) | | | $0.78 | | | | | (e) | | | $0.06 | |
(Loss) earnings per common share - diluted | | | $(0.01) | | | $0.78 | | | | | (e) | | | $0.06 | |
| | | | | | | | | | ||||||
Basic weighted average common shares outstanding | | | 26,833,693 | | | 1,864,313 | | | | | (e) | | | 52,236,822 | |
Diluted weighted average common shares outstanding | | | 26,833,693 | | | 1,864,313 | | | | | (e) | | | 52,632,745 |
Preliminary calculation of estimated merger consideration | | | Note | | | Amount |
Share consideration: | | | | | ||
Shares of CFBanc common stock | | | (i) | | | 1,864,413 |
Exchange ratio | | | | | 13.626 | |
Broadway common stock to be issued | | | | | 25,404,491 | |
Broadway’s closing share price as of January 8, 2021 | | | | | $2.05 | |
Preliminary fair value of consideration for outstanding common stock | | | | | $52,079 | |
Consideration for preferred stock issued for CFBanc preferred stock | | | | | $3,000 | |
Preliminary fair value of estimated total merger consideration | | | | | $55,079 |
(i) | Under the terms of the merger agreement, holders of CFBanc common stock will receive a fixed number of shares of Broadway common stock based on an exchange ratio of 13.626 shares of Broadway common stock for each share of CFBanc common stock they hold. For purposes of the unaudited pro forma condensed combined balance sheet, the estimated merger consideration is based on the total number of shares of CFBanc common stock issued and outstanding as of January 12, 2021 and the closing price per share of Broadway common stock as of January 8, 2021. |
(Dollars in thousands, except per share data) | | | Common Stock Price | | | Estimated Total Equity Consideration | | | Estimated Goodwill |
Common Stock Price Sensitivity Analysis: As presented in the pro forma combined results | | | $2.05 | | | $55,079 | | | $19,299 |
Results if: | | | | | | | |||
Broadway’s common stock price increases 10% | | | 2.26 | | | 60,414 | | | 24,634 |
Broadway’s common stock price increases 30% | | | 2.67 | | | 70,830 | | | 35,050 |
Broadway’s common stock price decreases 10% | | | 1.85 | | | 49,998 | | | 14,218 |
Broadway’s common stock price decreases 30% | | | 1.44 | | | 39,582 | | | 3,803 |
September 30, 2020 (Dollars in thousands) | | | Amount |
Preliminary fair value of estimated total merger consideration | | | $55,079 |
Assets | | | |
Cash and cash equivalents | | | 64,879 |
Investment securities | | | 110,357 |
Loans receivable | | | 205,557 |
Core deposit intangible | | | 958 |
Other assets | | | 10,846 |
Total assets | | | 392,597 |
Liabilities and Equity | | | |
Deposits | | | (300,394) |
FHLB advances | | | (3,402) |
Short-term borrowings | | | (36,552) |
Long-term debt | | | (14,000) |
Accounts payable and other liabilities | | | (2,323) |
Total liabilities | | | (356,671) |
Noncontrolling interest | | | (146) |
Less: Net assets | | | 35,780 |
Goodwill | | | $19,299 |
(a) | Represents payment of estimated transaction expenses related to the merger, net of accruals, income tax and amounts previously paid. |
(b) | Represents net fair value adjustments of $7.3 million to reflect a preliminary estimate of the market value of CFBanc’s loans, offset in part by purchase accounting reversals of CFBanc’s allowance for loan losses of $2.6 million and deferred loan fees of $200 thousand. Also includes loans receivable held for sale. |
(c) | Represents a purchase accounting adjustment to reflect the impact on deferred tax assets resulting from fair value adjustments to CFBanc’s loans, core deposit intangible asset and FHLB Advances. |
(d) | Reflects the fair value of CFBanc’s core deposits in excess of book value, which is estimated to be .50% of core deposits. This asset will be amortized on an accelerated basis over an estimated life of ten years. |
(e) | Represents the recognition of goodwill resulting from the merger equal to the excess of the consideration paid to CFBanc’s stockholders over the net fair value of the assets acquired and liabilities assumed. See Note 2 - Preliminary Purchase Price Allocation. |
(f) | Represents a fair value adjustment for CFBanc’s FHLB advances that are at rates above current FHLB advance rates. |
(g) | Represents net incremental accrued obligations resulting from the merger to be paid post-merger. |
(h) | The preferred stockholder of CFBanc will received preferred stock of BYFC with substantially identical terms. |
(i) | Reflects the par value of the common stock of BYFC that will be issued in the merger as purchase price consideration, offset in part by purchase accounting adjustments to eliminate the par value of CFBanc’s common stock accounts. |
(j) | Reflects the balance of the value of the purchase price consideration paid to CFBanc’s stockholders, offset in part by purchase accounting adjustments to eliminate CFBanc’s additional paid-in capital and other equity accounts. |
(k) | Reflects purchase accounting adjustments to eliminate CFBanc’s retained earnings account, as well as record $5.6 million in estimated additional transaction costs, less the related tax effect assuming a tax rate of 29%. |
(l) | Reflects the sale of approximately 18,474,000 shares of common stock through private placements to certain institutional investors at a price of $1.78 per share. Also, assumes total issuance costs of $2.1 million. Also, reflects the write-down of Broadway’s deferred tax assets because the number of shares issued in the placements will trigger limitations on the future use of certain deferred tax assets imposed under federal and state income tax regulations. |
September 30, 2020 (Dollars in thousands) | | | Note | | | Amount |
Fair value of common stock consideration issued | | | (i) | | | $52,079 |
Fair value of preferred stock consideration issued | | | (ii) | | | 3,000 |
Estimated transaction costs not yet paid | | | (iii) | | | (3,979) |
Pro forma adjustment to Broadway stockholders’ equity | | | | | 51,100 | |
Removal of CFBanc’s historical stockholders’ equity | | | | | (38,527) | |
Pro forma net adjustment to total stockholders’ equity | | | | | $12,573 |
(i) | As mentioned in Note 2, the preliminary estimated value of total common stock consideration to be issued pursuant to the merger agreement is $52.1 million based on a stock price of $2.05 per share of Broadway common stock. |
(ii) | Reflects the preliminary estimated fair value of Broadway preferred stock that will be issued pursuant to the merger agreement for the preferred stock of CFBanc. |
(iii) | Reflects expenses to be paid, net of taxes, for estimated transaction costs not yet paid by both Broadway and CFBanc as a result of the merger. |
(a) | Represents an adjustment to interest income of $1.8 million for the nine months ended September 30, 2020 and $3.0 million for calendar 2019 to record estimated accretion of discounts on acquired loans that will be marked down to fair value upon completion of the merger. The accretion assumes that the estimated average life of the discounted loans is four years and that the loan discounts are amortized using a constant yield. |
(b) | Represents an adjustment to interest expense on borrowings of $46 thousand for the nine months ended September 30, 2020 and $63 thousand for calendar 2019 to record estimated amortization of premiums on certain acquired FHLB advances with interest costs above market. The amortization assumes that the estimated life of the advances is 55 months. |
(c) | Represents an adjustment to other expenses of $118 thousand for the nine months ended September 30, 2020 and $174 thousand for calendar 2019 to record amortization of the acquired core deposit intangibles. The adjustment is based upon an accelerated amortization schedule over an estimated life of ten years. |
(d) | Marginal income taxes related to the pro forma pre-tax adjustments are estimated at Broadway’s marginal income tax rate of 29%. |
(e) | Pro forma earnings per share were calculated by eliminating CFBanc’s basic and diluted common shares outstanding and adding the issuance of basic common shares by Broadway as merger consideration as follows: |
| | Nine Months Ended September 30, 2020 | | | Year Ended December 31, 2019 | |||||||
| | Basic Shares Outstanding | | | Diluted Shares Outstanding | | | Basic Shares Outstanding | | | Diluted Shares Outstanding | |
| | (In thousands, except per share data) | ||||||||||
Weighted average common shares outstanding: | | | | | | | | | ||||
Broadway weighted average outstanding | | | 27,114 | | | 27,114 | | | 26,834 | | | 26,834 |
CFBanc weighted average outstanding | | | 1,864 | | | 1,864 | | | 1,864 | | | 1,864 |
Combined weighted average shares outstanding | | | 28,978 | | | 28,978 | | | 28,698 | | | 28,698 |
Eliminate CFBanc’s weighted average outstanding | | | (1,864) | | | (1,864) | | | (1,864) | | | (1,864) |
Record issuance of new Broadway common shares in the merger at the exchange ratio of 13.626 | | | 25,404 | | | 25,404 | | | 25,403 | | | 25,403 |
Broadway dilutive securities | | | N/A | | | 396 | | | N/A | | | 396 |
CFBanc dilutive securities | | | N/A | | | — | | | N/A | | | — |
Net pro forma adjustments | | | 23,540 | | | 23,936 | | | 23,539 | | | 23,935 |
Pro forma combined weighted average common shares outstanding | | | 52,518 | | | 52,914 | | | 52,237 | | | 52,633 |
Pro forma net income attributable to common shares | | | $1,386 | | | $1,386 | | | $3,241 | | | $3,241 |
Pro forma earnings per share | | | $0.03 | | | $0.03 | | | $0.06 | | | $0.06 |
• | The objectives the board of directors has established to promote such public benefit or benefits or interests; |
• | The standards the board of directors has adopted to measure the corporation’s progress in promoting such public benefit or public benefits and interests; |
• | Objective factual information based on those standards regarding the corporation’s success in meeting the objectives and promoting such public benefit or public benefits and interests; and |
• | An assessment of the corporation’s success in meeting the objectives and promoting such public benefit or public benefits. |
• | prior to the time that the stockholder became an interested stockholder, the board of directors of the corporation approved either the business combination or the transaction resulting in the stockholder becoming an interested stockholder; |
• | upon completion of the transaction resulting in the stockholder becoming an interested stockholder, the stockholder owns at least 85% of the outstanding voting stock of the corporation, excluding voting stock owned by directors who are also officers and by certain employee stock plans; or |
• | at or subsequent to the time that the stockholder became an interested stockholder, the business combination is approved by the board and authorized at an annual or special meeting of stockholders, and not by written consent, by the affirmative vote of two-thirds of the outstanding shares of voting stock that the interested stockholder does not own. |
| | Broadway | | | CFBanc | |
Authorized Capital Stock: | | | Upon completion of the merger, Broadway’s authorized capital stock will consist of (i) 50,000,000 shares of Broadway Class A common stock, par value $0.01 per share; (ii) 15,000,000 shares of Broadway Class B common stock, par value $0.01 per share; (iii) 25,000,000 shares of Broadway Class C common stock, par value $0.01 per share; and (iv) 1,000,000 shares of serial preferred stock, par value $0.01 per share. | | | CFBanc’s authorized capital stock consists of (i) 3,000,000 shares of CFBanc Class A common stock, par value $0.50 per share; (ii) 3,000,000 shares of CFBanc Class B common stock, par value $0.50 per share; and (iii) 1,000,000 shares of CFBanc preferred stock, par value $0.50 per share. |
| | | | |||
Preferred Stock: | | | The Broadway certificate of incorporation authorizes the Broadway board of directors to issue from time to time shares of one or more series of preferred stock and to fix by resolution the designations and the powers, preferences and relative, participating, optional or other special rights and qualifications, limitations or restrictions of such preferred stock. Broadway currently has no outstanding shares of preferred stock. Upon completion of the merger, the number of authorized shares of preferred stock will remain | | | The CFBanc articles of incorporation authorizes the CFBanc board of directors to issue preferred stock in one or more series, and to determine and fix the number of shares of such series and such voting powers, full or limited, or no voting powers, and the designations, preferences and relative participating, optional or other special rights, and qualifications, limitations or restrictions thereof. CFBanc currently has outstanding 3,000 shares of Fixed Rate Cumulative Redeemable Perpetual Preferred Stock, Series B. |
| | Broadway | | | CFBanc | |
| | unchanged from the current number of 1,000,000 authorized shares. | | | ||
| | | | |||
Voting Rights: | | | Upon completion of the merger, Broadway Class A common stockholders will be entitled to one vote per share of Broadway Class A common stock held of record on all matters. Holders of Broadway Class B common stock and Broadway Class C common stock constitute nonvoting shares and the holders of such shares are not entitled to vote on any matter other than as required by law. Broadway stockholders do not have cumulative voting rights in the election of directors. | | | CFBanc Class A common stockholders are entitled to one vote for each share of stock; provided, that, except as otherwise required by law, holders of CFBanc Class A common stock are not entitled to vote on any amendment to the CFBanc articles of incorporation, including the terms of any certificate of designations of any series of CFBanc preferred stock, that relates solely to the terms of one or more outstanding series of CFBanc preferred stock if the holders of such affected series are entitled, either separately or together as a class with the holders of one or more other such series, to vote thereon pursuant to the CFBanc articles of incorporation. CFBanc Class A common stockholders have cumulative voting rights for the election of directors. Holders of CFBanc Class B common stock do not have voting rights, except as required by applicable law. |
| | | | |||
Size of Board of Directors: | | | The Broadway bylaws provide that the number of directors will be as fixed from time to time by majority vote of the Broadway board of directors. | | | The CFBanc articles of incorporation provides that the number of directors of CFBanc will consist of not less than five nor more than 25 persons, the exact number to be determined from time to time by a resolution adopted by the affirmative vote of a majority of the full CFBanc board of directors. At least one CFBanc director must be a “benefit director” as defined under the DC Benefit Act and must meet the qualifications to be a benefit director pursuant to the DC Benefit Act. |
Nomination of Directors for Election: | | | The Broadway bylaws provide that nominations for directors may be made by or at the direction of the Broadway board of directors or by any Broadway stockholder who is entitled to vote at the meeting where directors are to be elected and complies with certain procedures. Nominations by Broadway stockholders may only be made in connection with an annual meeting of stockholders, and must be made pursuant to timely notice described below in “Advance Notice Requirements for Stockholder Nominations and Other Proposals.” | | | The CFBanc governing documents and the DC BCA are silent on the process for stockholder nominations of directors for election to the board of directors. |
| | Broadway | | | CFBanc | |
| | The stockholder notice must provide, with respect to each proposed nominee, the name, age, business address, residential address, the principal occupation or employment, and information regarding beneficial ownership of Broadway stock, and other information regarding the proposed nominee. | | | ||
| | | | |||
| | The stockholder must also provide the name and address, as they appear on Broadway’s books, of such stockholder and the name and principal business or residential address of any other beneficial stockholders known by such stockholder to support such nominees and other information regarding ownership. | | | ||
| | | | |||
Election of Directors | | | The Broadway bylaws provide that director nominees will be elected by a plurality of the votes of the shares present in person or represented by proxy at the meeting and entitled to vote on the election of directors. Broadway has a classified board of directors consisting of three classes of directors, with each director serving for a term ending on the third annual meeting following the annual meeting at which the class of directors was elected. | | | The CFBanc bylaws provide that director nominees will be elected by a plurality of the votes cast by the CFBanc stockholders entitled to vote in the election at a meeting at which a quorum is present. CFBanc does not have a classified board of directors. All directors of CFBanc are elected each year. |
| | | | |||
Vacancies on the Board of Directors: | | | The Broadway certificate of incorporation provides that any vacancies on the Broadway board of directors resulting from death, resignation, retirement, disqualification, removal from office or other cause may be filled only by the affirmative vote of a majority of directors then in office, although less than a quorum, or by the sole remaining director, or, in the event of the failure of the directors or the sole remaining director so to act, by the stockholders at the next annual meeting which occurs after the expiration of a 90-day period commencing on the day the vacancy is created. The directors so chosen will hold office for a term expiring at the annual meeting of stockholders at which the term of the class to which they have been elected expires. A director elected to fill a vacancy by reason of an increase in the number of directorships may be elected by a majority vote of the directors then in office, although less than a quorum of the Broadway board of directors, to serve until the next election of the class for which such director has been chosen. If the number of directors is | | | The CFBanc articles of incorporation provides that any vacancy on the CFBanc board of directors may be filled by action of a majority of the remaining directors between meetings of CFBanc stockholders. The CFBanc articles of incorporation provides that the terms of directors, including directors selected to fill vacancies, begin on January 1 in the calendar year following their election at an annual or special meeting of CFBanc stockholders (or on the date a director is appointed if after January 1) and expires on December 31 in the same calendar year, unless directors resign or are removed from office. The CFBanc bylaws provide that a director elected to fill a vacancy will be elected for the unexpired term of his or her predecessor in office. If a benefit director resigns or is otherwise removed from office, and at the effective time of such benefit director’s resignation or removal there is no other benefit directors on the CFBanc board of directors, then the CFBanc board of directors |
| | Broadway | | | CFBanc | |
| | changed, any increase or decrease may be allocated to any such class the Broadway board of directors selects in its discretion. | | | will fill such benefit directors’ vacancy with an individual that qualifies as a benefit director under the DC Benefit Act. | |
| | | | |||
Removal of Directors: | | | The Broadway certificate of incorporation and the Broadway bylaws provide that a director may be removed only for cause as determined by the affirmative vote of the holders of at least a majority of the shares then entitled to vote in an election of directors, which vote may only be taken at an annual meeting or a special meeting of stockholders called expressly for that purpose. Cause for removal is deemed to exist only if the director whose removal is proposed has been convicted of a felony by a court of competent jurisdiction or has been adjudged by a court of competent jurisdiction to be liable for gross negligence or misconduct in the performance of such director’s duty to Broadway and such adjudication is no longer subject to direct appeal. | | | The CFBanc bylaws provide that the entire CFBanc board of directors or any individual director may be removed from office with or without cause by the holders of a majority of shares then entitled to vote in the election of directors, provided that the directors elected by the holders of a particular class or series of stock may be removed without cause only by the affirmative vote of the holders of a majority of the outstanding shares of such class or series. |
| | | | |||
Amendments to Organizational Documents: | | | Under the DGCL, an amendment to a corporation’s certificate of incorporation generally requires the approval of the corporation’s board of directors and the holders of a majority of the outstanding stock entitled to vote thereon unless the certificate of incorporation requires a higher vote. In addition, if the proposed amendment would increase or decrease the aggregate number of authorized shares of a class of stock, increase or decrease the par value of the shares of such class or change the powers, preferences or special rights of the shares of such class so as to affect them adversely, the holders of a majority of the outstanding shares of such class will be entitled to vote as a class upon the proposed amendment. Under the Broadway certificate of incorporation, the affirmative vote of the holders of at least two-thirds of the voting stock of Broadway, voting together as a single class, is required to amend, repeal or adopt any provision inconsistent with certain articles of the Broadway certificate of incorporation. Under the DGCL, bylaws may be adopted, amended or repealed by the stockholders entitled to vote, and by the board of directors | | | The DC BCA permits a corporation to amend its articles of incorporation at any time to add or change a provision that is required or permitted in the articles of incorporation as of the effective date of the amendment or to delete a provision that is not required to be contained in the articles of incorporation. The proposed amendment must be adopted by the board of directors and submitted to the stockholders for approval. The board of directors may condition its submission of the amendment to the stockholders on any basis. The board of directors must also transmit to the stockholders a recommendation that the stockholders approve the amendment, unless the board of directors makes a determination that because of conflicts of interest or other special circumstances, it should not make such recommendation, in which case the board of directors will transmit to the stockholders the basis for that determination. Unless the articles of incorporation provide otherwise, a corporation’s board of directors may also adopt certain enumerated amendments without stockholder approval. If a corporation has more than one class of shares outstanding, the holders of the outstanding shares of a class are entitled to vote as a separate voting group on a proposed amendment to the articles of |
| | Broadway | | | CFBanc | |
| | if the corporation’s certificate of incorporation confers the power to adopt, amend or repeal the corporation’s bylaws upon the directors. Under the Broadway certificate of incorporation and the Broadway bylaws, the Broadway bylaws may be adopted, amended or repealed by the affirmative vote of the holders of at least two-thirds of the total votes eligible to be cast at a meeting of stockholders or by a resolution adopted by a majority of the directors then in office. | | | incorporation that would affect or change certain enumerated amendments. Under the CFBanc articles of incorporation, the CFBanc board of directors is authorized to adopt, amend, alter or repeal the CFBanc bylaws. Under the DC BCA, a corporation’s stockholders may amend or repeal the corporation’s bylaws. A corporation’s board of directors may amend or repeal the corporation’s bylaws, unless the articles of incorporation reserve the power exclusively to the stockholders in whole or in part or the stockholders provide expressly that the board of directors may not amend, repeal or reinstate a particular bylaw. Under the CFBanc bylaws, the CFBanc bylaws may be altered, amended or repealed by the CFBanc board of directors and by the affirmative vote of the holders of a majority of the shares of the capital stock of CFBanc issued and outstanding and entitled to vote at any annual meeting of CFBanc stockholders or at any special meeting of CFBanc stockholders. | |
| | | | |||
Stockholder Action by Written Consent: | | | The Broadway certificate of incorporation and the Broadway bylaws provide that any action required to be taken or which may be taken at any annual or special meeting of the stockholders of the corporation may only be taken by written consent without a meeting if a consent in writing, setting forth the action so taken, is signed by all of the stockholders of the corporation entitled to vote thereon. | | | The CFBanc bylaws provide that any action required or permitted to be taken at any annual or special meeting of CFBanc stockholders may be taken without a meeting, without prior notice and without a vote, if a consent in writing, setting forth the action so taken, is signed by holders of a majority in voting power of the votes cast by the holders of all the shares of capital stock entitled to vote on such matter. Such consent must be filed with the minutes of the proceedings of the CFBanc stockholders and will have the same force and effect as a unanimous vote of the CFBanc stockholders. |
| | | | |||
Special Meetings of Stockholders: | | | The Broadway bylaws provide that special meetings of the stockholders may be called only by the Broadway board of directors. Except in special cases where other express provision is made by statute, notices of special meetings are required to be given in the same manner as for annual meetings of stockholders. | | | Under the CFBanc bylaws a special meeting may be called for any purpose or purposes at any time by the CFBanc board of directors, the chairperson of the CFBanc board of directors, the chief executive officer, or the president. In addition, a special meeting may be called by the chairperson of the CFBanc board of directors or the secretary upon the written request or requests of the holder or holders of, at the time a request is delivered, |
| | Broadway | | | CFBanc | |
| | | | not less than one-fifth of all outstanding shares entitled to vote on the matter or matters to be presented for action at the special meeting, and may not be called by any other person or persons. Business that may be transacted at any special meeting of CFBanc stockholders is limited to the business stated in a valid special meeting request received from requisite percent of CFBanc stockholders and matters relating to the purpose or purposes stated in the notice of meeting. CFBanc is not required to present a matter for a vote at the meeting, notwithstanding that proxies in respect of such vote may have been received by CFBanc, if none of the CFBanc stockholders who submitted the special meeting request or their proxyholders appears at the special meeting to present the matter specified in the special meeting request. | ||
| | | | |||
Quorum: | | | The Broadway bylaws provide that a majority of the shares entitled to vote, represented in person or by proxy, constitutes a quorum for the transaction of business at a meeting of stockholders. The stockholders present at a duly called or held meeting at which a quorum is present may continue to transact business until adjournment, notwithstanding the withdrawal of enough stockholders to leave less than a quorum, if any action taken (other than adjournment) is approved by at least a majority of the shares required to constitute a quorum. | | | Under the CFBanc bylaws, the holders of a majority in voting power of the shares of the capital stock of CFBanc issued and outstanding and entitled to vote at a meeting, present in person or represented by proxy, constitute a quorum for the transaction of business; provided, however, that where a separate vote by a class or classes or series of capital stock is required by law or the CFBanc articles of incorporation, the holders of a majority in voting power of the shares of such class or classes or series of the capital stock of CFBanc issued and outstanding and entitled to vote on such matter, present in person or represented by proxy, constitutes a quorum entitled to take action with respect to the vote on such matter. A quorum, once established at a meeting, may not be broken by the withdrawal of enough votes to leave less than a quorum. If a quorum is not present or represented by proxy at any meeting of CFBanc stockholders, the chairperson of the meeting, or a majority of the CFBanc stockholders entitled to vote at the meeting, present in person or represented in proxy, have power to adjourn or recess the meeting from time to time, until a quorum is present or so represented. |
| | | | |||
Notice of Stockholder Actions/Meetings: | | | The Broadway bylaws require written notice stating the place, day and hour of the meeting and the purpose or purposes for which the meeting of the stockholders is | | | The CFBanc bylaws require that, except as otherwise provided by law, notice of each meeting of CFBanc stockholders, whether annual or special, must be given not less than |
| | Broadway | | | CFBanc | |
| | called and will be given not less than ten nor more than 60 days before the date of the meeting, either personally or by mail, to each stockholder of record entitled to vote at such meeting. | | | ten nor more than 60 days before the date of the meeting to each CFBanc stockholder entitled to vote at such meeting. The notice of a special meeting must state, in addition, the purpose or purposes for which the meeting is called. Notice given by mail shall be deemed given when deposited in the United States mail, postage prepaid, directed to the CFBanc stockholder at such stockholder’s address as it appears on the records of CFBanc. Without limiting the manner by which notice otherwise may be given to CFBanc stockholders, any notice is effective if given by a form of electronic transmission consented to by the CFBanc stockholder to whom the notice is given. The notices of all meetings must state the place, if any, date and time of the meeting and the means of remote communications, if any, by which CFBanc stockholders and proxyholders may be deemed to be present in person and vote at such meeting. | |
| | | | |||
Advance Notice Requirements for Stockholder Nominations and Other Proposals: | | | The Broadway bylaws provide that any stockholder nominations for election of directors and any new business proposed by a stockholder to be considered and voted upon at the annual meeting must be stated in a written notice that includes specified information and is received by the secretary of Broadway not less than 90 days nor more than 120 days in advance of the anniversary date of the previous year’s annual meeting, regardless of any postponement or adjournments of that meeting to a later date. All new business so stated, proposed and received by the secretary of Broadway will, unless prior action is required by the Broadway board, be considered and voted upon at the annual meeting if presented by the stockholder at such meeting; provided, however, that if the date of the annual meeting is more than 30 days before or more than 60 days after such anniversary date, the stockholder notice of new business required must be received by the secretary of Broadway not later than 90 days prior to the annual meeting or, if later, ten days following the day on which public disclosure of the date of the annual meeting is first made by Broadway. This provision does not prevent the consideration, approval or disapproval at the annual meeting of the reports of officers and committees, but in connection with such | | | The DC BCA, the CFBanc articles of incorporation and the CFBanc bylaws do not provide for advance notice requirements for CFBanc stockholder nominations and other proposals. |
| | Broadway | | | CFBanc | |
| | reports no business will be acted upon at the annual meeting unless stated and filed as provided above. | | | ||
| | | | |||
Limitation of Liability of Directors and Officers: | | | The Broadway certificate of incorporation provides that a director will not be personally liable to Broadway or its stockholders for monetary damages for a breach of fiduciary duty as a director, except: (i) for any breach of the director’s duty of loyalty to Broadway or its stockholders, (ii) for acts or omissions not in good faith or which involve intentional misconduct or a knowing violation of law, (iii) under Section 174 of the DGCL, or (iv) for any transaction from which the director derives any improper personal benefit. | | | The DC Benefit Act provides that a director is not personally liable for monetary damages for (i) any action taken as a director if the director performed in compliance with certain enumerated duties of office, including acting in good faith and in a manner the director reasonably believes to be in the best interests of the corporation or (ii) failure of the benefit corporation to create general public benefit or specific public benefit. The DC Benefit Act also provides that an officer is not personally liable for monetary damages for (i) an action taken as an officer if the officer performed in compliance with certain enumerated duties of the position, including acting in good faith with the care that a person in a like position would reasonably exercise under similar circumstances and in a manner the officer reasonably believes to be in the best interests of the corporation; or (ii) failure of the benefit corporation to pursue or create general public benefit or specific public benefit. |
| | | | |||
Indemnification of Directors and Officers: | | | The Broadway certificate of incorporation provides that any person who is or was or has agreed to become a director or officer of Broadway, or is or was serving or has agreed to serve at the request of Broadway as a director or officer of Broadway, or is or was serving or has agreed to serve at the request of Broadway as a director or officer of another corporation, partnership, joint venture, trust or other enterprise, has the right to be indemnified by Broadway against all costs, charges, expenses (including attorneys’ fees), judgments, fines and amounts paid in settlement actually and reasonably incurred by such person or on such person’s behalf in connection with an action, suit or proceeding and any appeal (other than an action by or in the right of Broadway) if such person acted in good faith and in a manner such person reasonably believed to be in, or not opposed to, the best interests of Broadway, and, with respect to any criminal action or proceeding, had no reasonable cause to believe such person’s conduct was unlawful. | | | The CFBanc articles of incorporation provides that CFBanc will indemnify the directors, officers, or former directors or officers, or any person who may have served at its request as a director or officer of another corporation in which it owns shares of capital stock, or of which it is a creditor, against liability to the fullest extent permitted by the DC BCA against any and all expenses actually and necessarily incurred by them in connection with the defense of any action, suit, or proceeding in which they, or any of them, are made parties, or a party, by reason of being or having been directors or officers or a director or officer of CFBanc, or of such other corporation, except if such person is adjudged in a proceeding to be liable for negligence or misconduct in the performance of the person’s duty. A corporation may indemnify an individual who is a party to a proceeding because the individual is a director against liability incurred in the proceeding if the director (1) |
| | Broadway | | | CFBanc | |
| | The Broadway certificate of incorporation provides that any such person has the right to be indemnified by Broadway against all costs, charges and expenses (including attorneys’ fees) actually and reasonably incurred by such person or on such person’s behalf in connection with the defense or settlement of an action or suit and any appeal by or in the right of Broadway to procure a judgement in Broadway’s factor if such person acted in good faith and in a manner such person reasonably believed to be in, or not opposed to, the best interests of Broadway, except that no indemnification will be made in respect of any claim, issue or matter as to which such person will have been adjudged to be liable to Broadway unless and only to the extent that the Court of Chancery of Delaware or the court in which such action or suit was brought will determine upon application that, despite the adjudication of such liability but in view of all the circumstances of the case, such person is fairly and reasonably entitled to indemnity for such costs, charges and expenses which the Court of Chancery or such other court may deem proper. The determination that a director or officer met the standard of conduct set forth above is made by (i) the Broadway board of directors by a majority vote of the directors who were not parties to such action, suit or proceeding, or (ii) if such majority of disinterested directors so directs, by independent legal counsel in a written opinion, or (iii) by the Broadway stockholders. The Broadway certificate of incorporation provides that Broadway will advance all costs, charges and expenses (including attorneys’ fees) incurred by an officer or director in defending a civil or criminal action, suit or proceeding in advance of the final disposition of such action or proceeding; provided, however, that the payment of such costs, charges and expenses incurred by a director or officer in his or her capacity as a director or officer (and not in any other capacity in which service was or is rendered by such person while a director or officer) in advance of the final disposition of such | | | conducted himself or herself in good faith; (2) reasonably believed that his or her conduct was (i) for conduct in an official capacity, in the corporation’s best interests or (ii) for conduct not in an official capacity, not opposed to the corporation’s best interests; and (3) in the case of any criminal proceedings, has no reasonable cause to believe his or her conduct was unlawful. A corporation may also indemnify a director who engaged in conduct for which broader indemnification has been made permissible or obligatory under a provision of the articles of incorporation, except liability for receipt of a financial benefit to which the director is not entitled, an intentional infliction of harm on the corporation or its stockholders, unlawful distributions and an intentional violation of criminal law. A corporation may not indemnify a director unless authorized in the specific case after a determination has been made that indemnification of the director is permissible in the circumstances because the director has met an enumerated standard of conduct. This determination must be made by any of: (1) if there are two or more qualified directors, the board of directors by majority vote of a quorum consisting of directors not part of the proceedings; (2) special legal counsel selected by, (i) if there are less than two qualified directors, the board of directors, or (ii) if there are two or more qualified directors, the board of directors by majority vote of a quorum consisting of directors not part of the proceedings; and (3) the stockholders, excluding shares owned or controlled by directors who are part of the proceedings. Unless ordered by the District of Columbia Superior Court, a corporation may not indemnify a director in connection with a proceeding (1) by or in the right of the corporation, except for expenses incurred with the proceeding if it is determined that the director met the relevant standard of conduct; and (2) for conduct which the director was deemed liable for receiving a financial benefit to which the direct was not entitled, whether or not involving action in |
| | Broadway | | | CFBanc | |
| | action, suit or proceeding will be made only upon receipt of an undertaking by or on behalf of such director or officer to repay all amounts so advanced in the event that it is ultimately determined that such director or officer is not entitled to be indemnified by Broadway. | | | the director’s official capacity. The DC BCA permits a corporation to advance funds to pay for, or reimburse expenses incurred by, a director who is a party to a proceeding because he or she is a director, subject to certain requirements including the receipt of certain undertakings and written affirmations by such director. The DC BCA permits indemnification for officers to the same extent as directors. | |
| | | | |||
Consideration of Other Constituencies by Public Benefit Corporations: | | | The DGCL provides that a board of directors of a Delaware public benefit corporation shall manage or direct the business and affairs of the public benefit corporation in a manner that balances the pecuniary interests of the stockholders, the best interests of those materially affected by the corporation’s conduct, and the specific public benefit or public benefits identified in its certificate of incorporation. However, a director of a Delaware public benefit corporation does not have any duty to any person on account of any interest of such person in the public benefit or public benefits identified in the certificate of incorporation or on account of any interest materially affected by the corporation’s conduct and, with respect to a decision implicating the balance requirement above, will be deemed to satisfy such director’s fiduciary duties to stockholders and the corporation if such director’s decision is both informed and disinterested and not such that no person of ordinary, sound judgment would approve. These provisions of the DGCL will apply to Broadway if it becomes a public benefit corporation under Delaware law. | | | The DC Benefit Act provides that in discharging the duties of their respective positions and in considering the best interests of the benefit corporation, a board of directors, committees of the board of directors, and individual directors of a benefit corporation will consider the effects of any action upon (i) the stockholders of the benefit corporation; (ii) the employees and work force of the benefit corporation, its subsidiaries, and its suppliers; (iii) interests of customers as beneficiaries of the general public benefit or specific public benefit purposes of the benefit corporation; (iv) community and societal factors; (v) the local and global environment; (vi) the short-term and long-term interests of the benefit corporation; and (vii) the ability of the benefit corporation to accomplish its general public benefit purpose and any specific public benefit purpose. Directors may also consider other pertinent factors or the interests of any other group that they deem appropriate and need not give priority to the interests of a particular person or group over the interests of any other person or group, unless the benefit corporation has stated in its articles of incorporation its intention to give priority to certain interests related to its accomplishment of its general public benefit purpose or of a specific public benefit purpose identified in its articles of incorporation. |
| | | | |||
Anti-Takeover Provisions | | | Under the Broadway certificate of incorporation, a business combination with or upon a proposal by an interested stockholder requires the affirmative vote of the holders of at least two-thirds of the Broadway voting stock voting together as a single class. Such affirmative vote is required notwithstanding | | | The DC BCA does not address anti-takeover situations. However, the DC BCA provides that the board of directors may, regarding the issuance of any rights, options, or warrants for the purchase of shares of the corporation, preclude, limit, or invalidate the exercise, transfer, or receipt of the rights, options or |
| | Broadway | | | CFBanc | |
| | the fact that no vote, or a lesser percentage vote, may be required or may be specified, by law or regulation. Such high voting standard is not required if certain conditions are met, such as if a majority of all the disinterested directors of Broadway approve the business combination, the proposed business combination is solely between Broadway and a subsidiary of Broadway and if certain pricing and procedural conditions are met. Under the Broadway certificate of incorporation, a “business combination” is defined as any of the following transactions, if entered into by Broadway or a subsidiary of Broadway with, or upon a proposal by, an interested stockholder: | | | warrants by any person owning or offering to acquire a specified number or percentage of the outstanding shares of the corporation or by any transferee of that person. | |
| | | | |||
| | • the merger or consolidation of Broadway or any subsidiary of Broadway; or | | | ||
| | | | |||
| | • the sale, lease, exchange, mortgage, pledge, transfer or other disposition (in one or a series of transactions) of any assets of Broadway or any subsidiary of Broadway having an aggregate fair market value of $10 million or more; or | | | ||
| ||||||
| | • the issuance or transfer by Broadway or any subsidiary of Broadway (in one or a series of transactions) of securities of Broadway or subsidiary of Broadway having an aggregate fair market value of $10 million or more; or | | | ||
| | | | |||
| | • the adoption of a plan or proposal for the liquidation or dissolution of any subsidiary of Broadway; or | | | ||
| | | | |||
| | • the reclassification of securities (including a reverse stock split), recapitalization, consolidation or any other transaction (whether or not involving an interested stockholder) which has the direct or indirect effect of increasing the voting power, whether or not then exercisable, of an interested stockholder in any class or series of capital stock of Broadway or subsidiary of | |
| | Broadway | | | CFBanc | |
| | Broadway; or | | |||
| | • any agreement, contract or other arrangement providing directly or indirectly for any of the foregoing. An “interested stockholder” is defined as a person (other than Broadway, a subsidiary of Broadway, an employee stock ownership or other employee benefit plan of Broadway or subsidiary of Broadway or any trustee or fiduciary with respect to any such plan acting in such capacity) that is the direct or indirect beneficial owner (as defined in Rule 13d-3 and Rule 13d-5 under the Securities Exchange Act of 1934 as in effect on June 1, 2020) of more than 10% of the outstanding voting stock of Broadway, and any affiliate or associate of any such person. A “disinterested director” is defined as any member of the Broadway board of directors who is not affiliated with an interested stockholder and who was a member of the Broadway board of directors immediately prior to the time that any interested stockholder became an interested stockholder, and any successor to a disinterested director who is not affiliated with an interested stockholder and is recommended to succeed a disinterested director by a majority of the disinterested directors who are then members of the Broadway board of directors. | | | ||
| | | | |||
Stockholder Rights Plan: | | | Broadway currently has a stockholder rights plan adopted by the Broadway board of directors for the purposes of enabling the directors to act for the intended benefit of stockholders in the context of non-negotiated attempts to acquire control of Broadway. See the section entitled “Broadway Stockholders Rights Plan.” | | | CFBanc does not currently have a stockholder rights plan in effect. |
Audited Consolidated Financial Statements of Broadway Financial Corporation and Subsidiary | |||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
Unaudited Consolidated Financial Statements of Broadway Financial Corporation and Subsidiary | |||
| | ||
| | ||
| | ||
| | ||
| |
| | December 31, 2019 | | | December 31, 2018 | |
| | (In thousands, except share and per share) | ||||
Assets: | | | | | ||
Cash and due from banks | | | $3,016 | | | $4,124 |
Interest-bearing deposits in other banks | | | 12,550 | | | 12,527 |
Cash and cash equivalents | | | 15,566 | | | 16,651 |
Investment securities available-for-sale, at fair value | | | 11,006 | | | 14,722 |
Loans receivable held for sale, at lower of cost or fair value | | | — | | | 6,231 |
Loans receivable held for investment, net of allowance of $3,182 and $2,929 | | | 397,847 | | | 355,556 |
Accrued interest receivable | | | 1,223 | | | 1,143 |
Federal Home Loan Bank (FHLB) stock | | | 2,916 | | | 2,916 |
Office properties and equipment, net | | | 2,783 | | | 2,242 |
Bank owned life insurance | | | 3,100 | | | 3,047 |
Deferred tax assets, net | | | 5,220 | | | 5,045 |
Investment in affordable housing limited partnership | | | 163 | | | 342 |
Real estate owned (REO) | | | — | | | 833 |
Other assets | | | 545 | | | 669 |
Total assets | | | $440,369 | | | $409,397 |
Liabilities and stockholders’ equity | | | | | ||
Liabilities: | | | | | ||
Deposits | | | $297,724 | | | $281,414 |
FHLB advances | | | 84,000 | | | 70,000 |
Junior subordinated debentures | | | 4,335 | | | 5,100 |
Advance payments by borrowers for taxes and insurance | | | 1,033 | | | 1,055 |
Accrued expenses and other liabilities | | | 4,429 | | | 3,392 |
Total liabilities | | | 391,521 | | | 360,961 |
Commitments and Contingencies (Note 14) | | | | | ||
Stockholders’ Equity: | | | | | ||
Preferred stock, $.01 par value, authorized 1,000,000 shares; none issued or outstanding | | | — | | | — |
Common stock, $.01 par value, voting, authorized 50,000,000 shares at December 31, 2019 and December 31, 2018; issued 21,729,249 shares at December 31, 2019 and 21,280,228 shares at December 31, 2018; outstanding 19,111,423 shares at December 31, 2019 and 18,662,402 shares at December 31, 2018 | | | 218 | | | 213 |
Common stock, $.01 par value, non-voting, authorized 25,000,000 shares at December 31, 2019 and December 31, 2018; issued and outstanding 8,756,396 shares at December 31, 2019 and December 31, 2018 | | | 87 | | | 87 |
Additional paid-in capital | | | 46,426 | | | 46,141 |
Retained earnings | | | 8,425 | | | 8,631 |
Unearned Employee Stock Ownership Plan (ESOP) shares | | | (959) | | | (1,027) |
Accumulated other comprehensive loss, net of tax | | | (23) | | | (283) |
Treasury stock-at cost, 2,617,826 shares at December 31, 2019 and at December 31, 2018 | | | (5,326) | | | (5,326) |
Total stockholders’ equity | | | 48,848 | | | 48,436 |
Total liabilities and stockholders’ equity | | | $440,369 | | | $409,397 |
| | Year Ended December 31, | ||||
| | 2019 | | | 2018 | |
| | (In thousands, except per share) | ||||
Interest Income: | | | | | ||
Interest and fees on loans receivable | | | $15,845 | | | $14,279 |
Interest on investment securities | | | 359 | | | 413 |
Other interest income | | | 643 | | | 545 |
Total interest income | | | 16,847 | | | 15,237 |
Interest Expense: | | | | | ||
Interest on deposits | | | 4,276 | | | 3,089 |
Interest on borrowings | | | 2,110 | | | 1,840 |
Total interest expense | | | 6,386 | | | 4,929 |
Net interest income before loan loss provision recapture | | | 10,461 | | | 10,308 |
Loan loss provision recapture | | | 7 | | | 1,254 |
Net interest income after loan loss provision recapture | | | 10,468 | | | 11,562 |
Non-Interest Income: | | | | | �� | |
Service charges | | | 491 | | | 449 |
Net gain on sales of loans | | | 204 | | | 70 |
CDFI grant | | | 233 | | | 233 |
Other | | | 124 | | | 113 |
Total non-interest income | | | 1,052 | | | 865 |
Non-Interest Expense: | | | | | ||
Compensation and benefits | | | 7,357 | | | 7,055 |
Occupancy expense | | | 1,265 | | | 1,278 |
Information services | | | 888 | | | 822 |
Professional services | | | 1,144 | | | 653 |
Office services and supplies | | | 280 | | | 289 |
Loan related expenses | | | 163 | | | 167 |
Corporate insurance | | | 133 | | | 147 |
Amortization of investment in affordable housing limited partnership | | | 179 | | | 195 |
Other | | | 662 | | | 950 |
Total non-interest expense | | | 12,071 | | | 11,556 |
(Loss) income before income taxes | | | (551) | | | 871 |
Income tax (benefit) expense | | | (345) | | | 56 |
Net (loss) income | | | $(206) | | | $815 |
Other comprehensive loss, net of tax: | | | | | ||
Unrealized gains (loss) on securities available-for-sale arising during the period | | | $369 | | | $(292) |
Income tax expense (benefit) | | | 109 | | | (90) |
Other comprehensive income (loss), net of tax | | | 260 | | | (202) |
Comprehensive income | | | $54 | | | $613 |
(Loss) earnings per common share-basic | | | $(0.01) | | | $0.03 |
(Loss) earnings per common share-diluted | | | $(0.01) | | | $0.03 |
| | Common Shares Issued | | | Common Stock | | | Additional Paid-in Capital | | | Retained Earnings | | | Unearned ESOP shares | | | Accumulated Other Comprehensive Loss, Net | | | Treasury Stock | | | Total Stockholders’ Equity | |
Balance at December 31, 2017 | | | 30,069,045 | | | $300 | | | $46,117 | | | $7,816 | | | $(1,095) | | | $(81) | | | (5,326) | | | $47,731 |
Net income | | | — | | | — | | | — | | | 815 | | | — | | | — | | | — | | | 815 |
Common stock issued for services | | | 18,906 | | | — | | | 45 | | | — | | | — | | | — | | | — | | | 45 |
Common stock repurchased for tax withholdings | | | (51,327) | | | — | | | (108) | | | — | | | — | | | — | | | — | | | (108) |
Release of unearned ESOP shares | | | — | | | — | | | 12 | | | — | | | 68 | | | — | | | — | | | 80 |
Change in unrealized loss on securities available-for-sale, net of tax | | | — | | | — | | | — | | | — | | | — | | | (202) | | | — | | | (202) |
Restricted stock compensation expense | | | — | | | — | | | 36 | | | — | | | — | | | — | | | — | | | 36 |
Stock-based compensation expense | | | — | | | — | | | 39 | | | — | | | — | | | — | | | — | | | 39 |
Balance at December 31, 2018 | | | 30,036,624 | | | $300 | | | $46,141 | | | $8,631 | | | $(1,027) | | | $(283) | | | $(5,326) | | | $48,436 |
Net loss | | | — | | | — | | | — | | | (206) | | | — | | | — | | | — | | | (206) |
Common stock issued for services | | | 42,168 | | | 1 | | | 52 | | | — | | | — | | | — | | | — | | | 53 |
Common stock repurchased for tax withholdings | | | — | | | — | | | (14) | | | — | | | — | | | — | | | — | | | (14) |
Release of unearned ESOP shares | | | — | | | — | | | (3) | | | — | | | 68 | | | — | | | — | | | 65 |
Change in unrealized gain on securities available-for-sale, net of tax | | | — | | | — | | | — | | | — | | | — | | | 260 | | | — | | | 260 |
Restricted stock compensation expense | | | 406,853 | | | 4 | | | 212 | | | — | | | — | | | — | | | — | | | 216 |
Stock-based compensation expense | | | — | | | — | | | 38 | | | — | | | — | | | — | | | — | | | 38 |
Balance at December 31, 2019 | | | 30,485,645 | | | $305 | | | $46,426 | | | $8,425 | | | $(959) | | | $(23) | | | $(5,326) | | | $48,848 |
| | Year Ended December 31 | ||||
| | 2019 | | | 2018 | |
| | (In thousands) | ||||
Cash flows from operating activities: | | | | | ||
Net (loss) income | | | $(206) | | | $815 |
Adjustments to reconcile net (loss) income to net cash provided by operating activities: | | | | | ||
Loan loss provision recaptures | | | (7) | | | (1,254) |
Provision for losses on REO | | | 13 | | | 45 |
Depreciation | | | 227 | | | 241 |
Reversal of valuation allowance on loan held for sale | | | (12) | | | — |
Net amortization of deferred loan origination costs | | | 254 | | | 605 |
Net amortization of premiums on mortgage-backed securities | | | 30 | | | 36 |
Amortization of investment in affordable housing limited partnership | | | 179 | | | 195 |
Stock-based compensation expense | | | 254 | | | 75 |
Stocks granted to directors | | | 53 | | | 45 |
ESOP compensation expense | | | 65 | | | 80 |
Earnings on bank owned life insurance | | | (53) | | | (53) |
Originations of loans receivable held for sale | | | (15,182) | | | (20,288) |
Proceeds from sales and repayments of loans receivable held for sale | | | 23,074 | | | 19,626 |
Gain on sale of loans receivable held for sale | | | (204) | | | (70) |
Changes in operating assets and liabilities | | | | | ||
Net change in deferred taxes | | | (284) | | | 155 |
Net change in accrued interest receivable | | | (80) | | | (70) |
Net change in other assets | | | 124 | | | 187 |
Net change in advance payments by borrowers for taxes and insurance | | | (22) | | | (16) |
Net change in accrued expenses and other liabilities | | | 310 | | | (120) |
Net cash provided by operating activities | | ��� | 8,533 | | | 234 |
Cash flows from investing activities: | | | | | ||
Net change in loans receivable held for investment | | | (43,983) | | | (3,185) |
Principal payments on available-for-sale securities | | | 4,055 | | | 2,444 |
Proceeds from sales of REO | | | 820 | | | — |
Additions to office properties and equipment | | | (41) | | | (77) |
Net cash used in investing activities | | | (39,149) | | | (818) |
Cash flows from financing activities: | | | | | ||
Net change in deposits | | | 16,310 | | | (9,876) |
Proceeds from FHLB advances | | | 22,000 | | | 32,500 |
Repayments on FHLB advances | | | (8,000) | | | (27,500) |
Payment for tax withholding for vesting of restricted stock | | | (14) | | | (108) |
Repayments of junior subordinated debentures | | | (765) | | | — |
Net cash provided by (used in) financing activities | | | 29,531 | | | (4,984) |
Net change in cash and cash equivalents | | | (1,085) | | | (5,568) |
Cash and cash equivalents at beginning of the year | | | 16,651 | | | 22,219 |
Cash and cash equivalents at end of the year | | | $15,566 | | | $16,651 |
Supplemental disclosures of cash flow information: | | | | | ||
Cash paid for interest | | | $6,336 | | | $4,898 |
Cash paid for income taxes | | | 13 | | | — |
Supplemental disclosures of non-cash investing and financing activities: | | | | | ||
Transfers of loans receivable held for sale to loans receivable held for investment | | | $9,227 | | | $16,871 |
Transfers of loans receivable held for investment to loans receivable held for sale | | | 10,684 | | | — |
Common stock exchanged for payment of tax withholding | | | 14 | | | 108 |
Initial recognition of operating lease right-to-use assets | | | 1,120 | | | — |
Initial recognition of operating lease liabilities | | | 1,120 | | | — |
| | Amortized Cost | | | Gross Unrealized Gains | | | Gross Unrealized Losses | | | Fair Value | |
| | (In thousands) | ||||||||||
December 31, 2019: | | | | | | | | | ||||
Federal agency mortgage-backed securities | | | $7,792 | | | $164 | | | $— | | | $7,956 |
Federal agency debt | | | 3,014 | | | 36 | | | — | | | 3,050 |
Total available-for-sale securities | | | $10,806 | | | $200 | | | $— | | | $11,006 |
December 31, 2018: | | | | | | | | | ||||
Federal agency mortgage-backed securities | | | $9,575 | | | $88 | | | $(155) | | | $9,508 |
Federal agency debt | | | 5,317 | | | — | | | (103) | | | 5,214 |
Total available-for-sale securities | | | $14,892 | | | $88 | | | $(258) | | | $14,722 |
| | December 31, 2019 | | | December 31, 2018 | |
| | (In thousands) | ||||
Real estate: | | | | | ||
Single family | | | $72,883 | | | $91,835 |
Multi-family | | | 287,378 | | | 231,870 |
Commercial real estate | | | 14,728 | | | 5,802 |
Church | | | 21,301 | | | 25,934 |
Construction | | | 3,128 | | | 1,876 |
Commercial – other | | | 262 | | | 226 |
Consumer | | | 21 | | | 5 |
Gross loans receivable before deferred loan costs and premiums | | | 399,701 | | | 357,548 |
Unamortized net deferred loan costs and premiums | | | 1,328 | | | 937 |
Gross loans receivable | | | 401,029 | | | 358,485 |
Allowance for loan losses | | | (3,182) | | | (2,929) |
Loans receivable, net | | | $397,847 | | | $355,556 |
| | For the year ended December 31, 2019 | ||||||||||||||||||||||
| | Real Estate | | | | | | | ||||||||||||||||
| | Single family | | | Multi- family | | | Commercial real estate | | | Church | | | Construction | | | Commercial – other | | | Consumer | | | Total | |
| | (In thousands) | ||||||||||||||||||||||
Beginning balance | | | $369 | | | $1,880 | | | $52 | | | $603 | | | $19 | | | $6 | | | $— | | | $2,929 |
Provision for (recapture of) loan losses | | | (57) | | | 439 | | | 81 | | | (501) | | | 29 | | | 1 | | | 1 | | | (7) |
Recoveries | | | — | | | — | | | — | | | 260 | | | — | | | — | | | — | | | 260 |
Loans charged off | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — |
Ending balance | | | $312 | | | $2,319 | | | $133 | | | $362 | | | $48 | | | $7 | | | $1 | | | $3,182 |
| | For the year ended December 31, 2018 | ||||||||||||||||||||||
| | Real Estate | | | | | | | ||||||||||||||||
| | Single family | | | Multi- family | | | Commercial real estate | | | Church | | | Construction | | | Commercial – other | | | Consumer | | | Total | |
| | (In thousands) | ||||||||||||||||||||||
Beginning balance | | | $594 | | | $2,300 | | | $71 | | | $1,081 | | | $17 | | | $6 | | | $— | | | $4,069 |
Recapture of loan losses | | | (225) | | | (420) | | | (19) | | | (592) | | | 2 | | | — | | | — | | | (1,254) |
Recoveries | | | — | | | — | | | — | | | 114 | | | — | | | — | | | — | | | 114 |
Loans charged off | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — |
Ending balance | | | $369 | | | $1,880 | | | $52 | | | $603 | | | $19 | | | $6 | | | $— | | | $2,929 |
| | December 31, 2019 | ||||||||||||||||||||||
| | Real Estate | | | | | | | ||||||||||||||||
| | Single family | | | Multi- family | | | Commercial real estate | | | Church | | | Construction | | | Commercial – other | | | Consumer | | | Total | |
| | (In thousands) | ||||||||||||||||||||||
Allowance for loan losses: | | | | | | | | | | | | | | | | | ||||||||
Ending allowance balance attributable to loans: | | | | | | | | | | | | | | | | | ||||||||
Individually evaluated for impairment | | | $60 | | | $— | | | $— | | | $85 | | | $— | | | $2 | | | $— | | | $147 |
Collectively evaluated for impairment | | | 252 | | | 2,319 | | | 133 | | | 277 | | | 48 | | | 5 | | | 1 | | | 3,035 |
Total ending allowance balance | | | $312 | | | $2,319 | | | $133 | | | $362 | | | $48 | | | $7 | | | $1 | | | $3,182 |
Loans: | | | | | | | | | | | | | | | | | ||||||||
Loans individually evaluated for impairment | | | $611 | | | $313 | | | $— | | | $4,356 | | | $— | | | $63 | | | $— | | | $5,343 |
Loans collectively evaluated for impairment | | | 72,501 | | | 288,730 | | | 14,818 | | | 16,292 | | | 3,125 | | | 199 | | | 21 | | | 395,686 |
Total ending loans balance | | | $73,112 | | | $289,043 | | | $14,818 | | | $20,648 | | | $3,125 | | | $262 | | | $21 | | | $401,029 |
| | December 31, 2018 | ||||||||||||||||||||||
| | Real Estate | | | | | | | ||||||||||||||||
| | Single family | | | Multi- family | | | Commercial real estate | | | Church | | | Construction | | | Commercial – other | | | Consumer | | | Total | |
| | (In thousands) | ||||||||||||||||||||||
Allowance for loan losses: | | | | | | | | | | | | | | | | | ||||||||
Ending allowance balance attributable to loans: | | | | | | | | | | | | | | | | | ||||||||
Individually evaluated for impairment | | | $53 | | | $— | | | $— | | | $170 | | | $— | | | $4 | | | $— | | | $227 |
Collectively evaluated for impairment | | | 316 | | | 1,880 | | | 52 | | | 433 | | | 19 | | | 2 | | | — | | | 2,702 |
Total ending allowance balance | | | $369 | | | $1,880 | | | $52 | | | $603 | | | $19 | | | $6 | | | $— | | | $2,929 |
Loans: | | | | | | | | | | | | | | | | | ||||||||
Loans individually evaluated for impairment | | | $610 | | | $323 | | | $— | | | $5,383 | | | $— | | | $64 | | | $— | | | $6,380 |
Loans collectively evaluated for impairment | | | 91,567 | | | 232,986 | | | 5,800 | | | 19,713 | | | 1,872 | | | 162 | | | 5 | | | 352,105 |
Total ending loans balance | | | $92,177 | | | $233,309 | | | $5,800 | | | $25,096 | | | $1,872 | | | $226 | | | $5 | | | $358,485 |
| | December 31, 2019 | | | December 31, 2018 | |||||||||||||
| | Unpaid Principal Balance | | | Recorded Investment | | | Allowance for Loan Losses Allocated | | | Unpaid Principal Balance | | | Recorded Investment | | | Allowance for Loan Losses Allocated | |
| | (In thousands) | ||||||||||||||||
With no related allowance recorded: | | | | | | | | | | | | | ||||||
Multi-family | | | $313 | | | $313 | | | $— | | | $323 | | | $323 | | | $— |
Church | | | 3,491 | | | 2,446 | | | — | | | 4,666 | | | 2,803 | | | — |
With an allowance recorded: | | | | | | | | | | | | | ||||||
Single family | | | 593 | | | 593 | | | 60 | | | 610 | | | 610 | | | 53 |
Multi-family | | | — | | | — | | | — | | | — | | | — | | | — |
Church | | | 1,928 | | | 1,928 | | | 85 | | | 2,580 | | | 2,580 | | | 170 |
Commercial – other | | | 63 | | | 63 | | | 2 | | | 64 | | | 64 | | | 4 |
Total | | | $6,388 | | | $5,343 | | | $147 | | | $8,243 | | | $6,380 | | | $227 |
| | For the year ended December 31, 2019 | | | For the year ended December 31, 2018 | |||||||
| | Average Recorded Investment | | | Cash Basis Interest Income Recognized | | | Average Recorded Investment | | | Cash Basis Interest Income Recognized | |
| | (In thousands) | ||||||||||
Single family | | | $626 | | | $29 | | | $618 | | | $30 |
Multi-family | | | 318 | | | 22 | | | 329 | | | 23 |
Commercial real estate | | | — | | | — | | | — | | | — |
Church | | | 5,017 | | | 939 | | | 7,893 | | | 398 |
Commercial – other | | | 63 | | | 5 | | | 64 | | | 4 |
Total | | | $6,024 | | | $995 | | | $8,904 | | | $455 |
| | December 31, 2019 | | | ||||||||||||||
| | 30-59 Days Past Due | | | 60-89 Days Past Due | | | Greater than 90 Days Past Due | | | Total Past Due | | | Current | | | Total | |
| | (In thousands) | ||||||||||||||||
Loans receivable held for investment: | | | | | | | | | | | | | ||||||
Single family | | | $18 | | | $— | | | $— | | | $18 | | | $73,094 | | | $73,112 |
Multi-family | | | — | | | — | | | — | | | — | | | 289,043 | | | 289,043 |
Commercial real estate | | | — | | | — | | | — | | | — | | | 14,818 | | | 14,818 |
Church | | | — | | | — | | | — | | | — | | | 20,648 | | | 20,648 |
Construction | | | — | | | — | | | — | | | — | | | 3,125 | | | 3,125 |
Commercial – other | | | — | | | — | | | — | | | — | | | 262 | | | 262 |
Consumer | | | — | | | — | | | — | | | — | | | 21 | | | 21 |
Total | | | $18 | | | $— | | | $— | | | $18 | | | $401,011 | | | $401,029 |
| | December 31, 2018 | | | ||||||||||||||
| | 30-59 Days Past Due | | | 60-89 Days Past Due | | | Greater than 90 Days Past Due | | | Total Past Due | | | Current | | | Total | |
| | (In thousands) | ||||||||||||||||
Loans receivable held for investment: | | | | | | | | | | | | | ||||||
Single family | | | $35 | | | $— | | | $— | | | $35 | | | $92,142 | | | $92,177 |
Multi-family | | | — | | | — | | | — | | | — | | | 233,309 | | | 233,309 |
Commercial real estate | | | — | | | — | | | — | | | — | | | 5,800 | | | 5,800 |
Church | | | — | | | — | | | — | | | — | | | 25,096 | | | 25,096 |
Construction | | | — | | | — | | | — | | | — | | | 1,872 | | | 1,872 |
Commercial-other | | | — | | | — | | | — | | | — | | | 226 | | | 226 |
Consumer | | | — | | | — | | | — | | | — | | | 5 | | | 5 |
Total | | | $35 | | | $— | | | $— | | | $35 | | | $358,450 | | | $358,485 |
| | December 31, 2019 | | | December 31, 2018 | |
| | (In thousands) | ||||
Loans receivable held for investment: | | | | | ||
Single family | | | $18 | | | $— |
Church | | | 406 | | | 911 |
Total non-accrual loans | | | $424 | | | $911 |
• | Watch. Loans classified as watch exhibit weaknesses that could threaten the current net worth and paying capacity of the obligors. Watch graded loans are generally performing and are not more than 59 days past due. A watch rating is used when a material deficiency exists, but correction is anticipated within an acceptable time frame. |
• | Special Mention. Loans classified as special mention have a potential weakness that deserves management’s close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the loan or of the institution’s credit position at some future date. |
• | Substandard. Loans classified as substandard are inadequately protected by the current net worth and paying capacity of the obligor or of the collateral pledged, if any. Loans so classified have a well-defined weakness or weaknesses that jeopardize the liquidation of the debt. They are characterized by the distinct possibility that the institution will sustain some loss if the deficiencies are not corrected. |
• | Doubtful. Loans classified as doubtful have all the weaknesses inherent in those classified as substandard, with the added characteristic that the weaknesses make collection or liquidation in full, based on currently existing facts, conditions, and values, highly questionable and improbable. |
• | Loss. Loans classified as loss are considered uncollectible and of such little value that to continue to carry the loan as an active asset is no longer warranted. |
| | December 31, 2019 | ||||||||||||||||
| | Pass | | | Watch | | | Special Mention | | | Substandard | | | Doubtful | | | Loss | |
| | (In thousands) | ||||||||||||||||
Single family | | | $73,094 | | | $— | | | $— | | | $18 | | | $— | | | $— |
Multi-family | | | 288,251 | | | 411 | | | — | | | 381 | | | — | | | — |
Commercial real estate | | | 14,818 | | | — | | | — | | | — | | | — | | | — |
Church | | | 16,546 | | | 411 | | | — | | | 3,691 | | | — | | | — |
Construction | | | 3,125 | | | — | | | — | | | — | | | — | | | — |
Commercial – other | | | 199 | | | — | | | — | | | 63 | | | — | | | — |
Consumer | | | 21 | | | — | | | — | | | — | | | — | | | — |
Total | | | $396,054 | | | $822 | | | $— | | | $4,153 | | | $— | | | $— |
| | December 31, 2018 | ||||||||||||||||
| | Pass | | | Watch | | | Special Mention | | | Substandard | | | Doubtful | | | Loss | |
| | (In thousands) | ||||||||||||||||
Single family | | | $92,132 | | | $— | | | $35 | | | $10 | | | $— | | | $— |
Multi-family | | | 232,642 | | | — | | | — | | | 667 | | | — | | | — |
Commercial real estate | | | 5,800 | | | — | | | — | | | — | | | — | | | — |
Church | | | 19,678 | | | 672 | | | — | | | 4,746 | | | — | | | — |
Construction | | | 1,872 | | | — | | | — | | | — | | | — | | | — |
Commercial – other | | | 162 | | | — | | | — | | | 64 | | | — | | | — |
Consumer | | | 5 | | | — | | | — | | | — | | | — | | | — |
Total | | | $352,291 | | | $672 | | | $35 | | | $5,487 | | | $— | | | $— |
| | 2019 | | | 2018 | |
| | (In thousands) | ||||
Land | | | $572 | | | $572 |
Office buildings and improvements | | | 3,268 | | | 3,264 |
Rights of use assets | | | 727 | | | — |
Furniture, fixtures and equipment | | | 1,831 | | | 1,794 |
| | 6,398 | | | 5,630 | |
Less accumulated depreciation | | | (3,615) | | | (3,388) |
Office properties and equipment, net | | | $2,783 | | | $2,242 |
| | Year Ended December 31, 2019 | |
Cash paid for amounts included in the measurement of lease liabilities for operating leases: | | | $542 |
ROU assets obtained in exchange for lease liabilities | | | $727 |
Weighted average remaining lease term in months | | | 16 |
Weighted average discount rate | | | 2.75% |
Year ended December 31, 2020 | | | $555 |
Year ended December 31, 2021 | | | 195 |
Total Future Minimum Lease Payments | | | 750 |
Amounts Representing Interest | | | (15) |
Present Value of Net Future Minimum Lease Payments | | | $735 |
| | Fair Value Measurement | ||||||||||
| | Quoted Prices in Active Markets for Identical Assets (Level 1) | | | Significant Other Observable Inputs (Level 2) | | | Significant Unobservable Inputs (Level 3) | | | Total | |
| | (In thousands) | ||||||||||
At December 31, 2019: | | | | | | | | | ||||
Securities available-for-sale – federal agency mortgage-backed | | | $— | | | $7,956 | | | $— | | | $7,956 |
Securities available-for-sale – federal agency debt | | | — | | | 3,050 | | | — | | | 3,050 |
At December 31, 2018: | | | | | | | | | ||||
Securities available-for-sale – federal agency mortgage-backed | | | $— | | | $9,508 | | | $— | | | $9,508 |
Securities available-for-sale – federal agency debt | | | 1,979 | | | 3,235 | | | | | 5,214 |
| | December 31, 2019 | | | December 31, 2018 | |
| | (In thousands) | ||||
Impaired loans carried at fair value of collateral | | | $130 | | | $591 |
Real estate owned | | | — | | | 833 |
| | For the year ended December 31, | ||||
| | 2019 | | | 2018 | |
| | (In thousands) | ||||
Impaired loans carried at fair value of collateral | | | $— | | | $— |
Real estate owned | | | — | | | 45 |
Total | | | $— | | | $45 |
| | | | Fair Value Measurements at December 31, 2019 | |||||||||||
| | Carrying Value | | | Level 1 | | | Level 2 | | | Level 3 | | | Total | |
| | (In thousands) | |||||||||||||
Financial Assets: | | | | | | | | | | | |||||
Cash and cash equivalents | | | $15,566 | | | $15,566 | | | $— | | | $— | | | $15,566 |
Securities available-for-sale | | | 11,006 | | | — | | | 11,006 | | | — | | | 11,006 |
Loans receivable held for investment(1) | | | 397,847 | | | — | | | — | | | 404,923 | | | 404,923 |
Accrued interest receivable | | | 1,223 | | | 69 | | | 22 | | | 1,132 | | | 1,223 |
Financial Liabilities: | | | | | | | | | | | |||||
Deposits | | | $297,724 | | | $— | | | $289,629 | | | $— | | | $289,629 |
Federal Home Loan Bank advances | | | 84,000 | | | — | | | 84,997 | | | — | | | 84,997 |
Junior subordinated debentures | | | 4,335 | | | — | | | — | | | 3,734 | | | 3,734 |
Accrued interest payable | | | 384 | | | — | | | 377 | | | 7 | | | 384 |
| | | | Fair Value Measurements at December 31, 2018 | |||||||||||
| | Carrying Value | | | Level 1 | | | Level 2 | | | Level 3 | | | Total | |
| | (In thousands) | |||||||||||||
Financial Assets: | | | | | | | | | | | |||||
Cash and cash equivalents | | | $16,651 | | | $16,651 | | | $— | | | $— | | | $16,651 |
Securities available-for-sale | | | 14,722 | | | 1,979 | | | 12,743 | | | — | | | 14,722 |
Loans receivable held for sale | | | 6,231 | | | — | | | 6,270 | | | — | | | 6,270 |
Loans receivable held for investment | | | 355,556 | | | — | | | — | | | 354,792 | | | 354,792 |
Accrued interest receivable | | | 1,143 | | | 78 | | | 43 | | | 1,022 | | | 1,143 |
Financial Liabilities: | | | | | | | | | | | |||||
Deposits | | | $281,414 | | | $— | | | $269,418 | | | $— | | | $269,418 |
Federal Home Loan Bank advances | | | 70,000 | | | — | | | 69,933 | | | — | | | 69,933 |
Junior subordinated debentures | | | 5,100 | | | — | | | — | | | 4,481 | | | 4,481 |
Accrued interest payable | | | 334 | | | — | | | 324 | | | 10 | | | 334 |
(1) | The estimated value of loans held for investment at December 31, 2019 and 2018 reflect an exit price assumption. |
| | December 31, | ||||
| | 2019 | | | 2018 | |
| | (In thousands) | ||||
NOW account and other demand deposits | | | $9,768 | | | $10,307 |
Non-interest bearing demand deposits | | | 27,090 | | | 22,877 |
Money market deposits | | | 23,589 | | | 29,948 |
Passbook | | | 47,042 | | | 45,718 |
Certificates of deposit | | | 190,235 | | | 172,564 |
Total | | | $297,724 | | | $281,414 |
Maturity | | | Amount |
| | (In thousands | |
2020 | | | $168,441 |
2021 | | | 19,016 |
2022 | | | 1,806 |
2023 | | | 867 |
2024 | | | 105 |
Thereafter | | | — |
| | $190,235 |
| | At or For the Year Ended | ||||
| | 2019 | | | 2018 | |
| | (Dollars in thousands) | ||||
FHLB Advances: | | | | | ||
Average balance outstanding during the year | | | $77,049 | | | $74,729 |
Maximum amount outstanding at any month-end during the year | | | $84,000 | | | $98,000 |
Balance outstanding at end of year | | | $84,000 | | | $70,000 |
Weighted average interest rate at end of year | | | 2.32% | | | 2.51% |
Average cost of advances during the year | | | 2.42% | | | 2.13% |
Weighted average contractual maturity (in months) | | | 18 | | | 24 |
| | Amount | |
| | (In thousands) | |
2020 | | | $33,500 |
2021 | | | 22,500 |
2022 | | | 18,000 |
2023 | | | 5,000 |
2024 | | | 5,000 |
| | $84,000 |
| | Amount | |
| | (In thousands) | |
2020 | | | $1,020 |
2021 | | | 1,020 |
2022 | | | 1,020 |
2023 | | | 1,020 |
2024 | | | 255 |
| | $4,335 |
| | December 31, 2019 | | | December 31 2018 | |
| | (Dollars in thousands) | ||||
Allocated to participants | | | 1,024,429 | | | 1,036,809 |
Committed to be released | | | 10,416 | | | 10,580 |
Suspense shares | | | 603,876 | | | 646,033 |
Total ESOP shares | | | 1,638,721 | | | 1,693,422 |
Fair value of unearned shares | | | $930 | | | $678 |
| | 2019 | | | 2018 | |
| | (In thousands) | ||||
Current | | | | | ||
Federal | | | $(66) | | | $(110) |
State | | | 5 | | | 12 |
Deferred | | | | | ||
Federal | | | (225) | | | 68 |
State | | | (59) | | | 86 |
Change in valuation allowance | | | — | | | — |
Total | | | $(345) | | | $56 |
| | 2019 | | | 2018 | |
| | (In thousands) | ||||
Federal statutory rate times financial statement net (loss) income | | | $(115) | | | $183 |
Effect of: | | | | | ||
State taxes, net of federal benefit | | | (45) | | | 77 |
Change in federal rate | | | — | | | — |
Earnings from bank owned life insurance | | | (11) | | | (16) |
Low income housing credits | | | (198) | | | (212) |
Change in valuation allowance | | | — | | | — |
Other, net | | | 24 | | | 24 |
Total | | | $(345) | | | $56 |
| | 2019 | | | 2018 | |
| | (In thousands) | ||||
Deferred tax assets: | | | | | ||
Allowance for loan losses | | | $897 | | | $799 |
Real estate owned | | | — | | | 65 |
Accrued liabilities | | | 137 | | | 150 |
State income taxes | | | 36 | | | 34 |
Stock compensation | | | 202 | | | 165 |
Net operating loss carryforward | | | 3,614 | | | 3,887 |
Non-accrual loan interest | | | 1 | | | 3 |
Partnership investment | | | 173 | | | 140 |
General business credit | | | 1,859 | | | 1,661 |
Alternative minimum tax credit | | | 94 | | | 151 |
Unrealized appreciation AFS | | | — | | | 50 |
Other | | | 34 | | | 28 |
Total deferred tax assets | | | 7,047 | | | 7,133 |
Deferred tax liabilities: | | | | | ||
Section 481 Adjustments to bad debts | | | (660) | | | (980) |
Deferred loan fees/costs | | | (797) | | | (775) |
Basis difference on fixed assets | | | (15) | | | (35) |
Net unrealized appreciation on available-for-sale securities | | | (59) | | | — |
FHLB stock dividends | | | (266) | | | (266) |
Mortgage servicing rights | | | (3) | | | (5) |
Prepaid expenses | | | (27) | | | (27) |
Total deferred tax liabilities | | | (1,827) | | | (2,088) |
Net deferred tax assets | | | $5,220 | | | $5,045 |
| | 2019 | | | 2018 | |||||||
| | Number Outstanding | | | Weighted Average Exercise Price | | | Number Outstanding | | | Weighted Average Exercise Price | |
Outstanding at beginning of year | | | 537,500 | | | $2.19 | | | 537,500 | | | $2.19 |
Granted during the year | | | — | | | — | | | — | | | — |
Exercised during the year | | | — | | | — | | | — | | | — |
Forfeited or expired during the year | | | (82,500) | | | 4.98 | | | — | | | — |
Outstanding at end of year | | | 455,000 | | | $1.67 | | | 537,500 | | | $2.19 |
Exercisable at end of year | | | 275,000 | | | $1.70 | | | 267,500 | | | $2.71 |
| | Outstanding | | | Exercisable | ||||||||||||||||
Grant Date | | | Number Outstanding | | | Weighted Average Remaining Contractual Life | | | Weighted Average Exercise Price | | | Aggregate Intrinsic Value | | | Number Outstanding | | | Weighted Average Exercise Price | | | Aggregate Intrinsic Value |
January 21, 2010 | | | 5,000 | | | 0.05year | | | $6.00 | | | | | 5,000 | | | $6.00 | | | ||
February 24, 2016 | | | 450,000 | | | 6.15 years | | | $1.62 | | | | | 270,000 | | | $1.62 | | | ||
| | 455,000 | | | 6.08 years | | | $1.67 | | | $— | | | 275,000 | | | $1.70 | | | $— |
• | 4.5% CET1 to risk-weighted assets; |
• | 6.0% Tier 1 capital (that is, CET1 plus Additional Tier 1 capital) to risk-weighted assets; |
• | 8.0% Total capital (that is, Tier 1 capital plus Tier 2 capital) to risk-weighted assets; and |
• | 4.0% Tier 1 capital to average consolidated assets (known as the “leverage ratio”). |
| | Actual | | | Minimum Capital Requirements | | | Minimum Required To Be Well Capitalized Under Prompt Corrective Action Provisions | ||||||||||
| | Amount | | | Ratio | | | Amount | | | Ratio | | | Amount | | | Ratio | |
| | (Dollars in thousands) | ||||||||||||||||
December 31, 2019: | | | | | | | | | | | | | ||||||
Tier 1 (Leverage) | | | $48,541 | | | 11.56% | | | $16,798 | | | 4.00% | | | $20,997 | | | 5.00% |
Common Equity Tier 1 | | | $48,541 | | | 17.14% | | | $12,743 | | | 4.50% | | | $18,406 | | | 6.50% |
Tier 1 | | | $48,541 | | | 17.14% | | | $16,990 | | | 6.00% | | | $22,654 | | | 8.00% |
Total Capital | | | $51,790 | | | 18.29% | | | $22,654 | | | 8.00% | | | $28,318 | | | 10.00% |
December 31, 2018: | | | | | | | | | | | | | ||||||
Tier 1 (Leverage) | | | $49,433 | | | 12.03% | | | $16,439 | | | 4.00% | | | $20,549 | | | 5.00% |
Common Equity Tier 1 | | | $49,433 | | | 19.32% | | | $18,494 | | | 4.50% | | | $16,634 | | | 6.50% |
Tier 1 | | | $49,433 | | | 19.32% | | | $24,659 | | | 6.00% | | | $20,472 | | | 8.00% |
Total Capital | | | $52,417 | | | 20.48% | | | $32,879 | | | 8.00% | | | $25,590 | | | 10.00% |
| | 2019 | | | 2018 | |
| | (In thousands) | ||||
Commitments to make loans | | | $5,930 | | | $10,875 |
Unused lines of credit – variable rates | | | 1,970 | | | 1,491 |
| | December 31, | ||||
| | 2019 | | | 2018 | |
| | (In thousands) | ||||
Assets | | | | | ||
Cash and cash equivalents | | | $134 | | | $156 |
Investment in bank subsidiary | | | 50,594 | | | 51,221 |
Other assets | | | 2,512 | | | 2,225 |
Total assets | | | $53,240 | | | $53,602 |
Liabilities and stockholders’ equity | | | | | ||
Junior subordinated debentures | | | $4,335 | | | $5,100 |
Accrued expenses and other liabilities | | | 57 | | | 66 |
Stockholders’ equity | | | 48,848 | | | 48,436 |
Total liabilities and stockholders’ equity | | | $53,240 | | | $53,602 |
| | Years ended December 31, | ||||
| | 2019 | | | 2018 | |
| | (In thousands) | ||||
Interest income | | | $23 | | | $25 |
Interest expense | | | (247) | | | (243) |
Other expense | | | (720) | | | (469) |
Loss before income tax and undistributed subsidiary income | | | (944) | | | (687) |
Income tax benefit (expense) | | | 279 | | | 205 |
Equity in undistributed subsidiary income | | | 459 | | | 1,297 |
Net income | | | $(206) | | | $815 |
| | Years ended December 31, | ||||
| | 2019 | | | 2018 | |
| | (In thousands) | ||||
Cash flows from operating activities | | | | | ||
Net (loss) income | | | $(206) | | | $815 |
Adjustments to reconcile net (loss) income to net cash used in operating activities: | | | | | ||
Equity in undistributed subsidiary income | | | (459) | | | (1,297) |
Change in other assets | | | (287) | | | (210) |
Change in accrued expenses and other liabilities | | | (9) | | | (112) |
Net cash used in operating activities | | | (961) | | | (804) |
Cash flows from investing activities | | | | | ||
Dividends from bank subsidiary | | | 1,650 | | | 600 |
Net cash provided by investing activities | | | 1,650 | | | 600 |
Cash flows from financing activities | | | | | ||
Common stock repurchased for tax withholdings | | | (14) | | | (108) |
Repayments of borrowings | | | (765) | | | — |
Proceeds from repayment of ESOP loan | | | 68 | | | 68 |
Net cash used in financing activities | | | (711) | | | (40) |
Net change in cash and cash equivalents | | | (22) | | | (244) |
Beginning cash and cash equivalents | | | 156 | | | 400 |
Ending cash and cash equivalents | | | $134 | | | $156 |
| | 2019 | | | 2018 | |
| | (Dollars in thousands, except share and per share) | ||||
Net (loss) income | | | $(206) | | | $815 |
Less net income attributable to participating securities | | | — | | | (3) |
(Loss) income available to common stockholders | | | $(206) | | | $812 |
Weighted average common shares outstanding for basic earnings per common share | | | 26,833,693 | | | 26,755,405 |
Add: dilutive effects of unvested restricted stock awards | | | — | | | 7,044 |
Weighted average common shares outstanding for diluted earnings per common share | | | 26,833,693 | | | 26,762,449 |
(Loss) earnings per common share – basic | | | $(0.01) | | | $0.03 |
(Loss) earnings per common share – diluted | | | $(0.01) | | | $0.03 |
| | September 30, 2020 | | | December 31, 2019 | |
| | (Unaudited) | | | ||
Assets: | | | | | ||
Cash and due from banks | | | $44,740 | | | $3,016 |
Interest-bearing deposits in other banks | | | 24,976 | | | 12,550 |
Cash and cash equivalents | | | 69,716 | | | 15,566 |
Securities available-for-sale, at fair value | | | 10,372 | | | 11,006 |
Loans receivable held for sale, at lower of cost or fair value | | | 40,653 | | | — |
Loans receivable held for investment, net of allowance of $3,215 and $3,182 | | | 361,793 | | | 397,847 |
Accrued interest receivable | | | 1,325 | | | 1,223 |
Federal Home Loan Bank (FHLB) stock, at cost | | | 3,586 | | | 2,916 |
Office properties and equipment, net | | | 2,714 | | | 2,783 |
Bank owned life insurance | | | 3,135 | | | 3,100 |
Deferred tax assets, net | | | 5,309 | | | 5,220 |
Investment in affordable housing limited partnership | | | 84 | | | 163 |
Other assets | | | 530 | | | 545 |
Total assets | | | $499,217 | | | $440,369 |
| | | | |||
Liabilities and stockholders’ equity | | | | | ||
| | | | |||
Liabilities: | | | | | ||
Deposits | | | $325,336 | | | $297,724 |
FHLB advances | | | 115,500 | | | 84,000 |
Junior subordinated debentures | | | 3,570 | | | 4,335 |
Advance payments by borrowers for taxes and insurance | | | 1,541 | | | 1,033 |
Accrued expenses and other liabilities | | | 3,904 | | | 4,429 |
Total liabilities | | | 449,851 | | | 391,521 |
| | | | |||
Stockholders' Equity: | | | | | ||
Preferred stock, $.01 par value, authorized 1,000,000 shares; none issued or outstanding | | | — | | | — |
Common stock, $.01 par value, voting, authorized 50,000,000 shares at September 30, 2020 and December 31, 2019; issued 21,899,584 shares at September 30, 2020 and 21,729,249 shares at December 31, 2019; outstanding 19,281,758 shares at September 30, 2020 and 19,111,423 shares at December 31, 2019 | | | 219 | | | 218 |
Common stock, $.01 par value, non-voting, authorized 25,000,000 shares at September 30, 2020 and December 31, 2019; issued and outstanding 8,756,396 shares at September 30, 2020 and December 31, 2019 | | | 87 | | | 87 |
Additional paid-in capital | | | 46,750 | | | 46,426 |
Retained earnings | | | 8,364 | | | 8,425 |
Unearned Employee Stock Ownership Plan (ESOP) shares | | | (909) | | | (959) |
Accumulated other comprehensive income (loss), net of tax | | | 181 | | | (23) |
Treasury stock-at cost, 2,617,826 shares at September 30, 2020 and at December 31, 2019 | | | (5,326) | | | (5,326) |
Total stockholders’ equity | | | 49,366 | | | 48,848 |
Total liabilities and stockholders’ equity | | | $499,217 | | | $440,369 |
| | Three Months Ended September 30, | | | Nine Months Ended September 30, | |||||||
| | 2020 | | | 2019 | | | 2020 | | | 2019 | |
| | (In thousands, except per share) | ||||||||||
Interest income: | | | | | | | | | ||||
Interest and fees on loans receivable | | | $4,438 | | | $3,731 | | | $13,226 | | | $11,687 |
Interest on mortgage-backed and other securities | | | 59 | | | 90 | | | 194 | | | 283 |
Other interest income | | | 77 | | | 194 | | | 293 | | | 503 |
Total interest income | | | 4,574 | | | 4,015 | | | 13,713 | | | 12,473 |
| | | | | | | | |||||
Interest expense: | | | | | | | | | ||||
Interest on deposits | | | 631 | | | 1,105 | | | 2,653 | | | 3,229 |
Interest on borrowings | | | 566 | | | 518 | | | 1,754 | | | 1,577 |
Total interest expense | | | 1,197 | | | 1,623 | | | 4,407 | | | 4,806 |
| | | | | | | | |||||
Net interest income | | | 3,377 | | | 2,392 | | | 9,306 | | | 7,667 |
Loan loss provision (recapture) | | | — | | | 47 | | | 29 | | | (301) |
Net interest income after loan loss provision (recapture) | | | 3,377 | | | 2,345 | | | 9,277 | | | 7,968 |
| | | | | | | | |||||
Non-interest income: | | | | | | | | | ||||
Service charges | | | 93 | | | 116 | | | 331 | | | 353 |
Gain on sale of loans | | | 76 | | | 204 | | | 199 | | | 204 |
CDFI Grant | | | — | | | — | | | — | | | 233 |
Other | | | 37 | | | 24 | | | 115 | | | 69 |
Total non-interest income | | | 206 | | | 344 | | | 645 | | | 859 |
| | | | | | | | |||||
Non-interest expense: | | | | | | | | | ||||
Compensation and benefits | | | 1,909 | | | 1,876 | | | 5,947 | | | 5,633 |
Occupancy expense | | | 332 | | | 325 | | | 967 | | | 945 |
Information services | | | 242 | | | 231 | | | 700 | | | 657 |
Professional services | | | 840 | | | 335 | | | 1,675 | | | 909 |
Office services and supplies | | | 97 | | | 72 | | | 260 | | | 207 |
Loan related expenses | | | 41 | | | 58 | | | 62 | | | 116 |
Corporate insurance | | | 30 | | | 32 | | | 94 | | | 101 |
Amortization of investment in affordable housing limited partnership | | | 26 | | | 36 | | | 79 | | | 134 |
Other | | | 215 | | | 179 | | | 499 | | | 524 |
Total non-interest expense | | | 3,732 | | | 3,144 | | | 10,283 | | | 9,226 |
| | | | | | | | |||||
Loss before income taxes | | | (149) | | | (455) | | | (361) | | | (399) |
Income tax expense (benefit) | | | 95 | | | (176) | | | (300) | | | (262) |
Net loss | | | $(244) | | | $(279) | | | $(61) | | | $(137) |
| | | | | | | | |||||
Other comprehensive (loss) income, net of tax: | | | | | | | | | ||||
Unrealized (losses) gains on securities available-for-sale arising during the period | | | $(40) | | | $64 | | | $290 | | | $417 |
Income tax (benefit) expense | | | (12) | | | 19 | | | 86 | | | 123 |
Other comprehensive (loss) income, net of tax | | | (28) | | | 45 | | | 204 | | | 294 |
| | | | | | | | |||||
Comprehensive (loss) income | | | $(272) | | | $(234) | | | $143 | | | $157 |
| | | | | | | | |||||
Loss earnings per common share-basic | | | $(0.01) | | | $(0.01) | | | $— | | | $(0.01) |
Loss earnings per common share-diluted | | | $(0.01) | | | $(0.01) | | | $— | | | $(0.01) |
| | Nine Months Ended September 30, | ||||
| | 2020 | | | 2019 | |
| | (In thousands) | ||||
Cash flows from operating activities: | | | | | ||
Net loss | | | $(61) | | | $(137) |
Adjustments to reconcile net loss to net cash (used in) provided by operating activities: | | | | | ||
Loan loss provision (recapture) | | | 29 | | | (301) |
Provision for losses on REOs | | | — | | | 13 |
Depreciation | | | 170 | | | 171 |
Net amortization of deferred loan origination costs | | | 183 | | | 160 |
Net amortization of premiums on mortgage-backed securities | | | 30 | | | 19 |
Amortization of investment in affordable housing limited partnership | | | 79 | | | 134 |
Director compensation expense-common stock | | | 45 | | | 52 |
Stock-based compensation expense | | | 279 | | | 182 |
ESOP compensation expense | | | 50 | | | 47 |
Earnings on bank owned life insurance | | | (35) | | | (39) |
Originations of loans receivable held for sale | | | (118,626) | | | (15,182) |
Proceeds from sales of loans receivable held for sale | | | 77,642 | | | 22,970 |
Repayments on loans receivable held for sale | | | 530 | | | 103 |
Gain on sale of loans receivable held for sale | | | (199) | | | (204) |
Change in assets and liabilities: | | | | | ||
Net change in deferred taxes | | | (175) | | | (209) |
Net change in accrued interest receivable | | | (102) | | | (39) |
Net change in other assets | | | 15 | | | 5 |
Net change in advance payments by borrowers for taxes and insurance | | | 508 | | | 473 |
Net change in accrued expenses and other liabilities | | | (125) | | | 322 |
Net cash (used in) provided by operating activities | | | (39,763) | | | 8,540 |
| | | | |||
Cash flows from investing activities: | | | | | ||
Net change in loans receivable held for investment | | | 35,843 | | | (8,735) |
Principal payments on available-for-sale securities | | | 1,744 | | | 1,450 |
Purchases of available-for-sale municipal bonds | | | (850) | | | — |
Proceeds from sales of REO | | | — | | | 820 |
Purchase of FHLB stock | | | (670) | | | — |
Purchase of office properties and equipment | | | (501) | | | (33) |
Net cash provided by (used in) investing activities | | | 35,566 | | | (6,498) |
| | | | |||
Cash flows from financing activities: | | | | | ||
Net change in deposits | | | 27,612 | | | (1,347) |
Proceeds from FHLB advances | | | 66,000 | | | 13,000 |
Repayments of FHLB advances | | | (34,500) | | | (8,000) |
Payment for tax withholding for vesting of restricted stock | | | — | | | (14) |
Repayments of junior subordinated debentures | | | (765) | | | (510) |
Net cash provided by financing activities | | | 58,347 | | | 3,129 |
| | | | |||
Net change in cash and cash equivalents | | | 54,150 | | | 5,171 |
Cash and cash equivalents at beginning of the period | | | 15,566 | | | 16,651 |
Cash and cash equivalents at end of the period | | | $69,716 | | | $21,822 |
| | | | |||
Supplemental disclosures of cash flow information: | | | | | ||
Cash paid for interest | | | $4,530 | | | $4,710 |
Cash paid for income taxes | | | 8 | | | 13 |
Supplemental disclosures of non-cash investing and financing: | | | | | ||
Transfers of loans receivable held for sale to loans receivable held for investment | | | $— | | | $1,064 |
Transfers of loans receivable held for investment to loans receivable held for sale | | | — | | | 10,684 |
Common stock exchanged for payment of tax withholding | | | — | | | 14 |
Initial Recognition of Operating Lease Right-to-Use Assets | | | — | | | 1,120 |
Initial Recognition of Operating Lease Liabilities | | | — | | | 1,120 |
| | Three-Month Period Ended September 30, 2020 and 2019 | ||||||||||||||||||||||
| | Common Stock Voting | | | Common Stock Non- Voting | | | Additional Paid-in Capital | | | Accumulated Other Comprehensive (Loss) Income | | | Retained Earnings (Substantially Restricted) | | | Unearned ESOP Shares | | | Treasury Stock | | | Total Stockholders’ Equity | |
| | (In thousands) | ||||||||||||||||||||||
Balance at July 1, 2020 | | | $219 | | | $87 | | | $46,650 | | | $209 | | | $8,608 | | | $(927) | | | $(5,326) | | | $49,520 |
Net loss for the three months ended September 30, 2020 | | | — | | | — | | | — | | | — | | | (244) | | | — | | | — | | | (244) |
Release of unearned ESOP shares | | | — | | | — | | | — | | | — | | | — | | | 18 | | | — | | | 18 |
Restricted stock Compensation expense | | | — | | | — | | | 90 | | | — | | | — | | | — | | | — | | | 90 |
Stock option compensation expense | | | — | | | — | | | 10 | | | — | | | — | | | — | | | — | | | 10 |
Other comprehensive loss, net of tax | | | — | | | — | | | — | | | (28) | | | — | | | — | | | — | | | (28) |
Balance at September 30, 2020 | | | $219 | | | $87 | | | $46,750 | | | $181 | | | $8,364 | | | $(909) | | | $(5,326) | | | $49,366 |
| | | | | | | | | | | | | | | | |||||||||
Balance at July 1, 2019 | | | $218 | | | $87 | | | $46,292 | | | $(34) | | | $8,773 | | | $(994) | | | $(5,326) | | | $49,016 |
Net loss for the three months ended September 30, 2019 | | | — | | | — | | | — | | | — | | | (279) | | | — | | | — | | | (279) |
Release of unearned ESOP shares | | | — | | | — | | | 2 | | | — | | | — | | | 17 | | | — | | | 19 |
Restricted stock Compensation expense | | | — | | | — | | | 63 | | | — | | | — | | | — | | | — | | | 63 |
Stock option compensation expense | | | — | | | — | | | 10 | | | — | | | — | | | — | | | — | | | 10 |
Common stock repurchased for tax withholdings | | | — | | | — | | | (14) | | | — | | | — | | | — | | | — | | | (14) |
Other comprehensive income, net of tax | | | — | | | — | | | — | | | 45 | | | — | | | — | | | — | | | 45 |
Balance at September 30, 2019 | | | $218 | | | $87 | | | $46,353 | | | $11 | | | $8,494 | | | $(977) | | | $(5,326) | | | $48,860 |
| | Nine-Month Period Ended September 30, 2020 and 2019 | ||||||||||||||||||||||
| | Common Stock Voting | | | Common Stock Non- Voting | | | Additional Paid-in Capital | | | Accumulated Other Comprehensive (Loss) Income | | | Retained Earnings (Substantially Restricted) | | | Unearned ESOP Shares | | | Treasury Stock | | | Total Stockholders’ Equity | |
| | (In thousands) | ||||||||||||||||||||||
Balance at January 1, 2020 | | | $218 | | | $87 | | | $46,426 | | | $(23) | | | $8,425 | | | $(959) | | | $(5,326) | | | $48,848 |
Net loss for the nine months ended September 30, 2020 | | | — | | | — | | | — | | | — | | | (61) | | | — | | | — | | | (61) |
Release of unearned ESOP shares | | | — | | | — | | | — | | | — | | | — | | | 50 | | | — | | | 50 |
Restricted stock Compensation expense | | | 1 | | | — | | | 250 | | | — | | | — | | | — | | | — | | | 251 |
Stock awarded to directors | | | — | | | — | | | 45 | | | — | | | — | | | — | | | — | | | 45 |
Stock option compensation expense | | | — | | | — | | | 29 | | | — | | | — | | | — | | | — | | | 29 |
Other comprehensive income, net of tax | | | — | | | — | | | — | | | 204 | | | — | | | — | | | — | | | 204 |
Balance at September 30, 2020 | | | $219 | | | $87 | | | $46,750 | | | $181 | | | $8,364 | | | $(909) | | | $(5,326) | | | $49,366 |
Balance at January 1, 2019 | | | $213 | | | $87 | | | $46,141 | | | $(283) | | | $8,631 | | | $(1,027) | | | $(5,326) | | | $48,436 |
Net loss for the nine months ended September 30, 2019 | | | — | | | — | | | — | | | — | | | (137) | | | — | | | — | | | (137) |
Release of unearned ESOP shares | | | — | | | — | | | (3) | | | — | | | — | | | 50 | | | — | | | 47 |
Restricted stock Compensation expense | | | 5 | | | — | | | 148 | | | — | | | — | | | — | | | — | | | 153 |
Stock awarded to directors | | | — | | | — | | | 52 | | | — | | | — | | | — | | | — | | | 52 |
Stock option compensation expense | | | — | | | — | | | 29 | | | — | | | — | | | — | | | — | | | 29 |
Common stock repurchased for tax withholdings | | | — | | | — | | | (14) | | | — | | | — | | | — | | | — | | | (14) |
Other comprehensive loss, net of tax | | | — | | | — | | | — | | | 294 | | | — | | | — | | | — | | | 294 |
Balance at September 30, 2019 | | | $218 | | | $87 | | | $46,353 | | | $11 | | | $8,494 | | | $(977) | | | $(5,326) | | | $48,860 |
| | Period ended, | ||||
| | September 30, 2020 | | | December 31, 2019 | |
| | (Dollars in thousands, except per share) | ||||
Net interest income | | | $17,817 | | | $23,606 |
Net income | | | $2,090 | | | $3,241 |
| | | | |||
Basic earnings per share | | | $0.04 | | | $0.06 |
Diluted earnings per share | | | $0.04 | | | $0.06 |
| | For the three months ended September 30, | | | For the nine months ended September 30, | |||||||
| | 2020 | | | 2019 | | | 2020 | | | 2019 | |
| | (Dollars in thousands, except per share) | ||||||||||
Net loss | | | $(244) | | | $(279) | | | $(61) | | | $(137) |
Less net loss attributable to participating securities | | | (2) | | | (4) | | | (1) | | | (2) |
Loss available to common stockholders | | | $(242) | | | $(275) | | | $(60) | | | $(135) |
| | | | | | | | |||||
Weighted average common shares outstanding for basic loss per common share | | | 27,224,344 | | | 26,907,546 | | | 27,114,022 | | | 26,782,325 |
Add: dilutive effects of assumed exercises of stock options | | | — | | | — | | | — | | | — |
Add: dilutive effects of unvested restricted stock awards | | | — | | | — | | | — | | | — |
Weighted average common shares outstanding for diluted loss per common share | | | 27,224,344 | | | 26,907,546 | | | 27,114,022 | | | 26,782,325 |
| | | | | | | | |||||
Loss per common share – basic | | | $(0.01) | | | $(0.01) | | | $(0.00) | | | $(0.01) |
Loss per common share – diluted | | | $(0.01) | | | $(0.01) | | | $(0.00) | | | $(0.01) |
| | Amortized Cost | | | Gross Unrealized Gains | | | Gross Unrealized Losses | | | Fair Value | |
| | (In thousands) | ||||||||||
September 30, 2020: | | | | | | | | | ||||
Federal agency mortgage-backed securities | | | $6,182 | | | $278 | | | $— | | | $6,460 |
Federal agency debt | | | 2,850 | | | 208 | | | — | | | 3,058 |
Municipal bonds | | | 850 | | | 4 | | | — | | | 854 |
Total available-for-sale securities | | | $9,882 | | | $490 | | | $— | | | $10,372 |
December 31, 2019: | | | | | | | | | ||||
Federal agency mortgage-backed securities | | | $7,792 | | | $164 | | | $— | | | $7,956 |
Federal agency debt | | | 3,014 | | | 36 | | | — | | | 3,050 |
Total available-for-sale securities | | | $10,806 | | | $200 | | | $— | | | $11,006 |
| | September 30, 2020 | | | December 31, 2019 | |
| | (In thousands) | ||||
Gross loans receivable before deferred loan origination costs | | | $40,503 | | | $— |
Net deferred loan origination costs | | | 150 | | | — |
Loans receivable held for sale, net | | | $40,653 | | | $— |
| | September 30, 2020 | | | December 31, 2019 | |
| | (In thousands) | ||||
Real estate: | | | | | ||
Single family | | | $53,976 | | | $72,883 |
Multi-family | | | 269,874 | | | 287,378 |
Commercial real estate | | | 20,025 | | | 14,728 |
Church | | | 17,789 | | | 21,301 |
Construction | | | 1,672 | | | 3,128 |
Commercial – other | | | 302 | | | 262 |
Consumer | | | 8 | | | 21 |
Gross loans receivable before deferred loan costs and premiums | | | 363,646 | | | 399,701 |
Unamortized net deferred loan costs and premiums | | | 1,362 | | | 1,328 |
Gross loans receivable | | | 365,008 | | | 401,029 |
Allowance for loan losses | | | (3,215) | | | (3,182) |
Loans receivable, net | | | $361,793 | | | $397,847 |
| | Three Months Ended September 30, 2020 | ||||||||||||||||||||||
| | Real Estate | | | ||||||||||||||||||||
| | Single family | | | Multi- family | | | Commercial real estate | | | Church | | | Construction | | | Commercial – other | | | Consumer | | | Total | |
| | (In thousands) | ||||||||||||||||||||||
Beginning balance | | | $312 | | | $2,424 | | | $169 | | | $282 | | | $22 | | | $6 | | | $— | | | $3,215 |
Provision for (recapture of) loan losses | | | 9 | | | 1 | | | 17 | | | (28) | | | — | | | (1) | | | 2 | | | — |
Recoveries | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — |
Loans charged off | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — |
Ending balance | | | $321 | | | $2,425 | | | $186 | | | $254 | | | $22 | | | $5 | | | $2 | | | $3,215 |
| | Three Months Ended September 30, 2019 | ||||||||||||||||||||||
| | Real Estate | | | ||||||||||||||||||||
| | Single family | | | Multi- family | | | Commercial real estate | | | Church | | | Construction | | | Commercial – other | | | Consumer | | | Total | |
| | (In thousands) | ||||||||||||||||||||||
Beginning balance | | | $328 | | | $1,932 | | | $58 | | | $401 | | | $44 | | | $5 | | | $3 | | | $2,771 |
Provision for (recapture of) loan losses | | | — | | | 66 | | | — | | | (24) | | | 6 | | | — | | | (1) | | | 47 |
Recoveries | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — |
Loans charged off | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — |
Ending balance | | | $328 | | | $1,998 | | | $58 | | | $377 | | | $50 | | | $5 | | | $2 | | | $2,818 |
| | Nine Months Ended September 30, 2020 | ||||||||||||||||||||||
| | Real Estate | | | ||||||||||||||||||||
| | Single family | | | Multi- family | | | Commercial real estate | | | Church | | | Construction | | | Commercial – other | | | Consumer | | | Total | |
| | (In thousands) | ||||||||||||||||||||||
Beginning balance | | | $312 | | | $2,319 | | | $133 | | | $362 | | | $48 | | | $7 | | | $1 | | | $3,182 |
Provision for (recapture of) loan losses | | | 5 | | | 106 | | | 53 | | | (108) | | | (26) | | | (2) | | | 1 | | | 29 |
Recoveries | | | 4 | | | — | | | — | | | — | | | — | | | — | | | — | | | 4 |
Loans charged off | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — |
Ending balance | | | $321 | | | $2,425 | | | $186 | | | $254 | | | $22 | | | $5 | | | $2 | | | $3,215 |
| | Nine Months Ended September 30, 2019 | ||||||||||||||||||||||
| | Real Estate | | | ||||||||||||||||||||
| | Single family | | | Multi- family | | | Commercial real estate | | | Church | | | Construction | | | Commercial – other | | | Consumer | | | Total | |
| | (In thousands) | ||||||||||||||||||||||
Beginning balance | | | $369 | | | $1,880 | | | $52 | | | $603 | | | $19 | | | $6 | | | $— | | | $2,929 |
Provision for (recapture of) loan losses | | | (41) | | | 118 | | | 6 | | | (416) | | | 31 | | | (1) | | | 2 | | | (301) |
Recoveries | | | — | | | — | | | — | | | 190 | | | — | | | — | | | — | | | 190 |
Loans charged off | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — |
Ending balance | | | $328 | | | $1,998 | | | $58 | | | $377 | | | $50 | | | $5 | | | $2 | | | $2,818 |
| | September 30, 2020 | ||||||||||||||||||||||
| | Real Estate | | | ||||||||||||||||||||
| | Single family | | | Multi- family | | | Commercial real estate | | | Church | | | Construction | | | Commercial – other | | | Consumer | | | Total | |
| | (In thousands) | ||||||||||||||||||||||
Allowance for loan losses: | | | | | | | | | | | | | | | | | ||||||||
Ending allowance balance attributable to loans: | | | | | | | | | | | | | | | | | �� | |||||||
Individually evaluated for impairment | | | $91 | | | $— | | | $— | | | $56 | | | $— | | | $1 | | | $— | | | $148 |
Collectively evaluated for impairment | | | 230 | | | 2,425 | | | 186 | | | 198 | | | 22 | | | 4 | | | 2 | | | 3,067 |
Total ending allowance balance | | | $321 | | | $2,425 | | | $186 | | | $254 | | | $22 | | | $5 | | | $2 | | | $3,215 |
Loans: | | | | | | | | | | | | | | | | | ||||||||
Loans individually evaluated for impairment | | | $586 | | | $304 | | | $— | | | $3,860 | | | $— | | | $49 | | | $— | | | $4,799 |
Loans collectively evaluated for impairment | | | 53,548 | | | 271,071 | | | 20,086 | | | 13,571 | | | 1,672 | | | 253 | | | 8 | | | 360,209 |
Total ending loans balance | | | $54,134 | | | $271,375 | | | $20,086 | | | $17,431 | | | $1,672 | | | $302 | | | $8 | | | $365,008 |
| | December 31, 2019 | ||||||||||||||||||||||
| | Real Estate | | | ||||||||||||||||||||
| | Single family | | | Multi- family | | | Commercial real estate | | | Church | | | Construction | | | Commercial – other | | | Consumer | | | Total | |
| | (In thousands) | ||||||||||||||||||||||
Allowance for loan losses: | | | | | | | | | | | | | | | | | ||||||||
Ending allowance balance attributable to loans: | | | | | | | | | | | | | | | | | ||||||||
Individually evaluated for impairment | | | $60 | | | $— | | | $— | | | $85 | | | $— | | | $2 | | | $— | | | $147 |
Collectively evaluated for impairment | | | 252 | | | 2,319 | | | 133 | | | 277 | | | 48 | | | 5 | | | 1 | | | 3,035 |
Total ending allowance balance | | | $312 | | | $2,319 | | | $133 | | | $362 | | | $48 | | | $7 | | | $1 | | | $3,182 |
Loans: | | | | | | | | | | | | | | | | | ||||||||
Loans individually evaluated for impairment | | | $611 | | | $313 | | | $— | | | $4,356 | | | $— | | | $63 | | | $— | | | $5,343 |
Loans collectively evaluated for impairment | | | 72,501 | | | 288,730 | | | 14,818 | | | 16,292 | | | 3,125 | | | 199 | | | 21 | | | 395,686 |
Total ending loans balance | | | $73,112 | | | $289,043 | | | $14,818 | | | $20,648 | | | $3,125 | | | $262 | | | $21 | | | $401,029 |
| | September 30, 2020 | | | December 31, 2019 | |||||||||||||
| | Unpaid Principal Balance | | | Recorded Investment | | | Allowance for Loan Losses Allocated | | | Unpaid Principal Balance | | | Recorded Investment | | | Allowance for Loan Losses Allocated | |
| | (In thousands) | ||||||||||||||||
With no related allowance recorded: | | | | | | | | | | | | | ||||||
Single family | | | $9 | | | $8 | | | $— | | | $— | | | $— | | | $— |
Multi-family | | | $304 | | | $304 | | | $— | | | 313 | | | 313 | | | — |
Church | | | $2,546 | | | $1,999 | | | $— | | | 3,491 | | | 2,446 | | | — |
With an allowance recorded: | | | | | | | | | | | | | ||||||
Single family | | | 578 | | | 578 | | | 91 | | | 593 | | | 593 | | | 60 |
Church | | | 1,861 | | | 1,861 | | | 56 | | | 1,928 | | | 1,928 | | | 85 |
Commercial – other | | | 50 | | | 49 | | | 1 | | | 63 | | | 63 | | | 2 |
Total | | | $5,348 | | | $4,799 | | | $148 | | | $6,388 | | | $5,343 | | | $147 |
| | Three Months Ended September 30, 2020 | | | Three Months Ended September 30, 2019 | |||||||
| | Average Recorded Investment | | | Cash Basis Interest Income Recognized | | | Average Recorded Investment | | | Cash Basis Interest Income Recognized | |
| | (In thousands) | ||||||||||
Single family | | | $589 | | | $7 | | | $625 | | | $7 |
Multi-family | | | 305 | | | 5 | | | 317 | | | 6 |
Church | | | 3,938 | | | 67 | | | 4,678 | | | 76 |
Commercial – other | | | 50 | | | 1 | | | 63 | | | 1 |
Total | | | $4,882 | | | $80 | | | $5,683 | | | $90 |
| | Nine Months Ended September 30, 2020 | | | Nine Months Ended September 30, 2019 | |||||||
| | Average Recorded Investment | | | Cash Basis Interest Income Recognized | | | Average Recorded Investment | | | Cash Basis Interest Income Recognized | |
| | (In thousands) | ||||||||||
Single family | | | $596 | | | $22 | | | $631 | | | $22 |
Multi-family | | | 308 | | | 16 | | | 320 | | | 17 |
Church | | | 4,094 | | | 376 | | | 5,206 | | | 594 |
Commercial – other | | | 57 | | | 3 | | | 63 | | | 3 |
Total | | | $5,055 | | | $417 | | | $6,220 | | | $636 |
| | September 30, 2020 | ||||||||||||||||
| | 30-59 Days Past Due | | | 60-89 Days Past Due | | | Greater than 90 Days Past Due | | | Total Past Due | | | Current | | | Total | |
| | (In thousands) | ||||||||||||||||
Loans receivable held for investment: | | | | | | | | | | | | | ||||||
Single family | | | $76 | | | $8 | | | $— | | | $84 | | | $54,050 | | | $54,134 |
Multi-family | | | — | | | — | | | — | | | — | | | 271,375 | | | 271,375 |
Commercial real estate | | | — | | | — | | | — | | | — | | | 20,086 | | | 20,086 |
Church | | | — | | | — | | | — | | | — | | | 17,431 | | | 17,431 |
Construction | | | — | | | — | | | — | | | — | | | 1,672 | | | 1,672 |
Commercial - other | | | — | | | — | | | — | | | — | | | 302 | | | 302 |
Consumer | | | — | | | — | | | — | | | — | | | 8 | | | 8 |
Total | | | $76 | | | $8 | | | $— | | | $84 | | | $364,924 | | | $365,008 |
| | December 31, 2019 | ||||||||||||||||
| | 30-59 Days Past Due | | | 60-89 Days Past Due | | | Greater than 90 Days Past Due | | | Total Past Due | | | Current | | | Total | |
| | (In thousands) | ||||||||||||||||
Loans receivable held for investment: | | | | | | | | | | | | | ||||||
Single family | | | $18 | | | $— | | | $— | | | $18 | | | $73,094 | | | $73,112 |
Multi-family | | | — | | | — | | | — | | | — | | | 289,043 | | | 289,043 |
Commercial real estate | | | — | | | — | | | — | | | — | | | 14,818 | | | 14,818 |
Church | | | — | | | — | | | — | | | — | | | 20,648 | | | 20,648 |
Construction | | | — | | | — | | | — | | | — | | | 3,125 | | | 3,125 |
Commercial – other | | | — | | | — | | | — | | | — | | | 262 | | | 262 |
Consumer | | | — | | | — | | | — | | | — | | | 21 | | | 21 |
Total | | | $18 | | | $— | | | $— | | | $18 | | | $401,011 | | | $401,029 |
| | September 30, 2020 | | | December 31, 2019 | |
| | (In thousands) | ||||
Loans receivable held for investment: | | | | | ||
Single-family residence | | | $8 | | | $18 |
Church | | | $812 | | | 406 |
Total non-accrual loans | | | $820 | | | $424 |
• | Watch. Loans classified as watch exhibit weaknesses that could threaten the current net worth and paying capacity of the obligors. Watch graded loans are generally performing and are not more than 59 days past due. A watch rating is used when a material deficiency exists but correction is anticipated within an acceptable time frame. |
• | Special Mention. Loans classified as special mention have a potential weakness that deserves management's close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the loan or of the institution's credit position at some future date. |
• | Substandard. Loans classified as substandard are inadequately protected by the current net worth and paying capacity of the obligor or of the collateral pledged, if any. Loans so classified have a well-defined weakness or weaknesses that jeopardize the liquidation of the debt. They are characterized by the distinct possibility that the institution will sustain some loss if the deficiencies are not corrected. |
• | Doubtful. Loans classified as doubtful have all the weaknesses inherent in those classified as substandard, with the added characteristic that the weaknesses make collection or liquidation in full, on the basis of currently existing facts, conditions, and values, highly questionable and improbable. |
• | Loss. Loans classified as loss are considered uncollectible and of such little value that to continue to carry the loan as an active asset is no longer warranted. |
| | September 30, 2020 | ||||||||||||||||
| | Pass | | | Watch | | | Special Mention | | | Substandard | | | Doubtful | | | Loss | |
| | (In thousands) | ||||||||||||||||
Single family | | | $54,127 | | | $— | | | $— | | | $7 | | | $— | | | $— |
Multi-family | | | 271,008 | | | — | | | — | | | 367 | | | — | | | — |
Commercial real estate | | | 18,590 | | | 1,496 | | | — | | | — | | | — | | | — |
Church | | | 13,982 | | | 662 | | | — | | | 2,787 | | | — | | | — |
Construction | | | 1,672 | | | — | | | — | | | — | | | — | | | — |
Commercial – other | | | 252 | | | — | | | — | | | 50 | | | — | | | — |
Consumer | | | 8 | | | — | | | — | | | — | | | — | | | — |
Total | | | $359,639 | | | $2,158 | | | $— | | | $3,211 | | | $— | | | $— |
| | December 31, 2019 | ||||||||||||||||
| | Pass | | | Watch | | | Special Mention | | | Substandard | | | Doubtful | | | Loss | |
| | (In thousands) | ||||||||||||||||
Single family | | | $73,094 | | | $— | | | $— | | | $18 | | | $— | | | $— |
Multi-family | | | 288,251 | | | 411 | | | — | | | 381 | | | — | | | — |
Commercial real estate | | | 14,818 | | | — | | | — | | | — | | | — | | | — |
Church | | | 16,546 | | | 411 | | | — | | | 3,691 | | | — | | | — |
Construction | | | 3,125 | | | — | | | — | | | — | | | — | | | — |
Commercial – other | | | 199 | | | — | | | — | | | 63 | | | — | | | — |
Consumer | | | 21 | | | — | | | — | | | — | | | — | | | — |
Total | | | $396,054 | | | $822 | | | $— | | | $4,153 | | | $— | | | $— |
| | Quarter ended September 30, 2020 | | | Nine Months ended September 30, 2020 | |
Cash paid for amounts included in the measurement of lease liabilities for operating leases: | | | $88 | | | $262 |
Weighted average remaining lease term in months | | | | | 7 | |
Weighted average discount rate | | | | | 2.75% |
Three months ended December 31, 2020 | | | $140 |
Year ended December 31, 2021 | | | 195 |
Total Future Minimum Lease Payments | | | 335 |
Amounts Representing Interest | | | (3) |
Present Value of Net Future Minimum Lease Payments | | | $332 |
| | Fair Value Measurement | ||||||||||
| | Quoted Prices in Active Markets for Identical Assets (Level 1) | | | Significant Other Observable Inputs (Level 2) | | | Significant Unobservable Inputs (Level 3) | | | Total | |
| | (In thousands) | ||||||||||
At September 30, 2020: | | | | | | | | | ||||
Securities available-for-sale – federal agency mortgage-backed | | | $— | | | $6,460 | | | $— | | | $6,460 |
Securities available-for-sale – federal agency debt | | | — | | | 3,058 | | | — | | | 3,058 |
Municipal bonds | | | — | | | 854 | | | — | | | 854 |
At December 31, 2019: | | | | | | | | | ||||
Securities available-for-sale – federal agency mortgage-backed | | | $— | | | $7,956 | | | $— | | | $7,956 |
Securities available-for-sale – federal agency debt | | | — | | | 3,050 | | | — | | | 3,050 |
| | September 30, 2020 | | | December 31, 2019 | |
| | (In thousands) | ||||
Impaired loans carried at fair value of collateral | | | $ — | | | $130 |
| | | | Fair Value Measurements at September 30, 2020 | |||||||||||
| | Carrying Value | | | Level 1 | | | Level 2 | | | Level 3 | | | Total | |
| | (In thousands) | |||||||||||||
Financial Assets: | | | | | | | | | | | |||||
Loans receivable held for sale | | | $40,653 | | | $— | | | $40,667 | | | $— | | | $40,667 |
Loans receivable held for investment | | | 361,793 | | | — | | | — | | | 366,160 | | | 366,160 |
| | | | | | | | | | ||||||
Financial Liabilities: | | | | | | | | | | | |||||
Time Deposits | | | $147,703 | | | $— | | | $148,380 | | | $— | | | $148,380 |
Federal Home Loan Bank advances | | | 115,500 | | | — | | | 119,334 | | | — | | | 119,334 |
Junior subordinated debentures | | | 3,570 | | | — | | | — | | | 3,029 | | | 3,029 |
| | | | Fair Value Measurements at December 31, 2019 | |||||||||||
| | Carrying Value | | | Level 1 | | | Level 2 | | | Level 3 | | | Total | |
| | (In thousands) | |||||||||||||
Financial Assets: | | | | | | | | | | | |||||
Loans receivable held for sale | | | $— | | | $— | | | $— | | | $— | | | $— |
Loans receivable held for investment | | | 397,847 | | | — | | | — | | | 404,923 | | | 404,923 |
| | | | | | | | | | ||||||
Financial Liabilities: | | | | | | | | | | | |||||
Time Deposits | | | $190,235 | | | $— | | | $190,353 | | | $— | | | $190,353 |
Federal Home Loan Bank advances | | | 84,000 | | | — | | | 84,997 | | | — | | | 84,997 |
Junior subordinated debentures | | | 4,335 | | | — | | | — | | | 3,734 | | | 3,734 |
| | Nine Months Ended September 30, 2020 | | | Nine Months Ended September 30, 2019 | |||||||
| | Number Outstanding | | | Weighted Average Exercise Price | | | Number Outstanding | | | Weighted Average Exercise Price | |
Outstanding at beginning of period | | | 455,000 | | | $1.67 | | | 537,500 | | | $2.19 |
Granted during period | | | — | | | — | | | — | | | — |
Exercised during period | | | — | | | — | | | — | | | — |
Forfeited or expired during period | | | (5,000) | | | 6.00 | | | (82,500) | | | 4.89 |
Outstanding at end of period | | | 450,000 | | | $1.62 | | | 455,000 | | | $1.67 |
Exercisable at end of period | | | 360,000 | | | $1.62 | | | 275,000 | | | $1.70 |
| | Outstanding | | | Exercisable | ||||||||||||||||
Grant Date | | | Number Outstanding | | | Weighted Average Remaining Contractual Life | | | Weighted Average Exercise Price | | | Aggregate Intrinsic Value | | | Number Outstanding | | | Weighted Average Exercise Price | | | Aggregate Intrinsic Value |
February 24, 2016 | | | 450,000 | | | 5.40 years | | | $1.62 | | | | | 360,000 | | | $1.62 | | | ||
| | 450,000 | | | 5.40 years | | | $1.62 | | | $22,000 | | | 360,000 | | | $1.62 | | | $22,000 |
| | September 30, 2020 | | | December 31, 2019 | |
| | (Dollars in thousands) | ||||
Allocated to participants | | | 1,065,275 | | | 1,024,429 |
Committed to be released | | | — | | | 10,416 |
Suspense shares | | | 572,627 | | | 603,876 |
Total ESOP shares | | | 1,637,902 | | | 1,638,721 |
Fair value of unearned shares | | | $962 | | | $930 |
• | 4.5% CET1 to risk-weighted assets; |
• | 6.0% Tier 1 capital (that is, CET1 plus Additional Tier 1 capital) to risk-weighted assets; |
• | 8.0% Total capital (that is, Tier 1 capital plus Tier 2 capital) to risk-weighted assets; and |
• | 4.0% Tier 1 capital to average consolidated assets (known as the “leverage ratio”). |
| | Actual | | | Minimum Capital Requirements | | | Minimum Required To Be Well Capitalized Under Prompt Corrective Action Provisions | ||||||||||
| | Amount | | | Ratio | | | Amount | | | Ratio | | | Amount | | | Ratio | |
| | (Dollars in thousands) | ||||||||||||||||
September 30, 2020: | | | | | | | | | | | | | ||||||
Tier 1 (Leverage) | | | $47,779 | | | 9.84% | | | $19,429 | | | 4.00% | | | $24,286 | | | 5.00% |
Common Equity Tier 1 | | | $47,779 | | | 16.94% | | | $12,693 | | | 4.50% | | | $18,334 | | | 6.50% |
Tier 1 | | | $47,779 | | | 16.94% | | | $16,924 | | | 6.00% | | | $22,565 | | | 8.00% |
Total Capital | | | $51,053 | | | 18.10% | | | $22,565 | | | 8.00% | | | $28,206 | | | 10.00% |
December 31, 2019: | | | | | | | | | | | | | ||||||
Tier 1 (Leverage) | | | $48,541 | | | 11.56% | | | $16,798 | | | 4.00% | | | $20,997 | | | 5.00% |
Common Equity Tier 1 | | | $48,541 | | | 17.14% | | | $12,743 | | | 4.50% | | | $18,406 | | | 6.50% |
Tier 1 | | | $48,541 | | | 17.14% | | | $16,990 | | | 6.00% | | | $22,654 | | | 8.00% |
Total Capital | | | $51,790 | | | 18.29% | | | $22,654 | | | 8.00% | | | $28,318 | | | 10.00% |
Audited Consolidated Financial Statements of CFBanc Corporation and Subsidiaries | |||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
Unaudited Consolidated Financial Statements of CFBanc Corporation and Subsidiaries | |||
| | ||
| | ||
| | ||
| | ||
| | ||
| |
December 31, | | | 2019 | | | 2018 |
Assets | | | | | ||
Cash and due from banks | | | $2,293 | | | $1,937 |
Interest bearing deposits in other financial institutions | | | 67,561 | | | 62,855 |
Federal funds sold | | | 48,454 | | | 63,714 |
Total cash and cash equivalents | | | 118,308 | | | 128,506 |
Certificates of deposit in other financial institutions | | | 4,954 | | | 8,405 |
Securities available-for-sale, at fair value | | | 94,362 | | | 88,957 |
Federal Reserve Bank stock, at cost | | | 693 | | | 693 |
Federal Home Loan Bank stock, at cost | | | 479 | | | 427 |
Loans, less allowance for credit losses 2019 $2,108; 2018 $2,183 (includes $14 million loan of the consolidated VIE) | | | 138,495 | | | 128,786 |
Accrued interest receivable on investment securities and loans | | | 1,152 | | | 1,119 |
Bank premises and equipment, less accumulated depreciation | | | 5,247 | | | 5,406 |
Deferred tax asset | | | 142 | | | 776 |
Other real estate owned | | | — | | | 2,285 |
Income tax receivable | | | — | | | 91 |
Other assets | | | 1,009 | | | 819 |
Total Assets | | | $364,841 | | | $366,270 |
Liabilities and Stockholders' Equity | | | | | ||
Liabilities | | | | | ||
Deposits: | | | | | ||
Non-interest bearing demand | | | $41,472 | | | $53,764 |
NOW | | | 85,635 | | | 64,627 |
Money market | | | 37,843 | | | 50,922 |
Savings | | | 3,353 | | | 4,329 |
Time, $100,000 or more | | | 19,852 | | | 16,674 |
Other time | | | 87,084 | | | 94,041 |
Total deposits | | | 275,239 | | | 284,357 |
Securities sold under agreements to repurchase | | | 32,333 | | | 27,573 |
FHLB advances | | | 3,232 | | | 3,372 |
Notes payable of the consolidated VIE | | | 14,000 | | | 14,000 |
Accrued interest payable | | | 326 | | | 265 |
Income tax payable | | | 116 | | | — |
Other liabilities | | | 2,165 | | | 2,120 |
Total Liabilities | | | 327,411 | | | 331,687 |
Stockholders' Equity | | | | | ||
Common stock | | | 949 | | | 949 |
Preferred stock, Series B: par value $0.50, authorized 10,000 shares, issued and outstanding, 3,000 shares in 2019 and 2018, respectively, 4% dividend, liquidation value $1,000 per share | | | 3,000 | | | 3,000 |
Surplus | | | 18,246 | | | 18,246 |
Retained earnings | | | 15,109 | | | 13,770 |
Accumulated other comprehensive income (loss), net of tax | | | 376 | | | (1,199 ) |
Less: Treasury stock | | | (330 ) | | | (330 ) |
Total CFBanc Corporation and Subsidiaries stockholders' equity | | | 37,350 | | | 34,436 |
Noncontrolling interest | | | 80 | | | 147 |
Total Stockholders' Equity (including noncontrolling interest) | | | 37,430 | | | 34,583 |
Total Liabilities and Stockholders' Equity | | | $364,841 | | | $366,270 |
Years Ended December 31, | | | 2019 | | | 2018 |
Interest Income | | | | | ||
Loans, including fees | | | $7,021 | | | $6,756 |
Taxable investment securities | | | 1,916 | | | 1,734 |
Federal funds sold | | | 1,210 | | | 564 |
Deposits in other financial institutions | | | 1,941 | | | 1,358 |
Total Interest Income | | | 12,088 | | | 10,412 |
Interest Expense | | | | | ||
Deposits | | | 1,223 | | | 1,048 |
Securities sold under agreements to repurchase | | | 82 | | | 47 |
FHLB advances | | | 87 | | | 90 |
Notes payable | | | 525 | | | 525 |
Total Interest Expense | | | 1,917 | | | 1,710 |
Net interest income | | | 10,171 | | | 8,702 |
Benefit for Credit Losses | | | (46 ) | | | (294 ) |
Net Interest Income After Recovery of Credit Losses | | | 10,217 | | | 8,996 |
Noninterest Income | | | | | ||
Service charges on deposit accounts | | | 71 | | | 73 |
BEA grant income | | | 233 | | | 210 |
Other noninterest income | | | 1,529 | | | 2,851 |
Total Noninterest Income | | | 1,833 | | | 3,134 |
Other Expenses | | | | | ||
Salaries and employee benefits | | | 6,271 | | | 6,271 |
Professional fees | | | 1,100 | | | 960 |
Occupancy and equipment | | | 484 | | | 537 |
Data processing expense and network administration | | | 643 | | | 667 |
Gain on sale of other real estate owned | | | (325) | | | — |
Indemnification fees | | | 147 | | | 253 |
Other expenses | | | 1,374 | | | 1,480 |
Total Other Expenses | | | 9,694 | | | 10,168 |
Income before income taxes | | | 2,356 | | | 1,962 |
Provision for Income Taxes | | | 654 | | | 282 |
Net Income | | | 1,702 | | | 1,680 |
Less: Net income attributable to noncontrolling interest | | | (243 ) | | | (551 ) |
Net Income Attributable to CFBanc Corporation and Subsidiaries | | | $1,459 | | | $1,129 |
Years Ended December 31, | | | 2019 | | | 2018 |
Net Income | | | $1,702 | | | $1,680 |
Other Comprehensive Income (Loss), Net of Tax | | | | | ||
Unrealized holding gains (losses) on available-for-sale securities, net of income tax expense (benefit) of $624 and $(158), respectively | | | 1,575 | | | (411) |
Total Other Comprehensive Income (Loss), Net of Tax | | | 1,575 | | | (411) |
Comprehensive income | | | 3,277 | | | 1,269 |
Comprehensive Income Attributable to Noncontrolling Interest | | | (243 ) | | | (551) |
Comprehensive Income Attributable to CFBanc Corporation and Subsidiaries | | | $3,034 | | | $718 |
| | Common Stock | | | Preferred Stock | | | Surplus | | | Retained Earnings | | | Accumulated Other Comprehensive Loss | | | Treasury Stock | | | Total CFBanc Corporation and Subsidiaries Stockholders’ Equity | | | Non- controlling Interest | | | Total Stockholders’ Equity (including Non- controlling Interest) | |
Balance, January 1, 2018 | | | $949 | | | $3,000 | | | $18,246 | | | $12,761 | | | $(788) | | | $(330) | | | $33,838 | | | $171 | | | $34,009 |
Net income | | | — | | | — | | | — | | | 1,129 | | | — | | | — | | | 1,129 | | | 551 | | | 1,680 |
Distributions to noncontrolling interest | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | (575) | | | (575) |
Other comprehensive loss, net of tax | | | — | | | — | | | — | | | — | | | (411) | | | — | | | (411) | | | — | | | (411) |
Preferred stock dividends paid | | | — | | | — | | | — | | | (120) | | | — | | | — | | | (120) | | | — | | | (120) |
Balance, December 31, 2018 | | | $949 | | | $3,000 | | | $18,246 | | | $13,770 | | | $(1,199) | | | $(330) | | | $34,436 | | | $147 | | | $34,583 |
Net income | | | — | | | — | | | — | | | 1,459 | | | — | | | — | | | 1,459 | | | 243 | | | 1,702 |
Distributions to noncontrolling interest | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | (310) | | | (310) |
Other comprehensive income, net of tax | | | — | | | — | | | — | | | — | | | 1,575 | | | — | | | 1,575 | | | — | | | 1,575 |
Preferred stock dividends paid | | | — | | | — | | | — | | | (120) | | | — | | | — | | | (120) | | | — | | | (120) |
Balance, December 31, 2019 | | | $949 | | | $ 3,000 | | | $18,246 | | | $15,109 | | | $376 | | | $(330) | | | 37,350 | | | $80 | | | $37,430 |
Years Ended December 31, | | | 2019 | | | 2018 |
Cash Flows from Operating Activities | | | | | ||
Net income | | | $1,702 | | | $1,680 |
Adjustments to reconcile change in net income to net cash provided by operating activities: | | | | | ||
Amortization and accretion | | | 167 | | | 509 |
Depreciation | | | 205 | | | 218 |
Deferred taxes | | | 10 | | | 289 |
Benefit for credit losses | | | (46 ) | | | (294) |
Recovery of unfunded off-balance sheet commitments | | | (71) | | | (72) |
Gain on sale of other real estate owned | | | (325 ) | | | — |
Gain on sale of loans | | | — | | | (49) |
Changes in assets and liabilities: | | | | | ||
Increase in accrued interest receivable | | | (33 ) | | | (317) |
Decrease (increase) in income taxes receivable | | | 91 | | | (62) |
Decrease (increase) in other assets | | | 524 | | | (405) |
Increase in accrued interest payable | | | 61 | | | 109 |
Increase in income taxes payable | | | 116 | | | — |
Increase in other liabilities | | | 26 | | | 267 |
Net Cash Provided by Operating Activities | | | 2,427 | | | 1,873 |
Cash Flows from Investing Activities | | | | | ||
Purchases of available-for-sale securities | | | (29,334 ) | | | (16,384) |
Purchases of certificate of deposits in other institutions | | | (496 ) | | | (986) |
Purchases of FHLB stock | | | (52 ) | | | (191) |
Proceeds from repayments of available-for-sale securities | | | 12,084 | | | 10,635 |
Proceeds from calls and maturities of available-for-sale securities | | | 12,995 | | | 1,000 |
Proceeds from maturities of certificates of deposit in other institutions | | | 3,947 | | | 1,987 |
Increase in loans, net | | | (9,405 ) | | | (6,474) |
Proceeds from sale of other real estate owned | | | 2,610 | | | — |
Purchases of premises and equipment | | | (46 ) | | | (1,200) |
Net Cash Used in Investing Activities | | | (7,697 ) | | | (11,613) |
Cash Flows from Financing Activities | | | | | ||
Decrease (increase) in noninterest-bearing deposits, NOW accounts, money market accounts, and savings accounts, net | | | (5,339 ) | | | 6,060 |
Decrease (increase) in time deposits, net | | | (3,779) | | | 27,657 |
Increase in securities sold under agreements to repurchase, net | | | 4,760 | | | 19,567 |
Increase (decrease) in FHLB advances | | | (140) | | | 3,372 |
Preferred stock dividends paid | | | (120 ) | | | (120) |
Distributions to noncontrolling interest | | | (310 ) | | | (575) |
Net Cash (Used in) Provided by Financing Activities | | | (4,928 ) | | | 55,961 |
Net (decrease) increase in cash and cash equivalents | | | (10,198 ) | | | 46,221 |
Cash and Cash Equivalents, Beginning of Year | | | 128,506 | | | 82,285 |
Cash and Cash Equivalents, End of Year | | | $118,308 | | | $128,506 |
Supplementary Cash Flow Information | | | | | ||
Loans transferred to other real estate owned | | | $— | | | $— |
Interest paid | | | $1,856 | | | $1,601 |
Income taxes paid | | | $455 | | | $857 |
December 31, 2019 | | | Amortized Cost | | | Gross Unrealized Gains | | | Gross Unrealized Losses | | | Fair Value |
U.S. Government agencies | | | $22,585 | | | $156 | | | $(38) | | | $22,703 |
Mortgage-backed securities | | | 63,390 | | | 547 | | | (97 ) | | | 63,840 |
SBA loan pools | | | 7,856 | | | 23 | | | (60 ) | | | 7,819 |
| | $93,831 | | | $726 | | | $(195 ) | | | $94,362 |
December 31, 2018 | | | Amortized Cost | | | Gross Unrealized Gains | | | Gross Unrealized Losses | | | Fair Value |
U.S. Government agencies | | | $32,463 | | | $34 | | | $(373) | | | $32,124 |
Mortgage-backed securities | | | 51,430 | | | 4 | | | (1,289 ) | | | 50,145 |
SBA loan pools | | | 6,732 | | | 16 | | | (60 ) | | | 6,688 |
| | $90,625 | | | $54 | | | $(1,722 ) | | | $88,957 |
December 31, 2019 | | | Less than 12 Months | | | 12 Months or Longer | | | Total | |||||||||
| | Fair Value | | | Unrealized Losses | | | Fair Value | | | Unrealized Losses | | | Fair Value | | | Unrealized losses | |
U.S. Government agencies | | | $3,056 | | | $(17) | | | $13,010 | | | $(21 ) | | | $16,066 | | | $(38 ) |
Mortgage-backed securities | | | 12,915 | | | (46) | | | 6,171 | | | (51 ) | | | 19,086 | | | (97 ) |
SBA loan pools | | | 2,607 | | | (38) | | | 3,609 | | | (22 ) | | | 6,216 | | | (60 ) |
| | $18,578 | | | $(101) | | | $22,790 | | | $(94 ) | | | $41,368 | | | $(195 ) |
December 31, 2018 | | | Less than 12 Months | | | 12 Months or Longer | | | Total | |||||||||
| | Fair Value | | | Unrealized Losses | | | Fair Value | | | Unrealized Losses | | | Fair Value | | | Unrealized losses | |
U.S. Government agencies | | | $— | | | $— | | | $24,661 | | | $(373) | | | $24,661 | | | $(373) |
Mortgage-backed securities | | | 6,988 | | | (25) | | | 41,807 | | | (1,264) | | | 48,795 | | | (1,289) |
SBA loan pools | | | 1,850 | | | (18) | | | 3,422 | | | (42) | | | 5,272 | | | (60) |
| | $8,838 | | | $(43) | | | $69,890 | | | $(1,679) | | | $78,728 | | | $(1,722) |
December 31, 2019 | | | Available-for-Sale | |||
| | Amortized Cost | | | Fair Value | |
Amounts maturing: | | | | | ||
Less than one year | | | $11,030 | | | $11,013 |
After one year through five years | | | 8,482 | | | 8,634 |
After five years through ten years | | | — | | | — |
Greater than ten years | | | 3,073 | | | 3,056 |
Mortgage-backed, due in monthly installments | | | 63,390 | | | 63,840 |
SBA loan pool, due in monthly installments | | | 7,856 | | | 7,819 |
| | $93,831 | | | $94,362 |
| | 2019 | | | 2018 | |
Loans secured by real estate: | | | | | ||
Construction, land development and other land loans | | | $10,965 | | | $9,831 |
Loans secured by 1-4 family residential properties | | | 8,786 | | | 8,017 |
Secured by multi-family (5 or more) residential properties | | | 27,848 | | | 25,948 |
Secured by nonfarm nonresidential properties | | | 50,038 | | | 45,922 |
Commercial and industrial loans | | | 43,185 | | | 41,503 |
| | 140,822 | | | 131,221 | |
Less: Unearned income on loans | | | (219) | | | (252) |
| | 140,603 | | | 130,969 | |
Less: Allowance for credit losses | | | (2,108) | | | (2,183) |
| | $138,495 | | | $128,786 |
| | 2019 | | | 2018 | |
Commercial lines of credit | | | $2,547 | | | $7,178 |
Construction and real estate loans and lines | | | 7,109 | | | 5,796 |
Unused letters of credit | | | 315 | | | 501 |
| | $9,971 | | | $ 13,475 |
• | Construction, land development and other land loans; |
• | Loans secured by 1-4 family residential properties; |
• | Loans secured by multi-family (5 or more) residential properties; |
• | Loans secured by nonfarm nonresidential properties. |
• | Changes in the levels and trends in delinquencies, non-accruals, classified assets and troubled debt restructurings |
• | Changes in the nature and volume of the portfolio |
• | Effects of any changes in lending policies and procedures, including underwriting standards and collections, charge-off and recovery practices |
• | Changes in the experience, ability, and depth of management and staff |
• | Changes in national and local economic conditions and developments, including the condition of various market segments |
• | Changes in the concentration of credits within each pool |
• | Changes in the quality of the Bank’s loan review system and the degree of oversight by the Board |
• | Changes in external factors such as competition and the legal environment including Regulation B |
• | Changes in the underlying collateral for collateral dependent loans |
December 31, 2019 | | | Construction and Development | | | 1-4 Family Residential | | | Multi-Family Residential | | | Nonfarm Non- residential | | | Commercial and Industrial | | | Unallocated | | | Total |
Balance, beginning of year | | | $194 | | | $92 | | | $758 | | | $647 | | | $294 | | | $198 | | | $2,183 |
Provision (benefit) of credit losses | | | (26) | | | (43) | | | (131) | | | 165 | | | (4) | | | (7) | | | (46) |
Loans charged off | | | (29) | | | — | | | — | | | — | | | — | | | — | | | (29) |
Balance, end of year | | | $139 | | | $49 | | | $627 | | | $812 | | | $290 | | | $191 | | | $2,108 |
Individually evaluated for impairment: Balance in allowance | | | $— | | | $— | | | $— | | | $— | | | $— | | | $— | | | $— |
Related loan balance | | | 619 | | | 887 | | | 116 | | | 228 | | | 252 | | | — | | | 2,102 |
Collectively evaluated for impairment: Balance in allowance | | | $139 | | | $49 | | | $627 | | | $812 | | | $290 | | | $191 | | | $2,108 |
Related loan balance | | | 10,346 | | | 7,899 | | | 27,732 | | | 49,810 | | | 42,933 | | | — | | | 138,720 |
December 31, 2018 | | | Construction and Development | | | 1-4 Family Residential | | | Multi-Family Residential | | | Nonfarm Non- residential | | | Commercial and Industrial | | | Unallocated | | | Total |
Balance, beginning of year | | | $203 | | | $270 | | | $638 | | | $775 | | | $151 | | | $203 | | | $2,240 |
Provision (benefit) of credit losses | | | (9) | | | (415) | | | 120 | | | (128) | | | 143 | | | (5) | | | (294) |
Recoveries | | | — | | | 237 | | | — | | | — | | | — | | | — | | | 237 |
Loans charged off | | | — | | | — | | | — | | | — | | | — | | | — | | | — |
Balance, end of year | | | $194 | | | $92 | | | $758 | | | $647 | | | $294 | | | $198 | | | $2,183 |
Individually evaluated for impairment: Balance in allowance | | | $— | | | $— | | | $— | | | $— | | | $— | | | $— | | | $— |
Related loan balance | | | — | | | — | | | 116 | | | — | | | — | | | — | | | 116 |
Collectively evaluated for impairment: Balance in allowance | | | $194 | | | $92 | | | 758 | | | 647 | | | $294 | | | $198 | | | $2,183 |
Related loan balance | | | 9,831 | | | 8,017 | | | 25,832 | | | 45,922 | | | 41,503 | | | — | | | 131,105 |
10 | Excellent – minimal risk (normally supported by pledged deposits, United States government securities, etc.) |
20 | Above Average – low risk (all of the risks associated with this credit based on each of the Bank’s creditworthiness criteria are minimal) |
30 | Average – moderately low to average risk (most of the risks associated with this credit based on each of the Bank’s creditworthiness criteria are minimal to average) |
40 | Acceptable – moderate risk (the weighted overall risk associated with this credit based on each of the Bank’s creditworthiness criteria is acceptable but deemed more than average credit risk) |
50 | Monitor (Watch) – more than average credit risk that requires special monitoring (the weighted overall risk associated with this credit based on each of the Bank’s creditworthiness criteria is acceptable however, trends in the borrower’s affairs or the nature of the transaction may warrant closer attention) |
60 | Special Mention – moderately high risk (possesses potential weaknesses which may result in deterioration if left uncorrected) |
70 | Substandard – the Bank is inadequately protected and there exists the distinct possibility of loss if the deficiencies are not corrected |
80 | Doubtful – weaknesses make collection or liquidation in full, based on currently existing facts, improbable |
90 | Loss – considered uncollectible or of little value |
2019 | | | Construction and Development | | | 1-4 Family Residential | | | Multi-Family Residential | | | Nonfarm Non- residential | | | Commercial and Industrial | | | Total |
Pass | | | $9,896 | | | $7,899 | | | $19,191 | | | $31,229 | | | $39,504 | | | $107,719 |
Special mention | | | 450 | | | — | | | 3,687 | | | 9,356 | | | 3,274 | | | 16,767 |
Substandard | | | 619 | | | 887 | | | 4,970 | | | 9,453 | | | 407 | | | 16,336 |
Doubtful | | | — | | | — | | | — | | | — | | | | | — | |
Loss | | | — | | | — | | | — | | | — | | | | | — | |
| | $10,965 | | | $8,786 | | | $27,848 | | | $50,038 | | | $43,185 | | | $140,822 | |
Non-accrual | | | $619 | | | $887 | | | $116 | | | $228 | | | $252 | | | $2,102 |
Troubled debt restructure | | | — | | | — | | | — | | | — | | | — | | | — |
Number of TDR accounts | | | — | | | — | | | — | | | — | | | — | | | — |
Non-performing TDRs | | | — | | | — | | | — | | | — | | | — | | | — |
Number of TDR accounts | | | — | | | — | | | — | | | — | | | — | | | — |
2018 | | | Construction and Development | | | 1-4 Family Residential | | | Multi-Family Residential | | | Nonfarm Non- residential | | | Commercial and Industrial | | | Total |
Pass | | | $9,182 | | | $7,438 | | | $13,873 | | | $37,586 | | | $40,426 | | | $108,505 |
Special mention | | | 649 | | | 579 | | | 6,230 | | | 1,715 | | | 1,077 | | | 10,250 |
Substandard | | | — | | | — | | | 5,845 | | | 6,621 | | | — | | | 12,466 |
Doubtful | | | — | | | — | | | — | | | — | | | — | | | — |
Loss | | | — | | | — | | | — | | | — | | | — | | | — |
| | $9,831 | | | $8,017 | | | $25,948 | | | $45,922 | | | $41,503 | | | $131,221 | |
Non-accrual | | | $— | | | $— | | | $116 | | | $— | | | $— | | | $— |
Troubled debt restructure | | | — | | | — | | | — | | | — | | | — | | | — |
Number of TDR accounts | | | — | | | — | | | — | | | — | | | — | | | — |
Non-performing TDRs | | | — | | | — | | | — | | | — | | | — | | | — |
Number of TDR accounts | | | — | | | — | | | — | | | — | | | — | | | — |
2019 | | | Current | | | 30-89 Days Past Due | | | 90 Days or More and Still Accruing | | | Non-accrual | | | Total |
Construction and development | | | $10,265 | | | $81 | | | $— | | | $619 | | | $10,965 |
1-4 family residential | | | 7,899 | | | — | | | — | | | 887 | | | 8,786 |
Multi-family residential | | | 27,375 | | | 357 | | | — | | | 116 | | | 27,848 |
Nonfarm nonresidential | | | 48,584 | | | 1,226 | | | — | | | 228 | | | 50,038 |
Commercial and industrial | | | 42,418 | | | 515 | | | — | | | 252 | | | 43,185 |
| | $136,541 | | | $2,179 | | | $— | | | $2,102 | | | $140,822 |
2018 | | | Current | | | 30-89 Days Past Due | | | 90 Days or More and Still Accruing | | | Non-accrual | | | Total |
Construction and development | | | $9,831 | | | $— | | | $— | | | $— | | | $9,831 |
1-4 family residential | | | 8,017 | | | — | | | — | | | — | | | 8,017 |
Multi-family residential | | | 25,832 | | | — | | | — | | | 116 | | | 25,948 |
Nonfarm nonresidential | | | 45,922 | | | — | | | — | | | — | | | 45,922 |
Commercial and industrial | | | 41,503 | | | — | | | — | | | — | | | 41,503 |
| | $131,105 | | | $— | | | $— | | | $116 | | | $131,221 |
2019 | | | Recorded Investment | | | Unpaid Principal Balance | | | Interest Income Recognized | | | Specific Reserve | | | Average Recorded Investment |
Impaired loans with specific reserves: | | | | | | | | | | | |||||
Construction and development | | | $— | | | $— | | | $— | | | $— | | | $— |
1-4 family residential | | | — | | | — | | | — | | | — | | | — |
Multi-family residential | | | — | | | — | | | — | | | — | | | — |
Nonfarm nonresidential | | | — | | | — | | | — | | | — | | | — |
Commercial and industrial | | | — | | | — | | | — | | | — | | | — |
Total impaired loans with specific reserves | | | $ | | | $— | | | $— | | | $— | | | $— |
Impaired loans with no specific reserve: | | | | | | | | | | | |||||
Construction and development | | | $619 | | | $649 | | | $— | | | $— | | | $649 |
1-4 family residential | | | 887 | | | 887 | | | — | | | — | | | 887 |
Multi-family residential | | | 116 | | | 116 | | | — | | | — | | | 116 |
Nonfarm nonresidential | | | 228 | | | 1,205 | | | — | | | — | | | 257 |
Commercial and industrial | | | 252 | | | 252 | | | — | | | — | | | 240 |
Total impaired loans with no specific reserves | | | $2,102 | | | $3,109 | | | $— | | | $— | | | $2,149 |
2018 | | | Recorded Investment | | | Unpaid Principal Balance | | | Interest Income Recognized | | | Specific Reserve | | | Average Recorded Investment |
Impaired loans with specific reserves: | | | | | | | | | | | |||||
Construction and development | | | $— | | | $— | | | $— | | | $— | | | $— |
1-4 family residential | | | — | | | — | | | — | | | — | | | — |
Multi-family residential | | | — | | | — | | | — | | | — | | | — |
Nonfarm nonresidential | | | — | | | — | | | — | | | — | | | — |
Commercial and industrial | | | — | | | — | | | — | | | — | | | — |
Total impaired loans with specific reserves | | | $— | | | $— | | | $— | | | $— | | | $— |
Impaired loans with no specific reserve: | | | | | | | | | | | |||||
Construction and development | | | $— | | | $— | | | $— | | | $— | | | $— |
1-4 family residential | | | — | | | — | | | — | | | — | | | 92 |
Multi-family residential | | | 116 | | | 116 | | | — | | | — | | | 2,041 |
Nonfarm nonresidential | | | — | | | — | | | — | | | — | | | — |
Commercial and industrial | | | — | | | — | | | — | | | — | | | — |
Total impaired loans with no specific reserves | | | $116 | | | $116 | | | $— | | | $— | | | $2,233 |
| | 2019 | | | 2018 | |
Loans | | | $777 | | | $804 |
Certificates of deposit | | | 14 | | | 18 |
Securities | | | 361 | | | 297 |
| | $1,152 | | | $1,119 |
| | 2019 | | | 2018 | |
Cost: | | | | | ||
Land | | | $2,603 | | | $2,603 |
Buildings | | | 3,978 | | | 3,937 |
Furniture and equipment | | | 806 | | | 1,722 |
| | 7,387 | | | 8,262 | |
Less: accumulated depreciation | | | (2,140 ) | | | (2,856) |
| | $5,247 | | | $5,406 |
| | 2019 | | | 2018 | |
Current: | | | | | ||
Federal | | | $452 | | | $33 |
D.C. | | | 192 | | | (40) |
Total current | | | 644 | | | (7) |
Deferred income taxes: | | | | | ||
Federal | | | (9 ) | | | 209 |
D.C. | | | 19 | | | 80 |
Total deferred | | | 10 | | | 289 |
Income tax expense | | | $654 | | | $282 |
| | 2019 | | | 2018 | |
Tax expense at Federal statutory rate | | | $493 | | | $297 |
Tax effect of: | | | | | ||
Other | | | 27 | | | (93) |
D.C. income taxes, net | | | 134 | | | 78 |
Income tax expense | | | $654 | | | $282 |
| | 2019 | | | 2018 | |
Deferred tax asset: | | | | | ||
Allowance for credit losses | | | $280 | | | $293 |
Allowance for unfunded off-balance sheet commitments | | | 29 | | | 49 |
Deferred loan fees, net | | | 62 | | | 71 |
Non-accrual interest | | | 17 | | | 88 |
Accrued compensation | | | 59 | | | 91 |
Joint ventures | | | — | | | 21 |
Charitable contributions | | | — | | | 41 |
Unearned grant revenue | | | 47 | | | 7 |
Net unrealized losses on securities available-for-sale | | | — | | | 469 |
| | 494 | | | 1,130 |
| | 2019 | | | 2018 | |
Deferred tax liabilities: | | | | | ||
Other real estate owned | | | — | | | 161 |
Accumulated securities discount accretion | | | 29 | | | 10 |
Accumulated depreciation | | | 168 | | | 183 |
Net unrealized gains on securities available-for-sale | | | 155 | | | — |
| | 352 | | | 354 | |
Net deferred tax asset | | | $142 | | | $776 |
2020 | | | $104,964 |
2021 | | | 1,809 |
2022 | | | 83 |
2023 | | | 51 |
2024 | | | 29 |
| | $106,936 |
| | 2019 | | | 2018 | |
Now | | | $111 | | | $91 |
Money market | | | 174 | | | 178 |
Savings | | | 6 | | | 7 |
Time, $100,000 or more | | | 115 | | | 71 |
Other time | | | 817 | | | 701 |
| | $1,223 | | | $1,048 |
| | | | | | | | Gross Amounts Not Offset in the Balance Sheets | | | ||||||||
December 31, 2019 | | | Gross Amounts of Recognized Liabilities | | | Gross Amounts Offset in the Balance Sheets | | | Net Amounts of Liabilities Presented in the Balance Sheets | | | Financial Collateral | | | Cash Instruments Pledged | | | Net Amount |
Repurchase agreements: Commercial customers(a) | | | $32,333 | | | $— | | | $32,333 | | | $32,333 | | | $— | | | $— |
| | | | | | | | Gross Amounts Not Offset in the Balance Sheets | | | ||||||||
December 31, 2018 | | | Gross Amounts of Recognized Liabilities | | | Gross Amounts Offset in the Balance Sheets | | | Net Amounts of Liabilities Presented in the Balance Sheets | | | Financial Collateral | | | Cash Instruments Pledged | | | Net Amount |
Repurchase agreements: Commercial customers(a) | | | $27,573 | | | $— | | | $27,573 | | | $27,573 | | | $— | | | $— |
(a) | As of December 31, 2019, and 2018, the fair value of securities pledged in connection with repurchase agreements was $32.9 million and $40.4 million, respectively. |
| | 2019 | | | 2018 | |
Class A voting stock – par value $0.50 per share, authorized 3,000,000 shares: issued 2019 1,060,338; 2018 1,060,338; | | | | | ||
outstanding 2019 1,027,338; 2018 1,027,338 | | | $530 | | | $530 |
Class B non-voting common stock – par value $0.50 per share, authorized 3,000,000 shares: issued 2019 836,975; 2018 836,975; | | | | | ||
outstanding 2019 836,975; 2018 836,975 | | | 419 | | | 419 |
| | $949 | | | $949 |
December 31, 2019 | | | Actual | | | For Capital Adequacy Purposes | | | Minimum Capital Adequacy with Capital Buffer | | | To Be Well Capitalized Under Prompt Corrective Action Provisions | ||||||||||||
| | Amount | | | Ratio | | | Amount | | | Ratio | | | Amount | | | Ratio | | | Amount | | | Ratio | |
Total capital (to risk-weighted assets): | | | | | | | | | | | | | | | | | ||||||||
Company | | | $39,262 | | | 21.56% | | | $14,568 | | | 8.00% | | | $19,121 | | | 10.500% | | | N/A | | | N/A |
Bank | | | 35,889 | | | 19.63% | | | 14,626 | | | 8.00% | | | 19,197 | | | 10.500% | | | $18,283 | | | 10.00% |
Tier 1 capital common equity (to riskweighted assets): | | | | | | | | | | | | | | | | | ||||||||
Company | | | $37,052 | | | 20.34% | | | $8,197 | | | 4.50% | | | $12,751 | | | 7.000% | | | N/A | | | N/A |
Bank | | | 33,679 | | | 18.42% | | | 8,228 | | | 4.50% | | | 12,799 | | | 7.000% | | | $11,885 | | | 6.50% |
Tier 1 capital (to risk-weighted assets): | | | | | | | | | | | | | | | | | ||||||||
Company | | | $37,052 | | | 20.34% | | | $10,930 | | | 6.00% | | | $15,484 | | | 8.500% | | | N/A | | | N/A |
Bank | | | 33,679 | | | 18.42% | | | 10,970 | | | 6.00% | | | 15,541 | | | 8.500% | | | $14,627 | | | 8.00% |
Tier 1 capital (to adjusted total assets): | | | | | | | | | | | | | | | | | ||||||||
Company | | | $37,052 | | | 10.14% | | | $14,616 | | | 4.00% | | | $14,616 | | | 4.000% | | | N/A | | | N/A |
Bank | | | 33,679 | | | 9.22% | | | 14,611 | | | 4.00% | | | 14,611 | | | 4.000% | | | $18,264 | | | 5.00% |
December 31, 2018 | | | Actual | | | For Capital Adequacy Purposes | | | Minimum Capital Adequacy with Capital Buffer | | | To Be Well Capitalized Under Prompt Corrective Action Provisions | ||||||||||||
| | Amount | | | Ratio | | | Amount | | | Ratio | | | Amount | | | Ratio | | | Amount | | | Ratio | |
Total capital (to risk-weighted assets): | | | | | | | | | | | | | | | | | ||||||||
Company | | | $37,808 | | | 21.78% | | | $13,885 | | | 8.00% | | | $17,138 | | | 9.875% | | | N/A | | | N/A |
Bank | | | 34,449 | | | 19.73% | | | 13,965 | | | 8.00% | | | 17,238 | | | 9.875% | | | $17,456 | | | 10.00% |
Tier 1 capital common equity (to riskweighted assets): | | | | | | | | | | | | | | | | | ||||||||
Company | | | $35,636 | | | 20.53% | | | $7,810 | | | 4.50% | | | $11,064 | | | 6.375% | | | N/A | | | N/A |
Bank | | | 32,265 | | | 18.48% | | | 7,855 | | | 4.50% | | | 11,128 | | | 6.375% | | | $11,346 | | | 6.50% |
Tier 1 capital (to risk-weighted assets): | | | | | | | | | | | | | | | | | ||||||||
Company | | | $35,636 | | | 20.53% | | | $10,413 | | | 6.00% | | | $13,668 | | | 7.875% | | | N/A | | | N/A |
Bank | | | 32,265 | | | 18.48% | | | 10,474 | | | 6.00% | | | 13,747 | | | 7.875% | | | $13,965 | | | 8.00% |
Tier 1 capital (to adjusted total assets): | | | | | | | | | | | | | | | | | ||||||||
Company | | | $35,636 | | | 11.11% | | | $12,829 | | | 4.00% | | | $12,829 | | | 4.000% | | | N/A | | | N/A |
Bank | | | 32,265 | | | 9.57% | | | 13,484 | | | 4.00% | | | 13,484 | | | 4.000% | | | $16,855 | | | 5.00% |
| | 2019 | | | 2018 | |
Insurance | | | $91 | | | $91 |
Marketing | | | 140 | | | 183 |
Bank security | | | 113 | | | 74 |
FED correspondence and CDARS/ICS fees | | | 187 | | | 173 |
Director fees | | | 141 | | | 185 |
FDIC/OCC assessment | | | 129 | | | 180 |
Miscellaneous tax expense | | | 115 | | | 104 |
Donations and contributions | | | 80 | | | 83 |
Provision for credit losses on unfunded commitments | | | (71 ) | | | (72) |
Other | | | 449 | | | 479 |
| | $1,374 | | | $1,480 |
December 31, | | | 2019 | | | 2018 | ||||||
| | Carrying Amount | | | Fair Value | | | Carrying Amount | | | Fair Value | |
Financial Assets: | | | | | | | | | ||||
Cash and due from banks | | | $2,293 | | | $2,293 | | | $1,937 | | | $1,937 |
Interest bearing deposits in other financial institutions | | | 67,561 | | | 67,561 | | | 62,855 | | | 62,855 |
Federal funds sold | | | 48,454 | | | 48,454 | | | 63,714 | | | 63,714 |
Certificates of deposit in other financial institutions | | | 4,954 | | | 4,971 | | | 8,405 | | | 8,269 |
Investment securities available-forsale | | | 94,362 | | | 94,362 | | | 88,957 | | | 88,957 |
Federal Reserve Bank stock | | | 693 | | | 693 | | | 693 | | | 693 |
Federal Home Loan Bank stock | | | 479 | | | 479 | | | 427 | | | 427 |
Loans, less allowance for credit losses | | | 138,495 | | | 138,290 | | | 128,786 | | | 127,562 |
| | | | | | | | |||||
Financial Liabilities: | | | | | | | | | ||||
Non-interest-bearing demand deposits | | | 41,472 | | | 41,472 | | | 53,764 | | | 53,764 |
NOW & Savings deposits | | | 85,635 | | | 85,635 | | | 68,956 | | | 68,956 |
Money market | | | 37,843 | | | 37,843 | | | 50,922 | | | 50,922 |
Time deposits | | | 106,936 | | | 106,686 | | | 110,715 | | | 109,782 |
FHLB advances | | | 3,232 | | | 3,305 | | | 3,372 | | | 3,374 |
Notes payable | | | 14,000 | | | 14,000 | | | 14,000 | | | 14,000 |
Securities sold under agreements to repurchase | | | 32,333 | | | 32,333 | | | 27,573 | | | 27,573 |
December 31, 2019 | | | Level 1 | | | Level 2 | | | Level 3 | | | Fair Value |
U.S. Government agencies | | | $— | | | $22,703 | | | $— | | | $22,703 |
Mortgage-backed securities | | | — | | | 63,840 | | | — | | | 63,840 |
SBA loan pools | | | — | | | 7,819 | | | — | | | 7,819 |
Total | | | $— | | | $94,362 | | | $— | | | $94,362 |
December 31, 2018 | | | Level 1 | | | Level 2 | | | Level 3 | | | Fair Value |
U.S. Government agencies | | | $— | | | $32,124 | | | $— | | | $32,124 |
Mortgage-backed securities | | | — | | | 50,145 | | | — | | | 50,145 |
SBA loan pools | | | — | | | 6,688 | | | — | | | 6,688 |
Total | | | $— | | | $88,957 | | | $— | | | $88,957 |
December 31, 2019 | | | Level 1 | | | Level 2 | | | Level 3 | | | Fair Value |
Impaired loans | | | $— | | | $— | | | $2,102 | | | $2,102 |
December 31, 2018 | | | Level 1 | | | Level 2 | | | Level 3 | | | Fair Value |
Other real estate owned | | | $— | | | $— | | | $2,285 | | | $2,285 |
Impaired loans | | | — | | | — | | | 116 | | | 116 |
December 31, | | | 2019 | | | 2018 |
Assets | | | | | ||
Cash and due from banks | | | $4,157 | | | $4,358 |
Investment in subsidiary, at equity | | | 34,055 | | | 31,215 |
Other | | | 58 | | | 48 |
Total Assets | | | $38,270 | | | $35,621 |
Liabilities and Stockholders’ Equity | | | | | ||
Liabilities | | | | | ||
Accrued expenses and other liabilities | | | $840 | | | $1,038 |
Stockholders’ Equity | | | | | ||
Common stock | | | 949 | | | 949 |
Preferred stock | | | 3,000 | | | 3,000 |
Surplus | | | 18,246 | | | 18,246 |
Retained earnings | | | 15,109 | | | 13,770 |
Accumulated other comprehensive loss, net of tax | | | 376 | | | (1,199) |
Less: Treasury stock | | | (330) | | | (330) |
Total CFBanc Corporation and Subsidiaries stockholders’ equity | | | 37,350 | | | 34,436 |
Noncontrolling interest | | | 80 | | | 147 |
Total Stockholders’ Equity (including noncontrolling interest) | | | 37,430 | | | 34,583 |
Total Liabilities and Stockholders’ Equity | | | $38,270 | | | $35,621 |
Years ended December 31, | | | 2019 | | | 2018 |
Income | | | | | ||
Equity in net income of subsidiary | | | $1,695 | | | $1,681 |
Other | | | 7 | | | — |
Total Income | | | 1,702 | | | 1,681 |
Expenses | | | | | ||
Other | | | — | | | 1 |
Total Expenses | | | — | | | 1 |
Net Income | | | 1,702 | | | 1,680 |
Less: Net income attributable to noncontrolling interest | | | (243 ) | | | (551) |
Net Income Attributable to CFBanc Corporation and Subsidiaries | | | $1,459 | | | $1,129 |
Years ended December 31, | | | 2019 | | | 2018 |
Cash Flows from Operating Activities | | | | | ||
Net income | | | $1,702 | | | $1,680 |
Adjustments to reconcile net income to net cash | | | | | ||
provided by operating activities: | | | | | ||
Equity in net income in subsidiary | | | (1,695 ) | | | (1,681) |
Changes in assets and liabilities: | | | | | ||
Increase in other assets | | | (10 ) | | | — |
(Decrease) Increase in other liabilities | | | (198 ) | | | 349 |
Net Cash (Used in) Provided by Operating Activities | | | (201 ) | | | 348 |
Cash Flows from Investing Activities | | | | | ||
Dividends received from subsidiary | | | 120 | | | 120 |
Net Cash Provided by Investing Activities | | | 120 | | | 120 |
Cash Flows from Financing Activities | | | | | ||
Preferred stock dividends paid | | | (120) | | | (120) |
Net Cash Used in Financing Activities | | | (120 ) | | | (120) |
Net (decrease) increase in cash and cash equivalents | | | (201 ) | | | 348 |
Cash and Cash Equivalents, Beginning of Year | | | 4,358 | | | 4,010 |
Cash and Cash Equivalents, End of Year | | | $4,157 | | | $4,358 |
December 31, | | | 2019 | | | 2018 |
Assets | | | | | ||
Cash and due from banks | | | $7,850 | | | $7,829 |
Loans | | | 14,000 | | | 14,000 |
Accounts receivable | | | 47 | | | 47 |
Investment in subsidiaries | | | 39 | | | 28 |
Prepaid expenses and other assets | | | 26 | | | 54 |
Total Assets | | | $21,962 | | | $21,958 |
Liabilities and Members’ Capital | | | | | ||
Liabilities | | | | | ||
Notes payable | | | $14,000 | | | $14,000 |
Accrued expenses and other liabilities | | | 147 | | | 317 |
Total Liabilities | | | 14,147 | | | 14,317 |
Members’ Capital | | | | | ||
Retained earnings | | | 7,735 | | | 7,494 |
Total CFNMA members’ capital | | | 7,735 | | | 7,494 |
Noncontrolling interest | | | 80 | | | 147 |
Total Members’ Capital (including noncontrolling interest) | | | 7,815 | | | 7,641 |
Total Liabilities and Members’ Capital | | | $21,962 | | | $21,958 |
Years ended December 31, | | | 2019 | | | 2018 |
Income | | | | | ||
Net interest income on loan | | | $35 | | | $35 |
Equity in net loss of subsidiaries | | | — | | | (20) |
Origination and other fee income on NMTC transactions | | | 1,435 | | | 2,725 |
Total Income | | | 1,470 | | | 2,740 |
Expenses | | | | | ||
Salaries | | | 340 | | | 340 |
Professional fees | | | 324 | | | 263 |
Indemnity fees | | | 147 | | | 253 |
Operating expense | | | 85 | | | 64 |
Total Expenses | | | 896 | | | 920 |
Income before income taxes | | | 574 | | | 1,820 |
Provision for Income Taxes | | | 93 | | | 357 |
Net Income | | | 481 | | | 1,463 |
Less: Net income attributable to noncontrolling interest | | | (243 ) | | | (551) |
Net Income Attributable to CFNMA | | | $238 | | | $912 |
December 31, | | | 2019 | | | 2018 |
Assets | | | | | ||
Cash and due from banks | | | $1,391 | | | $1,391 |
Total Assets | | | $1,391 | | | $1,391 |
Liabilities and Members’ Capital | | | | | ||
Members’ Capital | | | | | ||
Retained earnings | | | $1,391 | | | $1,391 |
Total Members’ Capital | | | 1,391 | | | 1,391 |
Total Liabilities and Members’ Capital | | | $1,391 | | | $1,391 |
Years ended December 31, | | | 2019 | | | 2018 |
Income | | | | | ||
Interest income on loan | | | $— | | | $— |
Other fee income | | | | | ||
Net Income | | | $— | | | $— |
December 31, | | | 2019 | | | 2018 |
Assets | | | | | ||
Cash and due from banks | | | $6 | | | $5 |
Loans | | | 14,000 | | | 14,000 |
Accrued interest receivable | | | 47 | | | 47 |
Accounts receivable | | | 3 | | | 3 |
Total Assets | | | $14,056 | | | $14,055 |
Liabilities and Members’ Capital | | | | | ||
Liabilities | | | | | ||
Notes payable | | | $14,000 | | | $14,000 |
Interest payable | | | 47 | | | 47 |
Other liabilities | | | 3 | | | 3 |
Total Liabilities | | | 14,050 | | | 14,050 |
Members’ Capital | | | | | ||
Surplus | | | 6 | | | 5 |
Total Members’ Capital | | | 6 | | | 5 |
Total Liabilities and Members’ Capital | | | $14,056 | | | $14,055 |
Years ended December 31, | | | 2019 | | | 2018 |
Income | | | | | ||
Net interest income on loan | | | $35 | | | $35 |
Total Income | | | 35 | | | 35 |
Expenses | | | | | ||
Other | | | 35 | | | 35 |
Total Expenses | | | 35 | | | 35 |
Net Income | | | $— | | | $— |
| | September 30, 2020 | | | December 31, 2019 | |
| | (Unaudited) | ||||
Assets | | | | | ||
Cash and due from banks | | | $2,850 | | | $2,293 |
Interest bearing deposits in other financial institutions | | | 28,359 | | | 67,561 |
Federal funds sold | | | 30,452 | | | 48,454 |
Total cash and cash equivalents | | | 61,661 | | | 118,308 |
Certificates of deposit in other financial institutions | | | 3,218 | | | 4,954 |
Securities available-for-sale, at fair value | | | 110,357 | | | 94,362 |
Federal Reserve Bank stock, at cost | | | 693 | | | 693 |
Federal Home Loan Bank stock, at cost | | | 479 | | | 479 |
Loans, net of allowance for credit losses of $2,557 and $2,108 for September 30, 2020 and December 31, 2019, respectively (includes $14 million loan of the consolidated VIE) | | | 210,120 | | | 138,495 |
Accrued interest receivable on investment securities and loans | | | 1,763 | | | 1,152 |
Bank premises and equipment, at cost, less accumulated depreciation | | | 5,217 | | | 5,247 |
Deferred tax assets, net | | | 345 | | | 142 |
Income tax receivable | | | 220 | | | — |
Other assets | | | 1,007 | | | 1,009 |
Total Assets | | | $395,080 | | | $364,841 |
Liabilities and Stockholders' Equity | | | | | ||
Deposits: | | | | | ||
Non-interest bearing demand | | | $39,223 | | | $41,472 |
NOW | | | 138,230 | | | 85,635 |
Money market | | | 38,487 | | | 37,843 |
Savings | | | 3,870 | | | 3,353 |
Time, $100,000 or more | | | 9,919 | | | 19,852 |
Other time | | | 70,665 | | | 87,084 |
Total deposits | | | 300,394 | | | 275,239 |
Securities sold under agreements to repurchase | | | 36,552 | | | 32,333 |
FHLB advances | | | 3,138 | | | 3,232 |
Notes payable of the consolidated VIE | | | 14,000 | | | 14,000 |
Accrued interest payable | | | 123 | | | 326 |
Income taxes payable | | | — | | | 116 |
Other liabilities | | | 2,200 | | | 2,165 |
Total Liabilities | | | 356,407 | | | 327,411 |
Stockholders' Equity | | | 2020 | | | 2019 | | | | | ||
Common stock, Class A voting common stock – par value $0.50 | | | | | | | | | ||||
Shares authorized | | | 3,000,000 | | | 3,000,000 | | | | | ||
Shares issued | | | 1,060,438 | | | 1,060,338 | | | | | ||
Shares outstanding | | | 1,027,438 | | | 1,027,338 | | | 530 | | | 530 |
Common stock, Class B non-voting common stock – par value $0.50 | | | | | | | | | ||||
Shares authorized | | | 3,000,000 | | | 3,000,000 | | | | | ||
Shares issued and outstanding | | | 836,975 | | | 836,975 | | | 419 | | | 419 |
Preferred stock, Series B – par value $0.50, 4% dividend and liquidation value of $1,000 per share | | | | | | | | | ||||
Share authorized | | | 10,000 | | | 10,000 | | | | | ||
Shares issued and outstanding | | | 3,000 | | | 3,000 | | | 3,000 | | | 3,000 |
Surplus | | | | | | | 18,246 | | | 18,246 | ||
Retained Earnings | | | | | | | 15,311 | | | 15,109 | ||
Accumulated other comprehensive income, net of tax | | | | | | | 1,351 | | | 376 | ||
Less: Class A Treasury Stock | | | | | | | (330) | | | (330) | ||
Total CFBanc Corporation & Subsidiaries stockholders' equity | | | | | | | 38,527 | | | 37,350 | ||
Noncontrolling interest | | | | | | | 146 | | | 80 | ||
Total Stockholders' Equity (including noncontrolling interest) | | | | | | | 38,673 | | | 37,430 | ||
Total Liabilities and Stockholders' Equity | | | | | | | $395,080 | | | $364,841 |
| | For the three months ended September 30, | | | For the nine months ended September 30, | |||||||
| | 2020 | | | 2019 | | | 2020 | | | 2019 | |
Interest and Dividend Income | | | | | | | | | ||||
Loans, including fees | | | $2,203 | | | $1,754 | | | $6,000 | | | $5,251 |
Taxable available-for-sale investment securities | | | 472 | | | 486 | | | 1,464 | | | 1,394 |
Federal funds sold | | | 32 | | | 306 | | | 284 | | | 969 |
Restricted stocks | | | 14 | | | 25 | | | 49 | | | 60 |
Deposits in other financial institutions | | | 25 | | | 503 | | | 289 | | | 1,614 |
Total Interest Income | | | 2,746 | | | 3,074 | | | 8,086 | | | 9,288 |
Interest Expense | | | | | | | | | ||||
Deposits | | | 221 | | | 288 | | | 809 | | | 899 |
Securities sold under agreements to repurchase | | | 25 | | | 20 | | | 68 | | | 57 |
FHLB advances | | | 7 | | | 22 | | | 49 | | | 65 |
Notes payable | | | 131 | | | 131 | | | 394 | | | 394 |
Total Interest Expense | | | 384 | | | 461 | | | 1,320 | | | 1,415 |
Net interest income | | | 2,362 | | | 2,613 | | | 6,766 | | | 7,873 |
Provision for Credit Losses | | | 231 | | | 75 | | | 578 | | | 41 |
Net Interest Income After Provision for Credit Losses | | | 2,131 | | | 2,538 | | | 6,188 | | | 7,832 |
Noninterest Income | | | | | | | | | ||||
Service charges on deposit accounts | | | 11 | | | 18 | | | 40 | | | 54 |
BEA grant income | | | — | | | 23 | | | 152 | | | 23 |
Gains on sales of available-for-sale investment securities | | | 426 | | | — | | | 668 | | | — |
Other noninterest income | | | 155 | | | 235 | | | 594 | | | 1,311 |
Total Noninterest Income | | | 592 | | | 276 | | | 1,454 | | | 1,388 |
Other Expenses | | | | | | | | | ||||
Salaries and employee benefits | | | 1,366 | | | 1,573 | | | 4,140 | | | 4,809 |
Professional fees | | | 227 | | | 278 | | | 695 | | | 921 |
Occupancy and equipment | | | 156 | | | 96 | | | 357 | | | 352 |
Data processing expense and network administration | | | 307 | | | 129 | | | 678 | | | 470 |
Gains on sale of other real estate owned | | | — | | | (325) | | | — | | | (325) |
Indemnification fees | | | — | | | — | | | — | | | 147 |
Miscellaneous other expenses | | | 589 | | | 336 | | | 1,295 | | | 1,015 |
Total Other Expenses | | | 2,645 | | | 2,087 | | | 7,165 | | | 7,389 |
Income before income taxes | | | 78 | | | 727 | | | 477 | | | 1,831 |
Provision for Income Taxes | | | 13 | | | 171 | | | 119 | | | 451 |
Net Income | | | 65 | | | 556 | | | 358 | | | 1,380 |
Less: Net income attributable to noncontrolling interest | | | (35) | | | (49) | | | (66) | | | (201) |
Net Income Attributable to CFBanc Corporation and Subsidiaries | | | $30 | | | $507 | | | $292 | | | $1,179 |
Earnings per share, basic | | | $0.06 | | | $1.09 | | | $0.16 | | | $0.63 |
Earnings per share, diluted | | | $0.06 | | | $1.09 | | | $0.16 | | | $0.63 |
| | For the three months ended September 30, | | | For the nine months ended September 30, | |||||||
| | 2020 | | | 2019 | | | 2020 | | | 2019 | |
Net Income | | | $30 | | | $507 | | | $292 | | | $1,179 |
Other Comprehensive (Loss) Income, Net of Tax | | | | | | | | | ||||
Unrealized gain (loss) on available-for-sale securities, net of income tax expense (benefits) of $(321) and $195 for the three and nine months ended September 30, 2020, respectively, net of income tax expenses of $52 and $583 for the three and nine months ended September 30, 2019. | | | (816) | | | 133 | | | 498 | | | 1,492 |
Realized gain (loss) on available-for-sale securities, net of income tax expense (benefits) of $122 and $191 for the three and nine months ended September 30, 2020, respectively, net of income tax expenses of $0 and $0 for the three and nine months ended September 30, 2019. | | | 304 | | | — | | | 477 | | | — |
Total Other Comprehensive (Loss) Income, Net of Tax | | | (512) | | | 133 | | | 975 | | | 1,492 |
Comprehensive (loss) income | | | (482) | | | 640 | | | 1,267 | | | 2,671 |
Comprehensive Loss Attributable to Noncontrolling Interest | | | (35) | | | (49) | | | (66) | | | (201) |
Comprehensive (Loss) Income Attributable to CFBanc Corporation & Subsidiaries | | | $(517) | | | $591 | | | $1,201 | | | $2,470 |
| | Common Stock | | | Preferred Stock | | | Surplus | | | Retained Earnings | | | Accumulated Other Comprehensive (Loss) Income | | | Treasury Stock | | | Total CFBanc Corporation & Subsidiaries Stockholders' Equity | | | Non-controlling Interest | | | Total Stockholders' Equity (including Non-controlling Interest) | |
Balance, January 1, 2019 | | | $949 | | | $3,000 | | | $18,246 | | | $13,770 | | | $(1,199) | | | $(330) | | | $34,436 | | | $147 | | | $34,583 |
Net income | | | — | | | — | | | — | | | 1,179 | | | — | | | — | | | 1,179 | | | 201 | | | 1,380 |
Distributions to noncontrolling interest | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | (200) | | | (200) |
Other comprehensive income, net of tax | | | — | | | — | | | — | | | — | | | 1,492 | | | — | | | 1,492 | | | — | | | 1,492 |
Preferred stock dividends paid | | | — | | | — | | | — | | | (90) | | | — | | | — | | | (90) | | | — | | | (90) |
Balance, September 30, 2019 | | | $949 | | | $3,000 | | | $18,246 | | | $14,859 | | | $293 | | | $(330) | | | $37,017 | | | $148 | | | $37,165 |
Balance, July 1, 2019 | | | $949 | | | $3,000 | | | $18,246 | | | $14,382 | | | $160 | | | $(330) | | | $36,407 | | | $99 | | | $36,506 |
Net income | | | — | | | — | | | — | | | 507 | | | — | | | — | | | 507 | | | 49 | | | 556 |
Distributions to noncontrolling interest | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — |
Other comprehensive income, net of tax | | | — | | | — | | | — | | | — | | | 133 | | | — | | | 133 | | | — | | | 133 |
Preferred stock dividends paid | | | — | | | — | | | — | | | (30) | | | — | | | — | | | (30) | | | — | | | (30) |
Balance, September 30, 2019 | | | $949 | | | $3,000 | | | $18,246 | | | $14,859 | | | $293 | | | $(330) | | | $37,017 | | | $148 | | | $37,165 |
Balance, January 1, 2020 | | | $949 | | | $3,000 | | | $18,246 | | | $15,109 | | | $376 | | | $(330) | | | $37,350 | | | $80 | | | $37,430 |
Net income | | | — | | | — | | | — | | | 292 | | | — | | | — | | | 292 | | | 66 | | | 358 |
Other comprehensive income, net of tax | | | — | | | — | | | — | | | — | | | 975 | | | — | | | 975 | | | — | | | 975 |
Preferred stock dividends paid | | | — | | | — | | | — | | | (90) | | | — | | | — | | | (90) | | | — | | | (90) |
Balance, September 30, 2020 | | | $949 | | | $3,000 | | | $18,246 | | | $15,311 | | | $1,351 | | | $(330) | | | $38,527 | | | $146 | | | $38,673 |
Balance, July 1, 2020 | | | $949 | | | $3,000 | | | $18,246 | | | $15,311 | | | $1,863 | | | $(330) | | | $39,039 | | | $111 | | | $39,150 |
Net income | | | — | | | — | | | — | | | 30 | | | — | | | — | | | 30 | | | 35 | | | 65 |
Other comprehensive loss, net of tax | | | — | | | — | | | — | | | — | | | (512) | | | — | | | (512) | | | — | | | (512) |
Preferred stock dividends paid | | | — | | | — | | | — | | | (30) | | | — | | | — | | | (30) | | | — | | | (30) |
Balance, September 30, 2020 | | | $949 | | | $3,000 | | | $18,246 | | | $15,311 | | | $1,351 | | | $(330) | | | $38,527 | | | $146 | | | $38,673 |
| | 2020 | | | 2019 | |
Cash Flows from Operating Activities | | | | | ||
Net income | | | 292 | | | 1,179 |
Adjustments to reconcile net income to net cash provided by operating activities: | | | | | ||
Amortization and accretion | | | 114 | | | 126 |
Depreciation | | | 127 | | | 158 |
Deferred taxes, net | | | (520) | | | (174) |
Provision for credit losses | | | 578 | | | 41 |
Provision for (benefit from) unfunded off-balance sheet commitments | | | 94 | | | (57) |
Gain on sale of available-for-sale securities | | | (668) | | | — |
Gain on sale of other real estate owned (“OREO”) | | | — | | | (325) |
Change in assets and liabilities: | | | | | ||
(Increase) decrease in accrued interest receivable | | | (611) | | | 68 |
(Increase) decrease in income taxes receivable | | | (220) | | | 91 |
(Increase) decrease in other assets | | | (2) | | | 363 |
(Decrease) increase in accrued interest payable | | | (203) | | | 118 |
(Decrease) increase in income taxes payable | | | (116) | | | 361 |
(Decrease) increase in other liabilities | | | (59) | | | 331 |
Net Cash (Used in) Provided by Operating Activities | | | (1,194) | | | 2,280 |
Cash Flows from Investing Activities | | | | | ||
Purchases of available-for-sale securities | | | (62,008) | | | (8,977) |
Purchase of CD in other financial institutions | | | (248) | | | — |
Purchases of FHLB stock | | | — | | | (52) |
Proceeds from sales of available-for-sale securities | | | 11,570 | | | |
Proceeds from repayments of available-for-sale securities | | | 14,060 | | | 8,981 |
Proceeds from maturities of available-for-sale securities | | | 22,030 | | | 3,956 |
Maturities of certificates of deposit in other institutions | | | 1,984 | | | 744 |
Increase in loans, net | | | (71,934) | | | (6,184) |
Proceeds from sale of OREO | | | — | | | 2,610 |
Purchases of premises and equipment | | | (97) | | | (32) |
Net Cash (Used in) Provided by Investing Activities | | | (84,643) | | | 1,046 |
Cash Flows from Financing Activities | | | | | ||
Increase (decrease) in noninterest-bearing deposits, NOW accounts, money market accounts, and savings accounts, net | | | 51,507 | | | (12,806) |
Decrease in time deposits, net | | | (26,352) | | | (4,486) |
Increase (decrease) in securities sold under agreement to repurchase, net | | | 4,219 | | | (4,166) |
Increase in FHLB advances | | | (94) | | | (105) |
Preferred stock dividends paid | | | (90) | | | (90) |
Distributions to noncontrolling interest | | | — | | | (200) |
Net Cash Provided by (Used in) Financing Activities | | | 29,190 | | | (21,853) |
Net decrease in cash and cash equivalents | | | (56,647) | | | (18,527) |
Cash and Cash Equivalents, Beginning of Year | | | 118,308 | | | 128,506 |
Cash and Cash Equivalents, End of Year | | | 61,661 | | | 109,979 |
Supplementary Cash Flow Information | | | | | ||
Interest paid | | | 1,523 | | | 1,297 |
Income taxes paid | | | 455 | | | 165 |
September 30, 2020 | | | Amortized Cost | | | Gross Unrealized Gains | | | Gross Unrealized Losses | | | Fair Value | | | % of Total Fair Value |
Available-for-sale | | | | | | | | | | | |||||
U.S. Government agencies | | | $18,812 | | | $182 | | | $(11) | | | $18,983 | | | 17.2% |
Mortgage-backed securities | | | 71,204 | | | 1,767 | | | (84) | | | 72,887 | | | 66.0% |
Collateralized mortgage obligations | | | 2,207 | | | 17 | | | — | | | 2,224 | | | 2.0% |
SBA loan pools | | | 16,242 | | | 70 | | | (49) | | | 16,263 | | | 14.7% |
| | $108,465 | | | $2,036 | | | $(144) | | | $110,357 | | | 100.0% |
December 31, 2019 | | | Amortized Cost | | | Gross Unrealized Gains | | | Gross Unrealized Losses | | | Fair Value | | | % of Total Fair Value |
Available-for-sale | | | | | | | | | | | |||||
U.S. Government agencies | | | $22,585 | | | $156 | | | $(38) | | | $22,703 | | | 24.1% |
Mortgage-backed securities | | | 63,390 | | | 547 | | | (97) | | | 63,840 | | | 67.7% |
SBA loan pools | | | 7,856 | | | 23 | | | (60) | | | 7,819 | | | 8.3% |
| | $93,831 | | | $726 | | | $(195) | | | $94,362 | | | 100.0% |
September 30, 2020 | | | Less than 12 Months | | | 12 Months or Longer | | | Total | |||||||||
| | Fair Value | | | Unrealized Losses | | | Fair Value | | | Unrealized Losses | | | Fair Value | | | Unrealized Losses | |
U.S. Government agencies | | | $— | | | $— | | | $3,058 | | | $(11) | | | $3,058 | | | $(11) |
Mortgage-backed securities | | | 15,372 | | | (66) | | | 2,933 | | | (18) | | | 18,305 | | | (84) |
SBA loan pools | | | 9,031 | | | (36) | | | 1,950 | | | (13) | | | 10,981 | | | (49) |
| | $24,403 | | | $(102) | | | $7,941 | | | $(42) | | | $32,344 | | | $(144) |
December 31, 2019 | | | Less than 12 Months | | | 12 Months or Longer | | | Total | |||||||||
| | Fair Value | | | Unrealized Losses | | | Fair Value | | | Unrealized Losses | | | Fair Value | | | Unrealized Losses | |
U.S. Government agencies | | | $3,056 | | | $(17) | | | $13,010 | | | $(21) | | | $16,066 | | | $(38) |
Mortgage-backed securities | | | 12,915 | | | (46) | | | 6,171 | | | (50) | | | 19,086 | | | (96) |
SBA loan pools | | | 2,607 | | | (38) | | | 3,609 | | | (23) | | | 6,216 | | | (61) |
| | $18,578 | | | $(101) | | | $22,790 | | | $(94) | | | $41,368 | | | $(195) |
September 30, 2020 | | | Available-for-Sale | |||
| | Amortized Cost | | | Fair Value | |
Amounts maturing: | | | | | ||
Less than one year | | | $9,748 | | | $9,793 |
After one year through five years | | | 5,995 | | | 6,132 |
After five years through ten years | | | — | | | — |
Greater than ten years | | | 3,069 | | | 3,058 |
Mortgage-backed, due in monthly installments | | | 71,204 | | | 72,887 |
Collateralized mortgage obligation, due in monthly installments | | | 2,207 | | | 2,224 |
SBA loan pools, due in monthly installments | | | 16,242 | | | 16,263 |
| | $108,465 | | | $110,357 |
| | As of September 30, 2020 | | | As of December 31, 2019 | |
| | Amount | | | Amount | |
Loans secured by real estate: | | | | | ||
Construction, land development and other land loans | | | $27,222 | | | $10,965 |
Loans secured by 1-4 family residential properties | | | 10,587 | | | 8,786 |
Secured by multi-family (5 or more) residential properties | | | 44,199 | | | 27,848 |
Secured by nonfarm nonresidential properties | | | 55,920 | | | 50,038 |
Commercial and industrial loans | | | 74,550 | | | 43,185 |
| | 212,478 | | | 140,822 | |
Less: Unearned (costs) income on loans | | | (199) | | | 219 |
| | 212,677 | | | 140,603 | |
Less: Allowance for credit losses | | | 2,557 | | | 2,108 |
| | $210,120 | | | $138,495 |
| | Construction and Development | | | 1-4 Family Residential | | | Multi-Family Residential | | | Nonfarm Non- residential | | | Commercial and Industrial | | | Unallocated | | | Total | |
Beginning balance, July 1, 2020 | | | 358 | | | 58 | | | 546 | | | 1,083 | | | 409 | | | — | | | $2,454 |
Provision (Benefit) of credit losses | | | 5 | | | 176 | | | 108 | | | (164) | | | 106 | | | — | | | 231 |
Loans charged off | | | (128) | | | — | | | — | | | — | | | — | | | — | | | (128) |
Ending Balance, September 30, 2020 | | | $235 | | | $234 | | | $654 | | | $919 | | | $515 | | | $— | | | $2,557 |
| | Construction and Development | | | 1-4 Family Residential | | | Multi-Family Residential | | | Nonfarm Non- residential | | | Commercial and Industrial | | | Unallocated | | | Total | |
Beginning balance, January 1, 2020 | | | 139 | | | 49 | | | 627 | | | 812 | | | 290 | | | 192 | | | $2,109 |
Provision (Benefit) of credit losses | | | 224 | | | 185 | | | 27 | | | 107 | | | 225 | | | (192) | | | 576 |
Loans charged off | | | (128) | | | — | | | — | | | — | | | — | | | — | | | (128) |
Ending Balance, September 30, 2020 | | | $235 | | | $234 | | | $654 | | | $919 | | | $515 | | | $— | | | $2,557 |
Individually evaluated for impairment: | | | | | | | | | | | | | | | |||||||
Balance in allowance | | | $— | | | $— | | | $— | | | $— | | | $— | | | $— | | | $— |
Related loan balance | | | 897 | | | 887 | | | 116 | | | 934 | | | 637 | | | — | | | 3,471 |
Collectively evaluated for impairment: | ��� | | | | | | | | | | | | | | |||||||
Balance in allowance | | | $235 | | | $234 | | | $654 | | | $919 | | | $515 | | | $— | | | $2,557 |
Related loan balance | | | 26,325 | | | 9,700 | | | 44,083 | | | 54,986 | | | 73,913 | | | — | | | 209,007 |
| | Construction and Development | | | 1-4 Family Residential | | | Multi-Family Residential | | | Nonfarm Non- residential | | | Commercial and Industrial | | | Unallocated | | | Total | |
Beginning balance, July 1, 2019 | | | 140 | | | 74 | | | 658 | | | 738 | | | 463 | | | 77 | | | $2,150 |
Provision (Benefit) of credit losses | | | 47 | | | (8) | | | (8) | | | 25 | | | (141) | | | 160 | | | 75 |
Loans charged off | | | (30) | | | — | | | — | | | — | | | — | | | — | | | (30) |
Ending Balance, September 30, 2019 | | | $157 | | | $66 | | | $650 | | | $763 | | | $322 | | | $237 | | | $2,195 |
| | Construction and Development | | | 1-4 Family Residential | | | Multi-Family Residential | | | Nonfarm Non- residential | | | Commercial and Industrial | | | Unallocated | | | Total | |
Beginning balance, January 1, 2019 | | | 194 | | | 92 | | | 758 | | | 647 | | | 294 | | | 198 | | | $2,183 |
Provision (Benefit) of credit losses | | | (8) | | | (26) | | | (108) | | | 116 | | | 28 | | | 39 | | | 41 |
Loans charged off | | | (29) | | | — | | | — | | | — | | | — | | | — | | | (29) |
Ending Balance, September 30, 2019 | | | $157 | | | $66 | | | $650 | | | $763 | | | $322 | | | $237 | | | $2,195 |
Individually evaluated for impairment: | | | | | | | | | | | | | | | |||||||
Balance in allowance | | | $— | | | $— | | | $— | | | $— | | | $— | | | $— | | | $— |
Related loan balance | | | 618 | | | 887 | | | 116 | | | — | | | — | | | — | | | 1,621 |
Collectively evaluated for impairment: | | | | | | | | | | | | | | | |||||||
Balance in allowance | | | $157 | | | $66 | | | $650 | | | $763 | | | $322 | | | $237 | | | $2,195 |
Related loan balance | | | 10,209 | | | 8,194 | | | 25,494 | | | 47,071 | | | 44,816 | | | — | | | 135,784 |
December 31, 2019 | | | Construction and Development | | | 1-4 Family Residential | | | Multi-Family Residential | | | Nonfarm Non- residential | | | Commercial and Industrial | | | Unallocated | | | Total |
Balance, beginning of year | | | 194 | | | 92 | | | 758 | | | 647 | | | 294 | | | 198 | | | $2,183 |
Provision (Benefit) of credit losses | | | (26) | | | (43) | | | (131) | | | 165 | | | (4) | | | (7) | | | (46) |
Recoveries | | | — | | | — | | | — | | | — | | | — | | | — | | | — |
Loans charged off | | | (29) | | | — | | | — | | | — | | | — | | | — | | | (29) |
Balance, end of year | | | $139 | | | $49 | | | $627 | | | $812 | | | $290 | | | $191 | | | $2,108 |
Individually evaluated for impairment: | | | | | | | | | | | | | | | |||||||
Balance in allowance | | | $— | | | $— | | | $— | | | $— | | | $— | | | $— | | | $— |
Related loan balance | | | 619 | | | 887 | | | 116 | | | 228 | | | 252 | | | — | | | 2,102 |
Collectively evaluated for impairment: | | | | | | | | | | | | | | | |||||||
Balance in allowance | | | $139 | | | $49 | | | $627 | | | $812 | | | $290 | | | $191 | | | $2,108 |
Related loan balance | | | 10,346 | | | 7,899 | | | 27,732 | | | 49,810 | | | 42,933 | | | — | | | 138,720 |
| | | | | | | | For the three months ended September 30, 2020 | | | For the nine months ended September 30, 2020 | ||||||||||
(In thousands) | | | Recorded Investment | | | Unpaid Principal Balance | | | Specific Reserve | | | Interest Income recognized | | | Average Recorded Investment | | | Interest Income recognized | | | Average Recorded Investment |
September 30, 2020 | | | | | | | | | | | | | | | |||||||
With an allowance recorded: | | | | | | | | | | | | | | | |||||||
Construction and development | | | $— | | | $— | | | $— | | | $— | | | $— | | | $— | | | $— |
1-4 family residential | | | — | | | — | | | — | | | — | | | — | | | — | | | — |
Multifamily residential | | | — | | | — | | | — | | | — | | | — | | | — | | | — |
Nonfarm nonresidential | | | — | | | — | | | — | | | — | | | — | | | — | | | — |
Commercial and industrial | | | — | | | — | | | — | | | — | | | — | | | — | | | — |
| | $— | | | $— | | | $— | | | $— | | | $— | | | $— | | | $— |
| | | | | | | | For the three months ended September 30, 2020 | | | For the nine months ended September 30, 2020 | ||||||||||
(In thousands) | | | Recorded Investment | | | Unpaid Principal Balance | | | Specific Reserve | | | Interest Income recognized | | | Average Recorded Investment | | | Interest Income recognized | | | Average Recorded Investment |
With no related allowance: | | | | | | | | | | | | | | | |||||||
Construction and development | | | $897 | | | $1,066 | | | $— | | | $— | | | $927 | | | $12 | | | $935 |
1-4 family residential | | | 887 | | | 887 | | | — | | | — | | | 887 | | | — | | | 887 |
Multifamily residential | | | 116 | | | 116 | | | — | | | — | | | 116 | | | — | | | 116 |
Nonfarm nonresidential | | | 934 | | | 1,955 | | | — | | | — | | | 948 | | | 24 | | | 952 |
Commercial and industrial | | | 637 | | | 637 | | | — | | | — | | | 637 | | | 11 | | | 637 |
| | $3,471 | | | $4,661 | | | $— | | | $— | | | $3,515 | | | $47 | | | $3,527 |
| | | | | | | | For the three months ended September 30, 2020 | | | For the nine months ended September 30, 2020 | ||||||||||
(In thousands) | | | Recorded Investment | | | Unpaid Principal Balance | | | Specific Reserve | | | Interest Income recognized | | | Average Recorded Investment | | | Interest Income recognized | | | Average Recorded Investment |
September 30, 2019 | | | | | | | | | | | | | | | |||||||
With an allowance recorded: | | | | | | | | | | | | | | | |||||||
Construction and development | | | $— | | | $— | | | $— | | | $— | | | $— | | | $— | | | $— |
1-4 family residential | | | — | | | — | | | — | | | — | | | — | | | — | | | — |
Multifamily residential | | | — | | | — | | | — | | | — | | | — | | | — | | | — |
Nonfarm nonresidential | | | — | | | — | | | — | | | — | | | — | | | — | | | — |
Commercial and industrial | | | — | | | — | | | — | | | — | | | — | | | — | | | — |
| | $— | | | $— | | | $— | | | $— | | | $— | | | $— | | | $— | |
With no related allowance: | | | | | | | | | | | | | | | |||||||
Construction and development | | | $619 | | | $649 | | | $— | | | $— | | | $649 | | | $— | | | $649 |
1-4 family residential | | | 887 | | | 887 | | | — | | | — | | | 887 | | | — | | | 887 |
Multifamily residential | | | 116 | | | 116 | | | — | | | — | | | 116 | | | — | | | 116 |
Nonfarm nonresidential | | | — | | | — | | | — | | | — | | | — | | | — | | | — |
Commercial and industrial | | | — | | | — | | | — | | | — | | | — | | | — | | | — |
| | $ 1,652 | | | $ 1,622 | | | $ — | | | $ — | | | $ 1,622 | | | $ — | | | $ 1,622 |
(In thousands) | | | Recorded Investment | | | Unpaid Principal Balance | | | Specific Reserve | | | Interest Income recognized | | | Average Recorded Investment |
December 31, 2019 | | | | | | | | | | | |||||
With an allowance recorded: | | | | | | | | | | | |||||
Construction and development | | | $— | | | $— | | | $— | | | $— | | | $— |
1-4 family residential | | | — | | | — | | | — | | | — | | | — |
Multifamily residential | | | — | | | — | | | — | | | — | | | — |
Nonfarm nonresidential | | | — | | | — | | | — | | | — | | | — |
Commercial and industrial | | | — | | | — | | | — | | | — | | | — |
| | $— | | | $— | | | $— | | | $— | | | $— | |
December 31, 2019 | | | | | | | | | | | |||||
With no related allowance: | | | | | | | | | | | |||||
Construction and development | | | $619 | | | $649 | | | $— | | | $— | | | $649 |
1-4 family residential | | | 887 | | | 887 | | | — | | | — | | | 887 |
Multifamily residential | | | 116 | | | 116 | | | — | | | — | | | 116 |
Nonfarm nonresidential | | | 228 | | | 1205 | | | — | | | — | | | 257 |
Commercial and industrial | | | 252 | | | 252 | | | — | | | — | | | 240 |
| | $2,102 | | | $,3109 | | | $— | | | $— | | | $2,149 |
10 | Excellent – minimal risk (normally supported by pledged deposits, United States government securities, etc.) |
20 | Above Average – low risk (all the risks associated with this credit based on each of the Bank’s creditworthiness criteria are minimal) |
30 | Average – moderately low to average risk (most of the risks associated with this credit based on each of the Bank’s creditworthiness criteria are minimal to average) |
40 | Acceptable – moderate risk (the weighted overall risk associated with this credit based on each of the Bank’s creditworthiness criteria is acceptable but deemed more than average credit risk) |
50 | Monitor (Watch) – more than average credit risk that requires special monitoring (the weighted overall risk associated with this credit based on each of the Bank’s creditworthiness criteria is acceptable however, trends in the borrower’s affairs or the nature of the transaction may warrant closer attention) |
60 | Special Mention – moderately high risk (possesses potential weaknesses which may result in deterioration if left uncorrected) |
70 | Substandard – the Bank is inadequately protected and there exists the distinct possibility of loss if the deficiencies are not corrected |
80 | Doubtful – weaknesses make collection or liquidation in full, based on currently existing facts, improbable |
90 | Loss – considered uncollectible or of little value |
September 30, 2020 | | | Construction and Development | | | 1-4 Family Residential | | | Multi-Family Residential | | | Nonfarm Non- residential | | | Commercial and Industrial | | | Total |
Pass | | | $26,286 | | | $8,873 | | | $36,758 | | | $39,743 | | | $73,888 | | | $185,548 |
Special mention | | | 446 | | | 142 | | | 351 | | | 9,132 | | | — | | | 10,071 |
Substandard | | | 490 | | | 1,572 | | | 7,090 | | | 7,045 | | | 597 | | | 16,794 |
Doubtful | | | — | | | — | | | — | | | — | | | 65 | | | 65 |
Loss | | | — | | | — | | | — | | | — | | | — | | | — |
Balance, end of year | | | $27,222 | | | $10,587 | | | $44,199 | | | $55,920 | | | $74,550 | | | $212,478 |
Non-accrual | | | $897 | | | $887 | | | $116 | | | $934 | | | $637 | | | $3,471 |
Trouble debt restructure | | | — | | | — | | | — | | | — | | | — | | | — |
Number of TDR accounts | | | — | | | — | | | — | | | — | | | — | | | — |
Non-performing TDRs | | | — | | | — | | | — | | | — | | | — | | | — |
Number of TDR accounts | | | — | | | — | | | — | | | — | | | — | | | — |
December 31, 2019 | | | Construction and Development | | | 1-4 Family Residential | | | Multi-Family Residential | | | Nonfarm Non- residential | | | Commercial and Industrial | | | Total |
Pass | | | $9,896 | | | $7,899 | | | $19,191 | | | $31,229 | | | $39,504 | | | $107,719 |
Special mention | | | 450 | | | — | | | 3,687 | | | 9,356 | | | 3,274 | | | 16,767 |
Substandard | | | 619 | | | 887 | | | 4,970 | | | 9,453 | | | 407 | | | 16,336 |
Doubtful | | | — | | | — | | | — | | | — | | | — | | | — |
Loss | | | — | | | — | | | — | | | — | | | — | | | — |
Balance, end of year | | | $10,965 | | | $8,786 | | | $27,848 | | | $50,038 | | | $43,185 | | | $140,822 |
Non-accrual | | | $619 | | | $887 | | | $116 | | | $228 | | | $252 | | | $2,102 |
Trouble debt restructure | | | — | | | — | | | — | | | — | | | — | | | — |
Number of TDR accounts | | | — | | | — | | | — | | | — | | | — | | | — |
Non-performing TDRs | | | — | | | — | | | — | | | — | | | — | | | — |
Number of TDR accounts | | | — | | | — | | | — | | | — | | | — | | | — |
September 30, 2020 | | | Current | | | 30-89 Days Past Due | | | 90 Days or More and Still Accruing | | | Non-accrual | | | Total |
Construction and development | | | $26,325 | | | $— | | | $— | | | $897 | | | $27,222 |
1-4 family residential | | | 9,700 | | | — | | | — | | | 887 | | | 10,587 |
Multi-family residential | | | 42,071 | | | 2,012 | | | — | | | 116 | | | 44,199 |
Nonfarm nonresidential | | | 53,015 | | | 1,971 | | | — | | | 934 | | | 55,920 |
Commercial and industrial | | | 73,913 | | | — | | | — | | | 637 | | | 74,550 |
| | $205,024 | | | $3,983 | | | $— | | | $3,471 | | | $212,478 |
December 31, 2019 | | | Current | | | 30-89 Days Past Due | | | 90 Days or More and Still Accruing | | | Non-accrual | | | Total |
Construction and development | | | $10,265 | | | $81 | | | $— | | | $619 | | | $10,965 |
1-4 family residential | | | 7,899 | | | — | | | — | | | 887 | | | 8,786 |
Multi-family residential | | | 27,375 | | | 357 | | | — | | | 116 | | | 27,848 |
Nonfarm nonresidential | | | 48,584 | | | 1,226 | | | — | | | 228 | | | 50,038 |
Commercial and industrial | | | 42,418 | | | 515 | | | — | | | 252 | | | 43,185 |
| | $136,541 | | | $2,179 | | | $— | | | $2,102 | | | $140,822 |
(Dollars in thousands) | | | September 30, 2020 | | | December 31, 2019 |
Commercial line of credit | | | $6,988 | | | $2,547 |
Construction and real estate loans and lines | | | 9,735 | | | 7,109 |
Standby letters of credit | | | 335 | | | 315 |
Total off-balance sheet commitments | | | $17,058 | | | $9,971 |
| | September 30, 2020 | | | December 31, 2019 | |||||||
| | Carrying Amount | | | Fair Value | | | Carrying Amount | | | Fair Value | |
Financial Assets: | | | | | | | | | ||||
Cash and due from banks | | | $2,850 | | | 2,850 | | | $2,293 | | | $2,293 |
Interest bearing deposits at other financial institutio | | | 28,359 | | | 28,359 | | | 67,561 | | | 67,561 |
Federal funds sold | | | 30,452 | | | 30,452 | | | 48,454 | | | 48,454 |
Certificates of deposit in other financial institutions | | | 3,218 | | | 3,218 | | | 4,954 | | | 4,954 |
Investment securities available-for-sale | | | 110,357 | | | 110,357 | | | 94,362 | | | 94,362 |
Federal Reserve Bank stock | | | 693 | | | 693 | | | 693 | | | 693 |
Federal Home Loan Bank stock | | | 479 | | | 479 | | | 479 | | | 479 |
Loans, less allowance for credit losses | | | 210,120 | | | 211,309 | | | 138,495 | | | 138,290 |
| | 386,528 | | | 387,717 | | | 357,291 | | | 357,086 |
| | September 30, 2020 | | | December 31, 2019 | |||||||
| | Carrying Amount | | | Fair Value | | | Carrying Amount | | | Fair Value | |
Financial Liabilities: | | | | | | | | | ||||
Non-interest bearing demand deposits | | | 39,223 | | | 39,223 | | | 41,472 | | | 41,472 |
Now and Saving deposits | | | 142,100 | | | 142,100 | | | 88,988 | | | 88,988 |
Money Market | | | 38,487 | | | 38,487 | | | 37,843 | | | 37,843 |
Time deposits | | | 80,584 | | | 80,585 | | | 106,936 | | | 106,686 |
FHLB Advances | | | 3,138 | | | 3,302 | | | 3,232 | | | 3,305 |
Notes payable | | | 14,000 | | | 14,000 | | | 14,000 | | | 14,000 |
Securities sold under agreements to repurchase | | | 36,552 | | | 36,552 | | | 32,333 | | | 32,333 |
| | 354,084 | | | 354,249 | | | 324,925 | | | 324,877 |
September 30, 2020 | | | Level 1 | | | Level 2 | | | Level 3 | | | Fair Value |
U.S. Government agencies | | | $— | | | $18,983 | | | $— | | | $18,983 |
Mortgage—backed securities | | | — | | | 72,887 | | | — | | | 72,887 |
Collateralized mortgage obligations | | | — | | | 2,224 | | | — | | | 2,224 |
SBA loan pools | | | — | | | 16,263 | | | — | | | 16,263 |
Total | | | $— | | | $110,357 | | | $— | | | $110,357 |
December 31, 2019 | | | Level 1 | | | Level 2 | | | Level 3 | | | Fair Value |
U.S. Government agencies | | | $— | | | $22,703 | | | $— | | | $22,703 |
Mortgage-backed securities | | | — | | | 63,840 | | | — | | | 63,840 |
SBA loan pools | | | — | | | 7,819 | | | — | | | 7,819 |
Total | | | $— | | | $94,362 | | | $— | | | $94,362 |
September 30, 2020 | | | Level 1 | | | Level 2 | | | Level 3 | | | Fair Value |
Impaired loans | | | $— | | | $— | | | $3,471 | | | $3,471 |
December 31, 2019 | | | Level 1 | | | Level 2 | | | Level 3 | | | Fair Value |
Impaired loans | | | $— | | | $— | | | $2,102 | | | $2,102 |
| | Three Months Ended September 30, | | | Nine Months Ended September 30, | |||||||
(In thousands, except per share data) | | | 2020 | | | 2019 | | | 2020 | | | 2019 |
Net income | | | $30 | | | $507 | | | $292 | | | $1,179 |
Weighted average number of shares | | | 1,864 | | | 1,864 | | | 1,864 | | | 1,864 |
Effect of dilutive securities, restricted stock units and options | | | — | | | — | | | — | | | — |
Weighted average diluted shares | | | 1,864 | | | 1,864 | | | 1,864 | | | 1,864 |
Basic EPS | | | $0.06 | | | $1.09 | | | $0.21 | | | $0.84 |
Diluted EPS | | | $0.06 | | | $1.09 | | | $0.21 | | | $0.84 |
| | |||||
| | | | |||
| | | | |||
| | | | |||
| | | | |||
| | | | |||
| | | | |||
| | | | |||
| | | | |||
| | | | |||
| | | | |||
| | | | |||
| | | | |||
| | |||||
| | |||||
| | | | |||
| | | | |||
| | | | |||
| | | | |||
| | |||||
| | |||||
| | | | |||
| | | | |||
| | | | |||
| | | | |||
| | | | |||
| | | | |||
| | | | |||
| | | | |||
| | | | |||
| | | | |||
| | | | |||
| | | | |||
| | | | |||
| | | | |||
| | | | |||
| | | | |||
| | | | |||
| | | | |||
| | | | |||
| | | | |||
| | | | |||
| | | | |||
| | | | |||
| | | | |||
| | | | |||
| | | | |||
| | | | |||
| | | | |||
| | | |
| | | | |||
| | | | |||
| | | | |||
| | |||||
| | |||||
| | | | |||
| | | | |||
| | | | |||
| | | | |||
| | | | |||
| | | | |||
| | | | |||
| | | | |||
| | | | |||
| | | | |||
| | | | |||
| | | | |||
| | | | |||
| | | | |||
| | | | |||
| | | | |||
| | | | |||
| | | | |||
| | | | |||
| | | | |||
| | | | |||
| | | | |||
| | | | |||
| | | | |||
| | | | |||
| | | | |||
| | | | |||
| | | | |||
| | | | |||
| | | | |||
| | | | |||
| | | | |||
| | | | |||
| | | | |||
| | | | |||
| | | | |||
| | |||||
| | | | |||
| | | | |||
| | |||||
| | |||||
| | | | |||
| | | | |||
| | | | |||
| | | | |||
| | | |
| | | | |||
| | | | |||
| | | | |||
| | | | |||
| | | | |||
| | | | |||
| | | | |||
| | | | |||
| | | | |||
| | | | |||
| | | | |||
| | | | |||
| | | | |||
| | |||||
| | |||||
| | | | |||
| | | | |||
| | | | |||
| | | | |||
| | |||||
| | |||||
| | | | |||
| | | | |||
| | | | |||
| | |||||
| | |||||
| | | | |||
| | | | |||
| | | | |||
| | | | |||
| | | | |||
| | | | |||
| | | | |||
| | | | |||
| | | | |||
| | | | |||
| | | | |||
| | | | |||
| | | | |||
| | | | |||
| | | | |||
| | | |
| | Page | |
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| |
| | Page | |
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| �� | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| |
| | Page | |
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| |
| | (a) | | | if to CFB, to: | ||||
| | | | | | ||||
| | | | CFBanc Corporation | |||||
| | | | 1432 U Street, NW | |||||
| | | | Washington, DC 20009 | |||||
| | | | Attention: Brian Argrett, President and CEO | |||||
| | | | E-mail: bargrett@cityfirstbank.com | |||||
| | | | | |
| | | | With a copy (which shall not constitute notice) to: | |||||
| | | | | | ||||
| | | | Covington & Burling LLP | |||||
| | | | One CityCenter | |||||
| | | | 850 Tenth Street NW | |||||
| | | | Washington, DC 20001 | |||||
| | | | Attention: Frank M. Conner III | |||||
| | | | Email: rconner@cov.com; | |||||
| | | | | | ||||
| | | | Attention: Christopher J. DeCresce | |||||
| | | | Email: cdecresce@cov.com | |||||
| | | | | | ||||
| | and | | | |||||
| | | | | | ||||
| | (b) | | | if to BYFC, to: | ||||
| | | | | | ||||
| | | | Broadway Financial Corporation | |||||
| | | | 5055 Wilshire Blvd., Suite 500 | |||||
| | | | Los Angeles, CA 90036 | |||||
| | | | Attention: Wayne Bradshaw, President and CEO | |||||
| | | | E-mail: WBradshaw@broadwayfederalbank.com | |||||
| | | | | | ||||
| | | | With a copy (which shall not constitute notice) to: | |||||
| | | | | | ||||
| | | | Arnold & Porter Kaye Scholer LLP | |||||
| | | | 777 South Figueroa Street | |||||
| | | | 44th Floor | |||||
| | | | Los Angeles, CA 90017 | |||||
| | | | Attention: James R. Walther | |||||
| | | | E-mail: james.walther@arnoldporter.com |
| | BROADWAY FINANCIAL CORPORATION | ||||
| | |||||
| | By: | | | /s/ Wayne-Kent A. Bradshaw | |
| | | | Name: Wayne-Kent A. Bradshaw | ||
| | | | Title: President and Chief Executive Officer | ||
| | |||||
| | CFBANC CORPORATION | ||||
| | |||||
| | By: | | | /s/ Brian E. Argrett | |
| | | | Name: Brian E. Argrett | ||
| | | | Title: President and Chief Executive Officer |
(1) | Insert name to be decided on by the parties. |
| | Very truly yours, | |
| | ||
| | Keefe, Bruyette & Woods, Inc. |
1. | reviewed the financial terms and conditions as stated in the draft of the Agreement and Plan of Merger, by and between the Company and Broadway, dated as of August 24, 2020 (the “Agreement”); |
2. | reviewed certain information related to the historical, current and future operations, financial condition and prospects of the Company and Broadway, as made available to Raymond James by or on behalf of the Company, including, but not limited to, (a) financial projections for the periods ending December 31, 2020 through 2025 for each of (i) the Company, as prepared and certified by the management of the Company, and (ii) BYFC, as prepared by BYFC and certified by the management of the Company (together, the “Projections”) and (b) certain forecasts and estimates of potential cost savings, operating efficiencies, revenue effects, and other pro forma financial adjustments expected to result from the Transaction, as jointly prepared by the management of the Company and Broadway and certified by the management of the Company (the “Pro Forma Financial Adjustments”); |
3. | reviewed the Company’s and Broadway’s (a) audited financial statements for the years ended December 31, 2019, December 31, 2018 and December 31, 2017; and (b) unaudited financial statements for the six-month period ended June 30, 2020; |
4. | reviewed the Company’s and Broadway’s recent public filings and certain other publicly available information regarding the Company and Broadway; |
5. | reviewed the financial and operating performance of the Company and Broadway and those of other selected public companies that we deem to be relevant; |
6. | considered certain publicly available financial terms of certain transactions we deem to be relevant; |
7. | reviewed the current and historical market prices and trading volume for Broadway Common Shares, and the current market prices of the publicly traded securities of certain other companies that we deemed to be relevant; |
8. | compared the relative contributions of the Company and Broadway to certain financial statistics of the combined company on a pro forma basis; |
9. | reviewed certain potential pro forma financial effects of the Transaction on earnings per share, capitalization and financial ratios of the Company; |
10. | conducted such other financial studies, analyses and inquiries and considered such other information and factors as we deemed appropriate; |
11. | received a certificate addressed to Raymond James from a member of senior management of the Company regarding, among other things, the accuracy of the information, data and other materials (financial or otherwise) of the Company and Broadway provided to, or discussed with, Raymond James by or on behalf of the Company; and |
12. | discussed with members of the senior management of the Company and Broadway certain information relating to the aforementioned and any other matters which we have deemed relevant to our inquiry including, but not limited to, the past and current business operations of the Company and Broadway and the financial condition and future prospects and operations of the Company and Broadway. |
1 | Insert name to be decided on by the parties. |
2 | Replace with “one hundred sixteen million (116,000,000)” if such change is approved by Broadway stockholders. |
3 | Replace with “seventy-five million (75,000,000)” if such change is approved by Broadway stockholders. |