COLUMBUS, Ohio, May 7, 2024
/PRNewswire/ -- CF Bankshares Inc. (NASDAQ: CFBK) (the
"Company"), the parent of CFBank, National Association ("CFBank"),
today announced financial results for the first quarter ended
March 31, 2024.
First Quarter 2024 Highlights
- Net income for Q1 2024 was $3.1
million ($0.47 per
diluted common share). Pre-provision, pre-tax net revenue (PPNR)
for Q1 2024 was $5.0
million.
- Book value per share increased to $24.17 as of March 31,
2024.
- Return on Average Equity (ROE) was 7.80% and PPNR ROE
was 12.71% for the first quarter, while Return on Average
Assets (ROA) was 0.61% and PPNR ROA was
1.00%.
- Core deposit balances increased $30.8 million during the
first quarter.
- New commercial loan production totaled $37.3 million
during the quarter. Loan and business pipelines along with quality
new business opportunities remain strong.
- CFBank's capital position remains strong with a Tier 1 Leverage
ratio of 10.05% and Total Capital ratio of 13.50%.
- CFBank recently announced three key leadership additions to its
Commercial Bank, as we continue to build and deepen our Regional
Banking Teams.
Recent Developments
- On April 8, 2024, the Company's
Board of Directors declared a cash dividend of $0.06 per share on its common stock and a
corresponding cash dividend of $6.00
per share on its Series D Preferred Stock. The dividend was paid on
April 29, 2024 to shareholders of
record as of the close of business on April
18, 2024.
CEO and Board Chair Commentary
Timothy T. O'Dell, President and
CEO, commented: "Our Q1 results were impacted by $1.2 million of provision expense, coupled with
approximately $750 thousand of other
nonrecurring items including higher payroll tax expense, which is
typically elevated during the first quarter, and recruiting
fees. PPNR was $5.0 million for
the quarter reflective of solid core earnings
performance.
Our net interest margin ("NIM") remained relatively stable
during Q1, which we believe is indicative of greater stabilization
going forward. Our NIM for Q1 included some one-time impacts
including fewer days along with lower loan fees. In the face of
local regional bank competitors promoting ultra-high rates on money
market savings accounts, we held the line and successfully
maintained our overall cost of funds.
Credit quality remains strong in our core customer loan
portfolios. CFBank has sustained minimal loan losses during the
previous 12 years, coupled with strong growth performance. We
believe our industry, CFBank included, will return to more
normalized levels of loan losses going forward.
We generated $37 million of new
commercial loan production during Q1. Net growth was impacted by
significant loan payoffs during Q1, mostly from successful CRE
projects being refinanced at completion by permanent lenders. We
anticipate positive growth in interest income as new loan pricing
is adjusted upward, plus existing loans refinancing at higher
market rates. An objective is to produce interest income increases
which will require lower net loan growth rates and consequently
also be beneficial to operations through deploying less
capital.
Going forward we believe our business initiatives will result in
fee income growth. In particular, we see opportunities within our
Treasury Management and Mortgage Lending lines of business.
We continue to have success attracting proven banking talent for
building and strengthening all of our Regional Banking Teams. Our
boutique business model continues to resonate strongly with closely
held business owners. Competitively we compete effectively with
regional players for banking talent along with quality Business
& Personal Banking relationships.
Challenging but with much opportunity is our 2024
theme."
Robert E. Hoeweler, Chairman of
the Board, added: "Our seasoned CFBank Team has remained nimble and
proactive in the face of unique challenges and the ever-changing
landscape the banking industry continues to experience. We
believe this ability has us well positioned to opportunistically
capture new business as we move through 2024."
Overview of Results
Net income for the three months ended March 31, 2024 totaled $3.1 million (or $0.47 per diluted common share) compared to net
income of $4.2 million (or
$0.65 per diluted common share) for
the three months ended December 31,
2023 and net income of $4.4
million (or $0.68 per diluted
common share) for the three months ended March 31, 2023. Pre-provision, pre-tax net
revenue ("PPNR") for the three months ended March 31, 2024 was $5.0
million compared to PPNR of $6.0
million for the three months ended December 31, 2023 and PPNR of $5.8 million for the three months ended
March 31, 2023.
Net Interest Income and Net Interest Margin
Net interest income totaled $11.3
million for the quarter ended March
31, 2024 and decreased $470,000, or 4.0%, compared to $11.8 million in the prior quarter, and decreased
$1.4 million, or 11.4%, compared to
$12.7 million in the first quarter of
2023.
The decrease in net interest income compared to the prior
quarter was primarily due to a $626,000, or 2.1%, decrease in interest income,
partially offset by a $156,000, or
0.9%, decrease in interest expense. The decrease in interest
income was primarily attributed to a 9bps decrease in the average
yield on interest-earning assets, coupled with a $14.3 million, or 0.74%, decrease in average
interest-earning assets. The decrease in interest expense when
compared to the prior quarter was attributed to a $21.2 million, or 1.3%, decrease in average
interest-bearing liabilities, partially offset by a 2bps increase
in the average cost of funds on interest-bearing liabilities. The
net interest margin of 2.36% for the quarter ended March 31, 2024 decreased 8bps compared to the net
interest margin of 2.44% for the prior quarter.
The decrease in net interest income compared to the first
quarter of 2023 was primarily due to a $6.4
million, or 55.6%, increase in interest expense, partially
offset by a $4.9 million, or 20.3%,
increase in interest income. The increase in interest expense
was attributed to a 127bps increase in the average cost of funds on
interest-bearing liabilities, coupled with a $166.4 million, or 11.8%, increase in average
interest-bearing liabilities. The increase in interest income was
primarily attributed to a $176.3
million, or 10.2%, increase in average interest-earning
assets outstanding, coupled with a 51bps increase in the average
yield on interest-earning assets. The net interest margin of 2.36%
for the quarter ended March 31, 2024
decreased 57bps compared to the net interest margin of 2.93% for
the first quarter of 2023.
Noninterest Income
Noninterest income for the quarter ended March 31, 2024 totaled $905,000 and decreased $128,000, or 12.4%, compared to $1.0 million for the prior quarter. The
decrease was primarily due to a $270,000 decrease in other noninterest income,
partially offset by a $113,000
increase in net gain on sales of commercial loans.
Noninterest income for the quarter ended March 31, 2024 increased $186,000, or 25.9%, compared to $719,000 for the quarter ended March 31, 2023. The increase was primarily
due to a $255,000 increase in service
charges on deposit accounts and a $167,000 increase in the net gain on sales of
commercial loans, partially offset by a $299,000 decrease in other noninterest
income.
The following table represents the notional amount of loans sold
during the three months ended March 31,
2024, December 31, 2023, and
March 31, 2023 (in thousands).
|
|
|
|
|
|
|
|
|
|
Three Months
ended
|
|
March 31,
2024
|
|
December 31,
2023
|
|
March 31,
2023
|
Notional amount of
loans sold
|
$
|
9,037
|
|
$
|
1,990
|
|
$
|
1,991
|
Noninterest Expense
Noninterest expense for the quarter ended March 31, 2024 totaled $7.2 million and increased $442,000, or 6.6%, compared to $6.7 million for the prior quarter. The
increase in noninterest expense was primarily due to a $338,000 increase in loan expense and a
$179,000 increase in salaries and
employee benefits. The increase in salaries and benefits was
primarily due to an increase in payroll taxes which on a percentage
basis is higher in the first quarter of the year.
Noninterest expense for the quarter ended March 31, 2024 decreased $504,000, or 7.0%, compared to $7.7 million for the quarter ended March 31, 2023. The decrease in noninterest
expense was primarily due to a $478,000 decrease in salaries and employee
benefits. The decrease in salaries and employee benefits was
primarily due to a decrease in the number of employees coupled with
lower payroll taxes.
Income Tax Expense
Income tax expense was $695,000
for the quarter ended March 31, 2024
(effective tax rate of 18.5%), compared to $932,000 for the prior quarter (effective tax
rate of 18.0%) and $1.1 million for
the quarter ended March 31, 2023
(effective tax rate of 19.5%).
Loans and Loans Held For Sale
Net loans and leases totaled $1.7
billion at March 31, 2024 and
increased $1.6 million, or 0.1%, from
December 31, 2023. The increase in
net loans and leases from December 31,
2023, was primarily due to a $28.8
million increase in commercial real estate loan balances,
partially offset by a $12.3 million
decrease in construction loan balances, a $9.3 million decrease in commercial loan
balances, a $3.0 million decrease in
single-family residential loan balances, and a $2.0 million decrease in multi-family loan
balances. The increases in the aforementioned loan balances
were primarily related to increased sales activity and new
relationships. The decrease in construction loan balances was
primarily related to loans that were converted to permanent loans
upon the completion of construction.
The following table presents the recorded investment in loans
and leases for certain non-owner-occupied loan types (in
thousands).
|
|
|
|
|
|
March 31,
2024
|
December 31,
2023
|
Construction – 1-4
family*
|
$
|
23,622
|
$
|
20,663
|
Construction –
Multi-family*
|
|
106,251
|
|
109,379
|
Construction –
Non-residential*
|
|
46,594
|
|
57,459
|
Hotel/Motel
|
|
12,214
|
|
12,284
|
Industrial /
Warehouse
|
|
52,836
|
|
52,923
|
Land/Land
Development
|
|
16,348
|
|
20,749
|
Medical/Healthcare/Senior Housing
|
|
346
|
|
373
|
Multi-family
|
|
168,875
|
|
164,641
|
Office
|
|
40,680
|
|
41,072
|
Retail
|
|
35,739
|
|
37,239
|
Other
|
|
79,082
|
|
62,226
|
*CFBank possesses a core competency and deep expertise in
Construction Lending. The construction lending business
sector has produced many full banking relationships with proven
developers with long successful track records.
Asset Quality
Nonaccrual loans were $7.9
million, or 0.46%, of total loans at March 31, 2024, an increase of $2.2 million from $5.7
million at December 31, 2023
and an increase of $7.2 million from
$718,000 at March 31, 2023. The increase in nonaccrual
loans when compared to the prior quarter end was primarily due to
two commercial loans, totaling $1.6
million, one single-family residential loan, totaling
$372,000, and one consumer loan,
totaling $251,000, becoming
nonaccrual during the first quarter of 2024.
The increase in nonaccrual loans when compared to March 31, 2023 was primarily driven by nine
commercial loans, totaling $6.6
million, becoming nonaccrual during since March 31, 2023. Loans past due more than 30
days totaled $5.4 million at
March 31, 2024 compared to
$2.0 million at December 31, 2023 and $973,000 at March
31, 2023.
The allowance for credit losses on loans and leases totaled
$18.2 million at March 31, 2024 compared to $16.9 million at December
31, 2023 and $15.9 million at
March 31, 2023. The ratio of
the allowance for credit losses on loans and leases to total loans
and leases was 1.06% at March 31,
2024 compared to 0.99% at December
31, 2023 and 0.98% at March
31, 2023. The increase in the allowance for credit
losses during the quarter ended March 31,
2024 was primarily driven by an increase in reserves placed
on an individually-evaluated commercial loan.
There was $1.2 million in
provision for credit losses expense for the quarter ended
March 31, 2024, compared to
$875,000 for the quarter ended
December 31, 2023 and $237,000 for the quarter ended March 31, 2023. Net recoveries for the
quarter ended March 31, 2024 totaled
$16,000 compared to net charge-offs
of $623,000 for the prior quarter and
net charge offs of $5,000 for the
quarter ended March 31, 2023.
Deposits
Deposits totaled $1.7 billion at
March 31, 2024, a decrease of
$21.0 million, or 1.2%, when compared
to $1.7 billion at December 31, 2023. The decrease when
compared to December 31, 2023, is
primarily due to a $21.9 million
decrease in interest-bearing account balances, partially offset by
a $925,000 increase in
noninterest-bearing account balances. The decrease in
interest-bearing account balances was primarily due to a
$51.1 million decrease in brokered
account balances, partially offset by an increase of $28.5 million in core deposit balances.
At March 31, 2024, approximately
29.8% of our deposit balances exceeded the FDIC insurance limit of
$250,000, as compared to
approximately 29.2% at December 31,
2023.
Borrowings
FHLB advances and other debt totaled $111.0 million at March
31, 2023 and increased $1.0
million when compared to $110.0
million at December 31,
2023. The increase when compared to December 31, 2023, was due to a $1.0 million increase on the Company's line of
credit with a third party financial institution.
Capital
Stockholders' equity totaled $158.0
million at March 31, 2024, an
increase of $2.6 million, or 1.7%,
from $155.4 million at December 31, 2023. The increase in total
stockholders' equity during the three months ended March 31, 2024 was primarily attributed to net
income, partially offset by $386,000
in dividend payments.
USE OF NON-GAAP FINANCIAL MEASURES
This earnings release contains financial information and
performance measures determined by methods other than in accordance
with accounting principles generally accepted in the United States of America ("GAAP").
Non-GAAP financial measures included in this earnings release
include Pre-Provision, Pre-Tax Net Revenue (PPNR), PPNR Return on
Average Assets (PPNR ROA) and PPNR Return on Average Equity (PPNR
ROE). Management uses these "non-GAAP" financial measures in
its analysis of the Company's performance and believes that these
non-GAAP financial measures provide a greater understanding of
ongoing operations and enhance comparability of results with prior
periods and peers. These disclosures should not be viewed as
substitutes for financial measures determined in accordance with
GAAP, nor are they necessarily comparable to non-GAAP performance
measures that may be presented by other companies. A
reconciliation of these non-GAAP financial measures to the most
directly comparable GAAP financial measures is included at the end
of this earnings release under the heading "GAAP TO NON-GAAP
RECONCILIATION."
About CF Bankshares Inc. and CFBank
CF Bankshares Inc. (the "Company") is a holding company that
owns 100% of the stock of CFBank, National Association ("CFBank").
CFBank is a nationally chartered boutique Commercial bank operating
primarily in Four (4) Major Metro Markets: Columbus, Cleveland, and Cincinnati, Ohio, and Indianapolis, Indiana. The current Leadership
Team and Board recapitalized the Company and CFBank in 2012 during
the financial crisis, repositioning CFBank as a full-service
Commercial Bank model. Since the 2012 recapitalization, CFBank has
achieved a CAGR in excess of 20%.
CFBank focuses on serving the financial needs of closely held
businesses and entrepreneurs, by providing a comprehensive
Commercial, Retail, and Mortgage Lending services presence. In all
regional markets, CFBank provides commercial loans and equipment
leases, commercial and residential real estate loans and treasury
management depository services, residential mortgage lending, and
full-service commercial and retail banking services and
products. CFBank is differentiated by our penchant for
individualized service coupled with direct customer access to
decision-makers, and ease of doing business. CFBank matches the
sophistication of much larger banks, without the bureaucracy.
CFBank was named one of Piper
Sandler's "Bank & Thrift Sm-All Stars" for 2023.
This recognition places us among the top 10% of small-cap banks and
thrifts in the United States. In addition, CFBank ranked #7
on American Banker's listing of Top 200 Publicly Traded Community
Banks based on 3-year average return on equity as of December 31, 2022.
Additional information about the Company and CFBank is available
at www.CF.Bank
FORWARD LOOKING STATEMENTS
This press release and other materials we have filed or may file
with the Securities and Exchange Commission ("SEC") contain or may
contain forward-looking statements within the meaning of the safe
harbor provisions of the U.S. Private Securities Reform Act of
1995, which are made in good faith by us. Forward-looking
statements include, but are not limited to: (1) projections of
revenues, income or loss, earnings or loss per common share,
capital structure and other financial items; (2) plans and
objectives of the management or Boards of Directors of CF
Bankshares Inc. or CFBank; (3) statements regarding future events,
actions or economic performance; and (4) statements of assumptions
underlying such statements. Words such as "estimate,"
"strategy," "may," "believe," "anticipate," "expect," "predict,"
"will," "intend," "plan," "targeted," and the negative of these
terms, or similar expressions, are intended to identify
forward-looking statements, but are not the exclusive means of
identifying such statements. Various risks and uncertainties
may cause actual results to differ materially from those indicated
by our forward-looking statements, including, without limitation
those risks detailed from time to time in our reports filed with
the SEC, including those risk factors identified in "Item 1A.
Risk Factors" of Part I of our Annual Report on Form 10-K filed
with SEC for the year ended December 31,
2023.
Forward-looking statements are not guarantees of performance or
results. A forward-looking statement may include a statement
of the assumptions or bases underlying the forward-looking
statement. We believe that we have chosen these assumptions
or bases in good faith and that they are reasonable. We
caution you, however, that assumptions or bases almost always vary
from actual results, and the differences between assumptions or
bases and actual results can be material. The forward-looking
statements included in this press release speak only as of the date
hereof. We undertake no obligation to publicly release
revisions to any forward-looking statements to reflect events or
circumstances after the date of such statements, except to the
extent required by law.
|
|
|
|
|
|
|
|
Consolidated
Statements of Income
|
|
|
|
|
|
|
|
($ in thousands,
except share data)
|
|
|
|
|
|
|
|
(unaudited)
|
Three months
ended
|
|
|
|
March
31,
|
|
|
|
2024
|
|
2023
|
|
%
change
|
Total interest
income
|
$
|
29,086
|
|
$
|
24,176
|
|
20 %
|
Total interest
expense
|
|
17,802
|
|
|
11,443
|
|
56 %
|
Net interest
income
|
|
11,284
|
|
|
12,733
|
|
-11 %
|
|
|
|
|
|
|
|
|
Provision for credit
losses
|
|
1,237
|
|
|
237
|
|
422 %
|
Net interest income
after provision for credit losses
|
|
10,047
|
|
|
12,496
|
|
-20 %
|
|
|
|
|
|
|
|
|
Noninterest
income
|
|
|
|
|
|
|
|
Service
charges on deposit accounts
|
|
559
|
|
|
304
|
|
84 %
|
Net gain
(loss) on sales of residential mortgage loans
|
|
90
|
|
|
(3)
|
|
n/m
|
Net gains
on sale of commercial loans
|
|
167
|
|
|
-
|
|
n/m
|
Swap fee
income
|
|
-
|
|
|
30
|
|
-100 %
|
Other
|
|
89
|
|
|
388
|
|
-77 %
|
Noninterest
income
|
|
905
|
|
|
719
|
|
26 %
|
|
|
|
|
|
|
|
|
Noninterest
expense
|
|
|
|
|
|
|
|
Salaries
and employee benefits
|
|
3,508
|
|
|
3,986
|
|
-12 %
|
Occupancy
and equipment
|
|
434
|
|
|
381
|
|
14 %
|
Data
processing
|
|
615
|
|
|
549
|
|
12 %
|
Franchise
and other taxes
|
|
286
|
|
|
299
|
|
-4 %
|
Professional fees
|
|
663
|
|
|
606
|
|
9 %
|
Director
fees
|
|
125
|
|
|
170
|
|
-26 %
|
Postage,
printing, and supplies
|
|
44
|
|
|
55
|
|
-20 %
|
Advertising and marketing
|
|
14
|
|
|
183
|
|
-92 %
|
Telephone
|
|
51
|
|
|
64
|
|
-20 %
|
Loan
expenses
|
|
447
|
|
|
172
|
|
160 %
|
Depreciation
|
|
130
|
|
|
133
|
|
-2 %
|
FDIC
premiums
|
|
600
|
|
|
503
|
|
19 %
|
Regulatory
assessment
|
|
65
|
|
|
58
|
|
12 %
|
Other
insurance
|
|
56
|
|
|
47
|
|
19 %
|
Other
|
|
149
|
|
|
485
|
|
-69 %
|
Noninterest
expense
|
|
7,187
|
|
|
7,691
|
|
-7 %
|
|
|
|
|
|
|
|
|
Income before income
taxes
|
|
3,765
|
|
|
5,524
|
|
-32 %
|
Income tax
expense
|
|
695
|
|
|
1,076
|
|
-35 %
|
Net income
|
$
|
3,070
|
|
$
|
4,448
|
|
-31 %
|
Earnings allocated to
participating securities (Series D preferred stock)
|
|
(57)
|
|
|
-
|
|
n/m
|
Net Income attributable
to common stockholders
|
$
|
3,013
|
|
$
|
4,448
|
|
-32 %
|
|
|
|
|
|
|
|
|
Share
Data
|
|
|
|
|
|
|
|
Basic earnings per
common share
|
$
|
0.48
|
|
$
|
0.69
|
|
|
Diluted earnings per
common share
|
$
|
0.47
|
|
$
|
0.68
|
|
|
|
|
|
|
|
|
|
|
Average common shares
outstanding - basic
|
|
6,329,898
|
|
|
6,402,856
|
|
|
Average common shares
outstanding - diluted
|
|
6,357,298
|
|
|
6,542,698
|
|
|
|
|
|
|
|
|
|
|
n/m - not
meaningful
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated
Statements of Financial Condition
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
($ in
thousands)
|
Mar
31,
|
|
Dec
31,
|
|
Sept
30,
|
|
Jun
30,
|
|
Mar
31,
|
|
(unaudited)
|
2024
|
|
2023
|
|
2023
|
|
2023
|
|
2023
|
|
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash
equivalents
|
$
|
236,892
|
|
$
|
261,595
|
|
$
|
229,763
|
|
$
|
231,600
|
|
$
|
214,248
|
|
Interest-bearing
deposits in other financial institutions
|
|
100
|
|
|
100
|
|
|
100
|
|
|
100
|
|
|
100
|
|
Securities available
for sale
|
|
7,597
|
|
|
8,092
|
|
|
8,480
|
|
|
8,966
|
|
|
9,661
|
|
Equity
securities
|
|
5,000
|
|
|
5,000
|
|
|
5,000
|
|
|
5,000
|
|
|
5,000
|
|
Loans held for
sale
|
|
2,241
|
|
|
1,849
|
|
|
1,355
|
|
|
1,355
|
|
|
591
|
|
Loans and
leases
|
|
1,713,929
|
|
|
1,710,998
|
|
|
1,676,806
|
|
|
1,647,103
|
|
|
1,631,998
|
|
Less allowance
for credit losses on loans and leases
|
|
(18,198)
|
|
|
(16,865)
|
|
|
(17,032)
|
|
|
(15,960)
|
|
|
(15,915)
|
|
Loans and leases,
net
|
|
1,695,731
|
|
|
1,694,133
|
|
|
1,659,774
|
|
|
1,631,143
|
|
|
1,616,083
|
|
FHLB and FRB
stock
|
|
8,491
|
|
|
8,482
|
|
|
8,499
|
|
|
8,736
|
|
|
9,203
|
|
Premises and equipment,
net
|
|
3,685
|
|
|
3,812
|
|
|
3,940
|
|
|
4,085
|
|
|
4,118
|
|
Other assets held for
sale
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
1,930
|
|
Operating lease right
of use assets
|
|
5,041
|
|
|
5,221
|
|
|
5,138
|
|
|
5,313
|
|
|
5,500
|
|
Bank owned life
insurance
|
|
26,470
|
|
|
26,266
|
|
|
26,103
|
|
|
25,946
|
|
|
25,791
|
|
Accrued interest
receivable and other assets
|
|
48,225
|
|
|
44,065
|
|
|
44,300
|
|
|
40,605
|
|
|
38,085
|
|
Total assets
|
$
|
2,039,473
|
|
$
|
2,058,615
|
|
$
|
1,992,452
|
|
$
|
1,962,849
|
|
$
|
1,930,310
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and
Stockholders' Equity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Noninterest
bearing
|
$
|
236,841
|
|
$
|
235,916
|
|
$
|
214,334
|
|
$
|
216,966
|
|
$
|
224,096
|
|
Interest bearing
|
|
1,486,229
|
|
|
1,508,141
|
|
|
1,470,659
|
|
|
1,443,117
|
|
|
1,379,745
|
|
Total deposits
|
|
1,723,070
|
|
|
1,744,057
|
|
|
1,684,993
|
|
|
1,660,083
|
|
|
1,603,841
|
|
FHLB advances and other
debt
|
|
111,004
|
|
|
109,995
|
|
|
109,987
|
|
|
109,978
|
|
|
136,970
|
|
Advances by borrowers
for taxes and insurance
|
|
1,093
|
|
|
2,179
|
|
|
1,737
|
|
|
2,034
|
|
|
2,132
|
|
Operating lease
liabilities
|
|
5,127
|
|
|
5,302
|
|
|
5,216
|
|
|
5,388
|
|
|
5,572
|
|
Accrued interest
payable and other liabilities
|
|
26,209
|
|
|
26,747
|
|
|
24,298
|
|
|
23,084
|
|
|
23,530
|
|
Subordinated
debentures
|
|
14,971
|
|
|
14,961
|
|
|
14,951
|
|
|
14,941
|
|
|
14,932
|
|
Total liabilities
|
|
1,881,474
|
|
|
1,903,241
|
|
|
1,841,182
|
|
|
1,815,508
|
|
|
1,786,977
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders'
equity
|
|
157,999
|
|
|
155,374
|
|
|
151,270
|
|
|
147,341
|
|
|
143,333
|
|
Total liabilities and
stockholders' equity
|
$
|
2,039,473
|
|
$
|
2,058,615
|
|
$
|
1,992,452
|
|
$
|
1,962,849
|
|
$
|
1,930,310
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average Balance
Sheet and Yield Analysis
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For Three Months
Ended
|
|
March 31,
2024
|
|
December 31,
2023
|
|
March 31,
2023
|
|
Average
|
|
Interest
|
|
Average
|
|
Average
|
|
Interest
|
|
Average
|
|
Average
|
|
Interest
|
|
Average
|
|
Outstanding
|
|
Earned/
|
|
Yield/
|
|
Outstanding
|
|
Earned/
|
|
Yield/
|
|
Outstanding
|
|
Earned/
|
|
Yield/
|
|
Balance
|
|
Paid
|
|
Rate
|
|
Balance
|
|
Paid
|
|
Rate
|
|
Balance
|
|
Paid
|
|
Rate
|
|
(Dollars in
thousands)
|
Interest-earning
assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Securities (1)
(2)
|
$
|
13,077
|
|
$
|
129
|
|
|
3.23 %
|
|
$
|
13,412
|
|
$
|
129
|
|
|
3.14 %
|
|
$
|
15,197
|
|
$
|
215
|
|
|
4.84 %
|
Loans and leases and
loans held
for sale (3)
|
|
1,694,701
|
|
|
26,010
|
|
|
6.14 %
|
|
|
1,682,498
|
|
|
26,240
|
|
|
6.24 %
|
|
|
1,587,536
|
|
|
22,338
|
|
|
5.63 %
|
Other earning
assets
|
|
196,600
|
|
|
2,782
|
|
|
5.66 %
|
|
|
222,764
|
|
|
3,176
|
|
|
5.70 %
|
|
|
125,780
|
|
|
1,502
|
|
|
4.78 %
|
FHLB and FRB
stock
|
|
8,488
|
|
|
165
|
|
|
7.78 %
|
|
|
8,496
|
|
|
167
|
|
|
7.86 %
|
|
|
8,064
|
|
|
121
|
|
|
6.00 %
|
Total
interest-earning assets
|
|
1,912,866
|
|
|
29,086
|
|
|
6.07 %
|
|
|
1,927,170
|
|
|
29,712
|
|
|
6.16 %
|
|
|
1,736,577
|
|
|
24,176
|
|
|
5.56 %
|
Noninterest-earning
assets
|
|
91,328
|
|
|
|
|
|
|
|
|
96,301
|
|
|
|
|
|
|
|
|
87,766
|
|
|
|
|
|
|
Total
assets
|
$
|
2,004,194
|
|
|
|
|
|
|
|
$
|
2,023,471
|
|
|
|
|
|
|
|
$
|
1,824,343
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-bearing
liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits
|
$
|
1,453,397
|
|
|
16,650
|
|
|
4.58 %
|
|
$
|
1,475,357
|
|
|
16,863
|
|
|
4.57 %
|
|
$
|
1,288,161
|
|
|
10,419
|
|
|
3.24 %
|
FHLB advances and
other
borrowings
|
|
125,724
|
|
|
1,152
|
|
|
3.67 %
|
|
|
124,948
|
|
|
1,095
|
|
|
3.51 %
|
|
|
124,610
|
|
|
1,024
|
|
|
3.29 %
|
Total
interest-bearing liabilities
|
|
1,579,121
|
|
|
17,802
|
|
|
4.51 %
|
|
|
1,600,305
|
|
|
17,958
|
|
|
4.49 %
|
|
|
1,412,771
|
|
|
11,443
|
|
|
3.24 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Noninterest-bearing
liabilities
|
|
267,714
|
|
|
|
|
|
|
|
|
269,442
|
|
|
|
|
|
|
|
|
269,780
|
|
|
|
|
|
|
Total
liabilities
|
|
1,846,835
|
|
|
|
|
|
|
|
|
1,869,747
|
|
|
|
|
|
|
|
|
1,682,551
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity
|
|
157,359
|
|
|
|
|
|
|
|
|
153,724
|
|
|
|
|
|
|
|
|
141,792
|
|
|
|
|
|
|
Total
liabilities and equity
|
$
|
2,004,194
|
|
|
|
|
|
|
|
$
|
2,023,471
|
|
|
|
|
|
|
|
$
|
1,824,343
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest-earning
assets
|
$
|
333,745
|
|
|
|
|
|
|
|
$
|
326,865
|
|
|
|
|
|
|
|
$
|
323,806
|
|
|
|
|
|
|
Net interest
income/interest rate
spread
|
|
|
|
$
|
11,284
|
|
|
1.56 %
|
|
|
|
|
$
|
11,754
|
|
|
1.67 %
|
|
|
|
|
$
|
12,733
|
|
|
2.32 %
|
Net interest
margin
|
|
|
|
|
|
|
|
2.36 %
|
|
|
|
|
|
|
|
|
2.44 %
|
|
|
|
|
|
|
|
|
2.93 %
|
Average
interest-earning assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
to average
interest-bearing
liabilities
|
|
121.13 %
|
|
|
|
|
|
|
|
|
120.43 %
|
|
|
|
|
|
|
|
|
122.92 %
|
|
|
|
|
|
|
(1)
|
Average balance
is computed using the carrying value of securities. Average
yield is computed using the historical amortized cost average
balance for available for sale securities.
|
(2)
|
Average yields and
interest earned are stated on a fully taxable equivalent
basis.
|
(3)
|
Average balance is
computed using the recorded investment in loans net of the
allowance for credit losses on loans and leases and includes
nonperforming loans and leases.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated
Financial Highlights
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At or for the three
months ended
|
($ in thousands
except per share data)
|
|
Mar
31,
|
|
Dec
31,
|
|
Sept
30,
|
|
Jun
30,
|
|
Mar
31,
|
(unaudited)
|
|
2024
|
|
2023
|
|
2023
|
|
2023
|
|
2023
|
Earnings and
Dividends
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest
income
|
|
$
|
11,284
|
|
$
|
11,754
|
|
$
|
11,667
|
|
$
|
11,486
|
|
$
|
12,733
|
Provision for credit
losses
|
|
$
|
1,237
|
|
$
|
875
|
|
$
|
1,193
|
|
$
|
12
|
|
$
|
237
|
Noninterest
income
|
|
$
|
905
|
|
$
|
1,033
|
|
$
|
1,301
|
|
$
|
978
|
|
$
|
719
|
Noninterest
expense
|
|
$
|
7,187
|
|
$
|
6,745
|
|
$
|
6,760
|
|
$
|
7,173
|
|
$
|
7,691
|
Net income
|
|
$
|
3,070
|
|
$
|
4,235
|
|
$
|
4,031
|
|
$
|
4,223
|
|
$
|
4,448
|
Basic earnings per
common share
|
|
$
|
0.48
|
|
$
|
0.66
|
|
$
|
0.63
|
|
$
|
0.66
|
|
$
|
0.69
|
Diluted earnings per
common share
|
|
$
|
0.47
|
|
$
|
0.65
|
|
$
|
0.62
|
|
$
|
0.66
|
|
$
|
0.68
|
Dividends declared per
share
|
|
$
|
0.06
|
|
$
|
0.06
|
|
$
|
0.06
|
|
$
|
0.06
|
|
$
|
0.05
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Performance Ratios
(annualized)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Return on average
assets
|
|
|
0.61 %
|
|
|
0.84 %
|
|
|
0.82 %
|
|
|
0.88 %
|
|
|
0.98 %
|
Return on average
equity
|
|
|
7.80 %
|
|
|
11.02 %
|
|
|
10.75 %
|
|
|
11.60 %
|
|
|
12.55 %
|
Average yield on
interest-earning assets
|
|
|
6.07 %
|
|
|
6.16 %
|
|
|
6.04 %
|
|
|
5.76 %
|
|
|
5.56 %
|
Average rate paid on
interest-bearing liabilities
|
|
|
4.51 %
|
|
|
4.49 %
|
|
|
4.24 %
|
|
|
3.89 %
|
|
|
3.24 %
|
Average interest rate
spread
|
|
|
1.56 %
|
|
|
1.67 %
|
|
|
1.80 %
|
|
|
1.87 %
|
|
|
2.32 %
|
Net interest margin,
fully taxable equivalent
|
|
|
2.36 %
|
|
|
2.44 %
|
|
|
2.50 %
|
|
|
2.52 %
|
|
|
2.93 %
|
Efficiency
ratio
|
|
|
58.96 %
|
|
|
52.75 %
|
|
|
52.13 %
|
|
|
57.55 %
|
|
|
57.17 %
|
Noninterest expense to
average assets
|
|
|
1.43 %
|
|
|
1.33 %
|
|
|
1.38 %
|
|
|
1.50 %
|
|
|
1.69 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tier 1 capital leverage
ratio (1)
|
|
|
10.05 %
|
|
|
9.76 %
|
|
|
9.83 %
|
|
|
9.82 %
|
|
|
10.02 %
|
Total risk-based
capital ratio (1)
|
|
|
13.50 %
|
|
|
13.30 %
|
|
|
13.36 %
|
|
|
13.24 %
|
|
|
12.93 %
|
Tier 1 risk-based
capital ratio (1)
|
|
|
12.31 %
|
|
|
12.17 %
|
|
|
12.22 %
|
|
|
12.15 %
|
|
|
11.84 %
|
Common equity tier 1
capital to risk weighted
assets (1)
|
|
|
12.31 %
|
|
|
12.17 %
|
|
|
12.22 %
|
|
|
12.15 %
|
|
|
11.84 %
|
Equity to total assets
at end of period
|
|
|
7.75 %
|
|
|
7.55 %
|
|
|
7.59 %
|
|
|
7.51 %
|
|
|
7.43 %
|
Book value per common
share
|
|
$
|
24.17
|
|
$
|
23.74
|
|
$
|
23.10
|
|
$
|
22.49
|
|
$
|
21.88
|
Tangible book value per
common share (2)
|
|
$
|
24.17
|
|
$
|
23.74
|
|
$
|
23.10
|
|
$
|
22.49
|
|
$
|
21.88
|
Period-end market value
per common share
|
|
$
|
19.97
|
|
$
|
19.50
|
|
$
|
16.75
|
|
$
|
15.00
|
|
$
|
19.50
|
Period-end common
shares outstanding
|
|
|
6,338,115
|
|
|
6,545,560
|
|
|
6,549,609
|
|
|
6,550,950
|
|
|
6,549,991
|
Average basic common
shares outstanding
|
|
|
6,329,898
|
|
|
6,433,568
|
|
|
6,429,198
|
|
|
6,418,305
|
|
|
6,402,856
|
Average diluted common
shares outstanding
|
|
|
6,357,298
|
|
|
6,469,862
|
|
|
6,456,575
|
|
|
6,433,623
|
|
|
6,542,698
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Asset
Quality
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nonperforming
loans
|
|
$
|
7,895
|
|
$
|
5,722
|
|
$
|
4,594
|
|
$
|
799
|
|
$
|
718
|
Nonperforming loans to
total loans
|
|
|
0.46 %
|
|
|
0.33 %
|
|
|
0.27 %
|
|
|
0.05 %
|
|
|
0.04 %
|
Nonperforming assets to
total assets
|
|
|
0.39 %
|
|
|
0.28 %
|
|
|
0.23 %
|
|
|
0.04 %
|
|
|
0.04 %
|
Allowance for credit
losses on loans and leases to
total loans and leases
|
|
|
1.06 %
|
|
|
0.99 %
|
|
|
1.02 %
|
|
|
0.97 %
|
|
|
0.98 %
|
Allowance for credit
losses on loans and leases to
nonperforming loans and leases
|
|
|
230.50 %
|
|
|
294.74 %
|
|
|
370.74 %
|
|
|
1997.50 %
|
|
|
2216.57 %
|
Net charge-offs
(recoveries)
|
|
$
|
(16)
|
|
$
|
623
|
|
$
|
126
|
|
$
|
(108)
|
|
$
|
5
|
Annualized net
charge-offs (recoveries) to average
loans
|
|
|
0.00 %
|
|
|
0.15 %
|
|
|
0.03 %
|
|
|
(0.03 %)
|
|
|
0.00 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average
Balances
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans
|
|
$
|
1,710,057
|
|
$
|
1,699,323
|
|
$
|
1,657,303
|
|
$
|
1,642,961
|
|
$
|
1,603,237
|
Assets
|
|
$
|
2,004,194
|
|
$
|
2,023,471
|
|
$
|
1,957,019
|
|
$
|
1,909,354
|
|
$
|
1,824,343
|
Stockholders'
equity
|
|
$
|
157,359
|
|
$
|
153,724
|
|
$
|
150,012
|
|
$
|
145,569
|
|
$
|
141,792
|
(1)
|
Regulatory capital
ratios of CFBank
|
(2)
|
There are no
differences between book value per common share and tangible book
value per common share since the Company does not have any
intangible assets.
|
GAAP TO NON-GAAP RECONCILIATION
This press release contains certain non-GAAP disclosures for:
(1) PPNR, (2) PPNR return on average assets and (3) PPNR return on
average equity. The Company uses these non-GAAP financial
measures to provide meaningful supplemental information regarding
the Company's operations performance and to enhance investors'
overall understanding of such financial performance. In
particular, the use of PPNR is prevalent among banking regulators,
investors, and analysts. Accordingly, we disclose the
non-GAAP measures in addition to the related GAAP measures of (1)
net income, (2) return on average assets and (3) return on average
equity.
The table below presents the reconciliation of these GAAP
financial measures to the related non-GAAP financial measures:
|
|
|
|
|
|
|
|
|
Pre-provision, pre-tax
net revenue ("PPNR"),
|
|
|
|
|
|
PPNR Return on Average
Assets and PPNR Return on Average Equity
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended
|
|
March 31,
|
|
December 31,
|
|
March 31,
|
|
2024
|
|
2023
|
|
2023
|
Net income
|
$
|
3,070
|
|
$
|
4,235
|
|
$
|
4,448
|
Add: Provision for
credit losses
|
|
1,237
|
|
|
875
|
|
|
237
|
Add: Income tax
expense
|
|
695
|
|
|
932
|
|
|
1,076
|
Pre-provision, pre-tax
net revenue
|
$
|
5,002
|
|
$
|
6,042
|
|
$
|
5,761
|
|
|
|
|
|
|
|
|
|
Average
Assets
|
$
|
2,004,194
|
|
$
|
2,023,471
|
|
$
|
1,824,343
|
Average Stockholders'
Equity
|
$
|
157,359
|
|
$
|
153,724
|
|
$
|
141,792
|
|
|
|
|
|
|
|
|
|
Return on average
assets (1)
|
|
0.61 %
|
|
|
0.84 %
|
|
|
0.98 %
|
PPNR return on average
assets (2)
|
|
1.00 %
|
|
|
1.19 %
|
|
|
1.26 %
|
|
|
|
|
|
|
|
|
|
Return on average
equity (3)
|
|
7.80 %
|
|
|
11.02 %
|
|
|
12.55 %
|
PPNR return on average
equity (4)
|
|
12.71 %
|
|
|
15.72 %
|
|
|
16.25 %
|
|
|
|
|
|
|
|
|
|
(1) Annualized net
income divided by average assets
|
|
|
(2) Annualized PPNR
divided by average assets
|
|
|
(3) Annualized net
income divided by average stockholders' equity
|
|
|
(4) Annualized PPNR
divided by average stockholders' equity
|
|
|
View original
content:https://www.prnewswire.com/news-releases/cf-bankshares-inc-parent-of-cfbank-na-reports-results-for-the-1st-quarter-2024-302137361.html
SOURCE CF BANKSHARES INC.