Exhibit 99.1

Picture 3

Parent of CFBank, NA





 





 



 



PRESS RELEASE

 

FOR IMMEDIATE RELEASE:

February 7, 2022

For Further Information:

Timothy T. O'Dell, President & CEO



Phone:  614.318.4660



Email: timodell@cfbankmail.com





CF BANKSHARES INC. ANNOUNCES NET INCOME OF $4.5 MILLION OR $0.68 PER SHARE FOR THE 4TH QUARTER AND FULL YEAR 2021 NET INCOME OF $18.5 MILLION OR $2.77 PER SHARE.



Columbus, Ohio – February 7, 2022 – CF Bankshares Inc. (NASDAQ: CFBK) (the “Company”), the parent of CFBank, today announced financial results for Q4 and the year ended December 31, 2021.



Q4 and Full Year 2021 Highlights

·

Net Income of $4.5 million for Q4 and $18.5 million for the full year, and Earnings Per Share (EPS) of $0.68 for Q4 and $2.77 for the full year.  

·

Return on Average Assets (ROA) and Return on Average Equity (ROE) were 1.29% and 14.50%, respectively, for Q4. For 2021, ROA was 1.26% and ROE was 15.58%.

·

Book value per share increased to $19.28 at December 31, 2021. 

·

Net Interest Margin (NIM) for Q4 was 3.36% compared to 3.21% in the preceding quarter and 2.48% in Q4 of 2020. Full Year 2021 NIM was 3.04% compared to 2.55% for 2020.

·

Net Interest Income (NII) of $11.0 million for the quarter represents a 33% increase as compared to Q4 of 2020.

·

Net loans and leases grew by $90.4 million during the quarter. 

·

Credit quality remains strong with non-performing assets as a percentage of total assets of 0.07% and loans more than 30 days past due at 0.29% of total loans at December 31, 2021.

·

ALLL reserves of $15.5 million equals 1.26% of total loans and 1.27% of total non-government guaranteed loans at December 31, 2021.



Recent Developments

·

On January 10, 2022, the Company’s Board of Directors declared a Cash Dividend of $0.04 per share payable to shareholders on February 1, 2022.

·

Subsequent to year end, two classified loans paid off in full, further reducing the criticized and classified loan totals to approximately $4.2 million, down from $6.1 million at December 31, 2021 and $13.5 million at September 30, 2021.

·

In January 2022, CFBank added Chad Owens to continue building and expanding its Equipment Leasing Business, targeting a regional six state market of Ohio along with contiguous states. Chad is a proven business developer experienced in Equipment Financing.


 

 

CEO and Board Chair Commentary



Timothy T. O’Dell, President and CEO, commented, “Our CFBank Team stepped up again during 2021. We produced solid Earnings and performance results, while investing in expanding our geographic footprint and increasing our market presence, along with deepening our Commercial & Retail Bank teams, and repositioning our Residential Mortgage Lending business. 

During the 4th quarter, we generated Net Earnings of $4.5 million, which equates to 68 cents per share, with a corresponding ROA and ROE of 1.29%, and 14.5%, respectively. 

Full year 2021 Earnings were $18.5 million, resulting in an ROA of 1.26% and ROE of 15.58%.

Loans grew by $90 million during Q4 as a result of adding new customers and expanding existing relationships. 

Sequential, quarter over quarter earnings increased by $1.9 million after adjusting for the $1.5 million impact from the gain on the sale of the Columbiana County branches in Q3. 

Our full year and Q4 results include losses from Mortgage Banking activities of $2.5 million, and $769 thousand respectively. Mortgage lending operating results are reported on a “flow” or salable loan basis only, not including interest income earned resulting from mortgage loans placed in our Mortgage loan portfolio and serviced by us. 

Our 2022 objective is for the repositioned Retail focused mortgage business to begin contributing to earnings on a flow (salable) loan basis as well as from interest earned on Portfolio loans. We have successfully recruited experienced retail mortgage originators with the objective of increasing loan volumes, including salable loans. 

Our Commercial and Retail Banking businesses, which we consider our Core businesses, continue to perform well.  We are having good success adding quality new business and customers. For nearly a decade, and since our recap of the former Central Federal Corp., our CF Leadership Team has demonstrated its ability to consistently deliver growth rates superior to our peers while maintaining strong credit quality.

With our significantly deepened teams with added business development and lending horsepower, plus our expanding footprint with the addition of Indianapolis as our fourth major metro market, CFBank is ready to continue to build upon its previous successes in 2022.” 

Robert E. Hoeweler, Chairman of the Board, added: “The CF Team has once again shown its ability to be nimble in the face of dramatic changes in the economy in our diverse major metropolitan markets. We continue to add quality to the Team as we grow. We have been recognized as a Small Cap All-Star performer by Piper Sandler for 3 consecutive years and by Bank Director as #4 in Performance and #2 in Growth Strategy. This national recognition we have received speaks to the success of the Team CF has built. We look forward to the opportunities that will present to the Bank in 2022.”



We are just Revving Up!

Overview of Results 

Net income for the three months ended December 31, 2021 totaled $4.5 million (or $0.68 per diluted common share) compared to net income of $4.1 million (or $0.61 per diluted common share) for the three months ended September 30, 2021 and net income of $7.3 million (or $1.11 per diluted common share) for the three months ended December 31, 2020.

Net income for the year ended December 31, 2021 totaled $18.5 million (or $2.77 per diluted common share) compared to net income of $29.6 million (or $4.47 per diluted common share) for the year ended December 31, 2020.  The decrease in net income was primarily the result of decreased margins and volumes on Direct to Consumer (DTC) residential mortgage loans, partially offset by an increase in net interest income and reductions in the provision for loan and lease losses and other noninterest expense.

Net Interest Income and Net Interest Margin

Net interest income totaled $11.0 million for the quarter ended December 31, 2021 and increased $556,000, or 5.3%, compared to $10.4 million in the prior quarter, and increased $2.7 million, or 32.8%, compared to $8.3 million in the fourth quarter of 2020.  The increase in net interest income compared to the prior quarter was primarily due to a $424,000, or 3.3%, increase in interest income, coupled with a $132,000, or 5.8%, decrease in interest expense.  The increase in interest income was primarily attributed to a $8.2 million, or 0.6%, increase in average interest-earning assets outstanding, coupled with a  


 

 

10bps increase in average yield on interest-earning assets.  The decrease in interest expense was attributed to a 5bps decrease in the average cost of funds on interest-bearing liabilities, partially offset by a $3.8 million, or 0.4%, increase in average interest-bearing liabilities.  The net interest margin of 3.36% for the quarter ended December 31, 2021 increased 15bps compared to the net interest margin of 3.21% for the prior quarter.

The increase in net interest income compared to the fourth quarter of 2020 was primarily due to a $1.2 million, or 9.8%, increase in interest income and a $1.5 million, or 41.6%, decrease in interest expense.  The increase in interest income was primarily attributed to a 43bps increase in average yield on interest-earning assets, partially offset by a $25.3 million, or 1.9%, decrease in average interest-earning assets outstanding, resulting primarily from a decrease in loans held for sale. The decrease in interest expense was attributed to a 47bps decrease in the average cost of funds on interest-bearing liabilities, coupled with a $109.4 million, or 10.0%, decrease in average interest-bearing liabilities.  The net interest margin of 3.36% for the quarter ended December 31, 2021 increased 88bps compared to the net interest margin of 2.48% for the fourth quarter of 2020.

Noninterest Income

Noninterest income for the quarter ended December 31, 2021 totaled $1.4 million and decreased $695,000, or 33.5%, compared to $2.1 million for the prior quarter.  The decrease was primarily due to a $1.9 million decrease in the gain on the sale of deposits in the third quarter, partially offset by an $836,000 increase in net gain on sales of residential mortgage loans, and a $286,000 increase in the net gain on sales of SBA loans.  The net gain on sale of deposits in the third quarter was a result of the sale of CFBank’s two Columbiana County branches.  The increase in the net gain on sales of residential mortgages was primarily driven by reduced early payoff fee expense during the fourth quarter.

Noninterest income for the quarter ended December 31, 2021 decreased $11.9 million, or 89.6%, compared to $13.3 million for the quarter ended December 31, 2020.  The decrease was primarily due to a $12.2 million decrease in net gain on sale of residential mortgage loans.  The decrease in the net gain on sale of residential mortgage loans was primarily a result of decreased volumes and margins on DTC residential mortgage loans.    

The following table represents the notional amount of loans sold during the three months ended December 31, 2021, September 30, 2021, and December 31, 2020 (in thousands).









 

 

 

 

 

 

 

 



Three Months ended



December 31, 2021

 

September 30, 2021

 

December 31, 2020

Notional amount of loans sold

$

130,407 

 

$

498,968 

 

$

2,229,042 



The following table represents the revenue recognized on mortgage activities for the three months ended December  31, 2021, September 30, 2021, and December 31, 2020 (in thousands).









 

 

 

 

 

 

 

 



Three Months ended



December 31, 2021

 

September 30, 2021

 

December 31, 2020

Gain on loans sold

$

1,025 

 

$

6,415 

 

$

61,147 

Gain (loss) from change in fair value of loans held-for-sale

 

(567)

 

 

(1,916)

 

 

7,046 

Gain (loss) from change in fair value of derivatives

 

110 

 

 

(4,767)

 

 

(9,895)



$

568 

 

$

(268)

 

$

58,298 



Noninterest Expense

Noninterest expense for the quarter ended December 31, 2021 totaled $6.8 million and decreased $633,000, or 8.5%, compared to $7.4 million for the prior quarter.  The decrease in noninterest expense was primarily due to a $712,000 decrease in salaries and employee benefits, and a $333,000 decrease in FDIC Premiums, partially offset by a $444,000 increase in advertising and marketing expense.  The decrease in salaries and employee benefits was primarily the result of the repositioning of our mortgage lending business from a national DTC model to a more retail and regionally focused loan origination model.

Noninterest expense for the quarter ended December 31, 2021 decreased $4.5 million, or 40.0%, compared to $11.3 million for the quarter ended December  31, 2020.  The decrease in noninterest expense was primarily due to a $1.8 million decrease


 

 

in salaries and employee benefits,  a $1.2 million decrease in other noninterest expense, a $999,000 decrease in advertising and marketing expense, and a $732,000 decrease in professional fee expense. The decreases in salaries and employee benefits expense, advertising and marketing expense, and professional fee expense were primarily the result of the repositioning of our mortgage lending business as previously disclosed. The decrease in other noninterest expense was primarily due to increased amortization of a historic tax credit investment in the fourth quarter of 2020.

Income Tax Expense

Income tax expense was $1.1 million for the quarter ended December 31, 2021 (effective tax rate of 19.6%), compared to $985,000 for the prior quarter (effective tax rate of 19.5%) and $861,000 for the quarter ended December 31, 2020 (effective tax rate of 10.5%). The effective tax rate for the quarter ended December 31, 2020 was favorably impacted by the recognition of approximately $1.0 million of historical tax credits.

Loans and Loans Held For Sale

Net loans and leases totaled $1.2 billion and increased $90.4 million, or 8.0%, from the prior quarter and increased $318.8 million, or 35.6%, from December 31, 2020.  The increase in net loans during the quarter was primarily due to a  $57.8 million increase in single-family residential loan balances and a $43.3 million increase in commercial loan balances, partially offset by a $12.0 million decrease in multi-family loan balances.  The increases in the aforementioned loan balances were related to increased sales activity and new relationships.

The increase in total loans from December 31, 2020 was primarily due to  a  $198.9 million increase in single-family residential loan balances, an  $82.5 million increase in commercial real estate loan balances, a $31.4 million increase in multi-family loan balances, a $2.9 million increase in construction loans balances, and a $2.9 million increase in consumer loan balances, partially offset by a $1.4 million decrease in commercial loan balances.  The increases in the aforementioned loan balances were related to increased sales activity and new relationships.   The decrease in commercial loan balances was primarily the result of PPP loan repayments of $104.8 million, partially offset by new and increased relationships.

The following table presents the recorded investment in loans and leases for certain non-owner-occupied loan types ($ in thousands).





 

 

 

 

 



December 31, 2021

 

September 30, 2021

Construction - 1-4 family

$

24,660 

 

$

17,717 

Construction - Multi-family

 

54,165 

 

 

58,139 

Construction - Non-residential

 

34,183 

 

 

29,609 

Hotel/Motel

 

17,118 

 

 

20,357 

Industrial / Warehouse

 

28,133 

 

 

35,821 

Land/Land Development

 

22,579 

 

 

25,027 

Medical/Healthcare/Senior Housing

 

5,213 

 

 

5,280 

Multi-family

 

68,591 

 

 

82,452 

Office

 

41,513 

 

 

43,421 

Retail

 

30,540 

 

 

32,453 

Other

$

58,955 

 

$

57,793 



Asset Quality

Nonaccrual loans were $1.0 million, or 0.08% of total loans at December  31, 2021, a decrease of $14,000 from nonaccrual loans of $1.0 million at September 30, 2021 and an increase of $302,000 from nonaccrual loans of $695,000 at December 31, 2020.  Loans past due more than 30 days totaled $3.6 million at December  31, 2021, compared to  $2.1 million at September 30, 2021 and $2.2 million at December 31, 2020.

The allowance for loan and lease losses totaled $15.5 million at December 31, 2021 compared to $15.5 million at September 30, 2021, and $17.0 million at December 31, 2020.  The ratio of the ALLL to total loans was 1.26% at December 31, 2021, compared to 1.36% at September 30, 2021, and 1.87% at December 31, 2020.

The provision for loan and lease losses expense for the quarter ended December 31, 2021 was $0 compared to $0 for the prior quarter and $2.0 million for the quarter ended December 31, 2020.  Net recoveries for the quarter ended December 31, 2021 totaled $21,000 compared to net charge-offs of $8,000 for the prior quarter and net charge-offs of $510,000 for the quarter ended December 31, 2020.


 

 



Deposits

Deposits totaled $1.2 billion at December 31, 2021, an increase of $89.6 million, or 7.7%, when compared to $1.2 billion at September 30, 2021, and an increase of $133.3 million, or 12.0%, when compared to $1.1 billion at December 31, 2020.   The increase when compared to the prior quarter end is primarily due to  a  $37.9 million increase in checking account balances, a $28.5 million increase in certificate of deposit account balances,  a  $23.1 million increase in money market account balance, and a $108,000 increase in savings account balancesThe increase when compared to December  31, 2020 is primarily due to a $137.4 million increase in checking account balances, a $26.1 million increase in certificate of deposit account balances, partially offset by a $14.7 million decrease in money market account balances, and a $15.5  million decrease in savings account balances.  Noninterest-bearing deposit accounts increased $41.7 million to $284.9 million from $243.2 million at September 30, 2021, and increased $86.2 million from $198.7 million at December 31, 2020.

Borrowings

FHLB advances and other debt totaled $89.7 million at December 31, 2021, an increase of $48.5 million when compared to $41.2 million at September 30, 2021. The increase was primarily due to a $45.0 million increase in FHLB advances and a $3.5 million increase in the holding company line of credit facility.

Capital

Stockholders’ equity totaled $125.3 million at December 31, 2021, an increase of $2.1 million, or 1.8%, from $123.2 million at September 30, 2021. Stockholders’ equity increased $15.1 million, or 13.7% from $110.2 million at December 31, 2020.  The increase in total stockholders’ equity during the three and twelve months ended December 31 2021 was primarily attributed to net income, partially offset by share repurchases.

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 of nearly 25%.

CFBank focuses on serving the financial needs of closely held businesses and entrepreneurs, by providing 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 has been recognized as among the Top 200 Publicly Traded Community Banks by American Banker, and in addition, as a Small Cap All-Star performer by Piper Sandler in 2021, 2020, and 2019. CFBank is the only Ohio-based bank and 1 of only 4 banks in the country that have achieved this award for the past 3 consecutive years. In addition, CFBank has been ranked #4 in Performance and #2 in Growth Strategy by Bank Director.

Additional information about the Company and CFBank is available at www.CF.Bank

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).  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.  Non-GAAP financial measures included in this earnings release include Pre-Provision, Pre-Tax Net Revenue (PPNR),  PPNR Return on Average Assets and PPNR Return on Average Equity.  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."


 

 

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, impacts from the ongoing COVID-19 pandemic on local, national and global economic conditions in general and on our industry and business in particular, including adverse impacts on our customer’s operations, financial condition and ability to repay loans, changes in interest rates or disruptions in the mortgage market, and the effects of various governmental responses to the pandemic, including stimulus packages and programs, and those additional risks detailed from time to time in our reports filed with the SEC, including those identified in “Item 1A.  Risk Factors” of Part I of our Annual Report on Form 10-K filed with SEC for the year ended December 31, 2020, as supplemented by the risk factor set forth in “Item 1A. Risk Factors” of Part II of our Quarterly Report on Form 10-Q filed with the SEC for the quarterly period ended September 30, 2021.

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

 

 

 

Year ended

 

 



December 31,

 

 

 

December 31,

 

 



2021

 

2020

 

% change

 

2021

 

2020

 

% change

Total interest income

$

13,127 

 

$

11,955 

 

10% 

 

$

52,348 

 

$

42,386 

 

24% 

Total interest expense

 

2,158 

 

 

3,694 

 

-42%

 

 

10,309 

 

 

14,578 

 

-29%

     Net interest income

 

10,969 

 

 

8,261 

 

33% 

 

 

42,039 

 

 

27,808 

 

51% 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision for loan and lease losses

 

 -

 

 

2,040 

 

n/m

 

 

(1,600)

 

 

10,915 

 

n/m

Net interest income after provision for loan and lease losses

 

10,969 

 

 

6,221 

 

76% 

 

 

43,639 

 

 

16,893 

 

158% 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Service charges on deposit accounts

 

233 

 

 

182 

 

28% 

 

 

845 

 

 

633 

 

33% 

  Net gain on sales of residential mortgage loans

 

568 

 

 

12,810 

 

-96%

 

 

5,916 

 

 

58,298 

 

-90%

  Net gain on sale of SBA loans

 

285 

 

 

 -

 

n/m

 

 

1,443 

 

 

68 

 

n/m

  Swap fee income

 

12 

 

 

216 

 

n/m

 

 

194 

 

 

651 

 

-70%

  Gain on redemption of life insurance

 

 -

 

 

 -

 

n/m

 

 

383 

 

 

 -

 

n/m

  Gain on sale of deposits

 

 -

 

 

 -

 

n/m

 

 

1,893 

 

 

 -

 

n/m

  Other

 

284 

 

 

109 

 

161% 

 

 

966 

 

 

343 

 

182% 

     Noninterest income

 

1,382 

 

 

13,317 

 

-90%

 

 

11,640 

 

 

59,993 

 

-81%



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Salaries and employee benefits

 

3,538 

 

 

5,340 

 

-34%

 

 

16,948 

 

 

21,987 

 

-23%

  Occupancy and equipment

 

285 

 

 

323 

 

-12%

 

 

1,120 

 

 

1,077 

 

4% 

  Data processing

 

506 

 

 

504 

 

0% 

 

 

2,086 

 

 

1,812 

 

15% 

  Franchise and other taxes

 

252 

 

 

197 

 

28% 

 

 

975 

 

 

740 

 

32% 

  Professional fees

 

793 

 

 

1,525 

 

-48%

 

 

4,348 

 

 

5,070 

 

-14%

  Director fees

 

156 

 

 

135 

 

16% 

 

 

622 

 

 

648 

 

-4%

  Postage, printing, and supplies

 

26 

 

 

37 

 

-30%

 

 

146 

 

 

172 

 

-15%

  Advertising and marketing

 

489 

 

 

1,488 

 

-67%

 

 

3,061 

 

 

5,624 

 

-46%

  Telephone

 

72 

 

 

54 

 

33% 

 

 

263 

 

 

219 

 

20% 

  Loan expenses

 

165 

 

 

70 

 

136% 

 

 

352 

 

 

304 

 

16% 

  Depreciation

 

124 

 

 

103 

 

20% 

 

 

435 

 

 

381 

 

14% 

  FDIC premiums

 

143 

 

 

147 

 

-3%

 

 

1,238 

 

 

588 

 

111% 

  Regulatory assessment

 

65 

 

 

45 

 

44% 

 

 

261 

 

 

181 

 

44% 

  Other insurance

 

45 

 

 

27 

 

67% 

 

 

158 

 

 

106 

 

49% 

  Other

 

137 

 

 

1,334 

 

-90%

 

 

448 

 

 

1,694 

 

-74%

     Noninterest expense

 

6,796 

 

 

11,329 

 

-40%

 

 

32,461 

 

 

40,603 

 

-20%



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before income taxes

 

5,555 

 

 

8,209 

 

-32%

 

 

22,818 

 

 

36,283 

 

-37%

Income tax expense

 

1,088 

 

 

861 

 

26% 

 

 

4,365 

 

 

6,675 

 

-35%

Net Income

 

4,467 

 

 

7,348 

 

-39%

 

$

18,453 

 

$

29,608 

 

-38%

Earnings allocated to participating securities (Series C preferred stock)

 

 -

 

 

 -

 

n/m

 

 

 -

 

 

(2,280)

 

n/m

Net Income attributable to common stockholders

$

4,467 

 

$

7,348 

 

-39%

 

$

18,453 

 

$

27,328 

 

-32%



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Share Data

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per common share

$

0.69 

 

$

1.13 

 

 

 

$

2.84 

 

$

4.53 

 

 

Diluted earnings per common share

$

0.68 

 

$

1.11 

 

 

 

$

2.77 

 

$

4.47 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average common shares outstanding - basic

 

6,448,896 

 

 

6,517,248 

 

 

 

 

6,508,156 

 

 

6,029,097 

 

 

Average common shares outstanding - diluted 

 

6,585,511 

 

 

6,617,254 

 

 

 

 

6,650,447 

 

 

6,106,987 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

n/m - not meaningful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 




 

 





 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated Statements of Financial Condition

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

($ in thousands)

Dec 31,

 

Sept 30,

 

Jun 30,

 

Mar 31,

 

Dec 31,

 

(unaudited)

2021

 

2021

 

2021

 

2021

 

2020

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

$

166,591 

 

$

68,161 

 

$

134,321 

 

$

125,814 

 

$

221,594 

 

Interest-bearing deposits in other financial institutions

 

100 

 

 

100 

 

 

100 

 

 

100 

 

 

100 

 

Securities available for sale

 

16,347 

 

 

17,128 

 

 

17,661 

 

 

9,738 

 

 

8,701 

 

Equity Securities

 

5,000 

 

 

5,000 

 

 

5,000 

 

 

5,000 

 

 

5,000 

 

Loans held for sale

 

27,988 

 

 

77,946 

 

 

254,327 

 

 

430,453 

 

 

283,165 

 

Loans and leases

 

1,229,657 

 

 

1,139,199 

 

 

1,016,972 

 

 

983,888 

 

 

912,366 

 

 Less allowance for loan and lease losses

 

(15,508)

 

 

(15,487)

 

 

(15,495)

 

 

(17,086)

 

 

(17,022)

 

    Loans and leases, net

 

1,214,149 

 

 

1,123,712 

 

 

1,001,477 

 

 

966,802 

 

 

895,344 

 

FHLB and FRB stock

 

7,315 

 

 

6,475 

 

 

6,164 

 

 

6,164 

 

 

5,847 

 

Premises and equipment, net

 

5,869 

 

 

3,944 

 

 

3,765 

 

 

3,769 

 

 

3,730 

 

Other assets held for sale

 

 -

 

 

 -

 

 

29,308 

 

 

 -

 

 

 -

 

Operating lease right of use assets

 

1,925 

 

 

1,462 

 

 

1,584 

 

 

1,537 

 

 

1,387 

 

Bank owned life insurance

 

25,743 

 

 

25,582 

 

 

25,439 

 

 

25,302 

 

 

17,490 

 

Accrued interest receivable and other assets

 

24,562 

 

 

25,446 

 

 

28,635 

 

 

29,958 

 

 

34,637 

 

Total assets

$

1,495,589 

 

$

1,354,956 

 

$

1,507,781 

 

$

1,604,637 

 

$

1,476,995 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and Stockholders' Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    Noninterest bearing

$

284,935 

 

$

243,153 

 

$

249,557 

 

$

216,935 

 

$

198,675 

 

    Interest bearing

 

961,417 

 

 

913,637 

 

 

922,312 

 

 

1,103,445 

 

 

914,395 

 

         Total deposits

 

1,246,352 

 

 

1,156,790 

 

 

1,171,869 

 

 

1,320,380 

 

 

1,113,070 

 

FHLB advances and other debt

 

89,727 

 

 

41,218 

 

 

74,290 

 

 

137,894 

 

 

214,426 

 

Advances by borrowers for taxes and insurance

 

2,752 

 

 

1,756 

 

 

1,412 

 

 

921 

 

 

1,029 

 

Operating lease liabilities

 

2,032 

 

 

1,578 

 

 

1,709 

 

 

1,672 

 

 

1,532 

 

Other liabilities held for sale

 

 -

 

 

 -

 

 

107,229 

 

 

 -

 

 

 -

 

Accrued interest payable and other liabilities

 

14,513 

 

 

15,571 

 

 

16,549 

 

 

12,265 

 

 

21,884 

 

Subordinated debentures

 

14,883 

 

 

14,874 

 

 

14,864 

 

 

14,854 

 

 

14,844 

 

         Total liabilities

 

1,370,259 

 

 

1,231,787 

 

 

1,387,922 

 

 

1,487,986 

 

 

1,366,785 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders' equity

 

125,330 

 

 

123,169 

 

 

119,859 

 

 

116,651 

 

 

110,210 

 

Total liabilities and stockholders' equity

$

1,495,589 

 

$

1,354,956 

 

$

1,507,781 

 

$

1,604,637 

 

$

1,476,995 

 







 


 

 











 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Balance Sheet and Yield Analysis

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



For Three Months Ended



December 31, 2021

 

September 30, 2021

 

December 31, 2020



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)

$

21,768 

 

$

227 

 

 

4.18% 

 

$

22,312 

 

$

230 

 

 

4.13% 

 

$

9,549 

 

$

36 

 

 

1.53% 

Loans held for sale

 

47,523 

 

 

225 

 

 

1.89% 

 

 

174,298 

 

 

1,008 

 

 

2.31% 

 

 

342,105 

 

 

2,312 

 

 

2.70% 

Loans and leases (3)

 

1,158,355 

 

 

12,579 

 

 

4.34% 

 

 

1,049,570 

 

 

11,389 

 

 

4.34% 

 

 

872,950 

 

 

9,524 

 

 

4.36% 

Other earning assets

 

71,647 

 

 

29 

 

 

0.16% 

 

 

45,174 

 

 

21 

 

 

0.19% 

 

 

100,883 

 

 

29 

 

 

0.11% 

FHLB and FRB stock

 

6,520 

 

 

67 

 

 

4.11% 

 

 

6,221 

 

 

55 

 

 

3.54% 

 

 

5,673 

 

 

54 

 

 

3.81% 

Total interest-earning assets

 

1,305,813 

 

 

13,127 

 

 

4.02% 

 

 

1,297,575 

 

 

12,703 

 

 

3.92% 

 

 

1,331,160 

 

 

11,955 

 

 

3.59% 

Noninterest-earning assets

 

75,345 

 

 

 

 

 

 

 

 

81,674 

 

 

 

 

 

 

 

 

64,251 

 

 

 

 

 

 

Total assets

$

1,381,158 

 

 

 

 

 

 

 

$

1,379,249 

 

 

 

 

 

 

 

$

1,395,411 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

$

924,453 

 

 

1,632 

 

 

0.71% 

 

$

912,533 

 

 

1,777 

 

 

0.78% 

 

$

883,612 

 

 

2,791 

 

 

1.26% 

FHLB advances and other borrowings

 

59,782 

 

 

526 

 

 

3.52% 

 

 

67,853 

 

 

513 

 

 

3.02% 

 

 

210,069 

 

 

903 

 

 

1.72% 

Total interest-bearing liabilities

 

984,235 

 

 

2,158 

 

 

0.88% 

 

 

980,386 

 

 

2,290 

 

 

0.93% 

 

 

1,093,681 

 

 

3,694 

 

 

1.35% 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing liabilities

 

273,691 

 

 

 

 

 

 

 

 

277,469 

 

 

 

 

 

 

 

 

196,447 

 

 

 

 

 

 

Total liabilities

 

1,257,926 

 

 

 

 

 

 

 

 

1,257,855 

 

 

 

 

 

 

 

 

1,290,128 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity

 

123,232 

 

 

 

 

 

 

 

 

121,394 

 

 

 

 

 

 

 

 

105,283 

 

 

 

 

 

 

Total liabilities and equity

$

1,381,158 

 

 

 

 

 

 

 

$

1,379,249 

 

 

 

 

 

 

 

$

1,395,411 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest-earning assets

$

321,578 

 

 

 

 

 

 

 

$

317,189 

 

 

 

 

 

 

 

$

237,479 

 

 

 

 

 

 

Net interest income/interest rate spread

 

 

 

$

10,969 

 

 

3.14% 

 

 

 

 

$

10,413 

 

 

2.99% 

 

 

 

 

$

8,261 

 

 

2.24% 

Net interest margin

 

 

 

 

 

 

 

3.36% 

 

 

 

 

 

 

 

 

3.21% 

 

 

 

 

 

 

 

 

2.48% 

Average interest-earning assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

to average interest-bearing liabilities

 

132.67% 

 

 

 

 

 

 

 

 

132.35% 

 

 

 

 

 

 

 

 

121.71% 

 

 

 

 

 

 







(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 ALLL and includes nonperforming loans.





 


 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated Financial Highlights

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

At or for the three months ended

 

At or for the year ended

($ in thousands except per share data)

 

Dec 31,

 

Sept 30,

 

Jun 30,

 

Mar 31,

 

Dec 31,

 

 

December 31,

(unaudited)

 

2021

 

2021

 

2021

 

2021

 

2020

 

 

2021

 

 

2020

Earnings and Dividends

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

$

10,969 

 

$

10,413 

 

$

11,040 

 

$

9,617 

 

$

8,261 

 

$

42,039 

 

$

27,808 

Provision for loan and lease losses

 

$

 -

 

$

 -

 

$

(1,600)

 

$

 -

 

$

2,040 

 

$

(1,600)

 

$

10,915 

Noninterest income

 

$

1,382 

 

$

2,077 

 

$

951 

 

$

7,230 

 

$

13,317 

 

$

11,640 

 

$

59,993 

Noninterest expense

 

$

6,796 

 

$

7,429 

 

$

9,267 

 

$

8,969 

 

$

11,329 

 

$

32,461 

 

$

40,603 

Net Income

 

$

4,467 

 

$

4,076 

 

$

3,489 

 

$

6,421 

 

$

7,348 

 

$

18,453 

 

$

29,608 

Basic earnings per common share

 

$

0.69 

 

$

0.63 

 

$

0.53 

 

$

0.98 

 

$

1.13 

 

$

2.84 

 

$

4.53 

Diluted earnings per common share

 

$

0.68 

 

$

0.61 

 

$

0.52 

 

$

0.96 

 

$

1.11 

 

$

2.77 

 

$

4.47 

Dividends declared per share

 

$

0.04 

 

$

0.03 

 

$

0.03 

 

$

0.03 

 

$

0.03 

 

$

0.13 

 

$

0.03 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performance Ratios (annualized)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets

 

 

1.29% 

 

 

1.18% 

 

 

0.88% 

 

 

1.70% 

 

 

2.11% 

 

 

1.26% 

 

 

2.59% 

Return on average equity

 

 

14.50% 

 

 

13.43% 

 

 

12.02% 

 

 

22.73% 

 

 

27.92% 

 

 

15.58% 

 

 

32.04% 

Average yield on interest-earning assets

 

 

4.02% 

 

 

3.92% 

 

 

3.65% 

 

 

3.60% 

 

 

3.59% 

 

 

3.79% 

 

 

3.89% 

Average rate paid on interest-bearing liabilities

 

 

0.88% 

 

 

0.93% 

 

 

0.87% 

 

 

1.10% 

 

 

1.35% 

 

 

0.95% 

 

 

1.64% 

Average interest rate spread

 

 

3.14% 

 

 

2.99% 

 

 

2.78% 

 

 

2.50% 

 

 

2.24% 

 

 

2.84% 

 

 

2.25% 

Net interest margin, fully taxable equivalent

 

 

3.36% 

 

 

3.21% 

 

 

2.95% 

 

 

2.69% 

 

 

2.48% 

 

 

3.04% 

 

 

2.55% 

Efficiency ratio

 

 

55.02% 

 

 

59.48% 

 

 

77.28% 

 

 

53.24% 

 

 

52.50% 

 

 

60.47% 

 

 

46.24% 

Noninterest expense to average assets

 

 

1.97% 

 

 

2.15% 

 

 

2.35% 

 

 

2.38% 

 

 

3.25% 

 

 

2.22% 

 

 

3.55% 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tier 1 capital leverage ratio (1)

 

 

11.29% 

 

 

11.04% 

 

 

9.72% 

 

 

9.37% 

 

 

9.74% 

 

 

11.29% 

 

 

9.74% 

Total risk-based capital ratio (1)

 

 

14.02% 

 

 

14.22% 

 

 

14.10% 

 

 

13.18% 

 

 

14.31% 

 

 

14.02% 

 

 

14.31% 

Tier 1 risk-based capital ratio (1)

 

 

12.77% 

 

 

12.97% 

 

 

12.85% 

 

 

11.92% 

 

 

13.05% 

 

 

12.77% 

 

 

13.05% 

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

 

 

12.77% 

 

 

12.97% 

 

 

12.85% 

 

 

11.92% 

 

 

13.05% 

 

 

12.77% 

 

 

13.05% 

Equity to total assets at end of period

 

 

8.38% 

 

 

9.09% 

 

 

7.95% 

 

 

7.27% 

 

 

7.46% 

 

 

8.38% 

 

 

7.46% 

Book value per common share

 

$

19.28 

 

$

18.69 

 

$

18.07 

 

$

17.55 

 

$

16.79 

 

$

19.28 

 

$

16.79 

Tangible book value per common share

 

$

19.28 

 

$

18.69 

 

$

18.07 

 

$

17.55 

 

$

16.79 

 

$

19.28 

 

$

16.79 

Period-end market value per common share

 

$

20.53 

 

$

20.45 

 

$

19.48 

 

$

19.96 

 

$

17.69 

 

$

20.53 

 

$

17.69 

Period-end common shares outstanding

 

 

6,500,248 

 

 

6,588,343 

 

 

6,631,589 

 

 

6,645,956 

 

 

6,564,304 

 

 

6,500,248 

 

 

6,564,304 

Average basic common shares outstanding

 

 

6,448,896 

 

 

6,510,504 

 

 

6,536,422 

 

 

6,537,751 

 

 

6,517,248 

 

 

6,508,156 

 

 

6,029,097 

Average diluted common shares outstanding

 

 

6,585,511 

 

 

6,657,250 

 

 

6,689,253 

 

 

6,670,591 

 

 

6,617,254 

 

 

6,650,447 

 

 

6,106,987 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset Quality

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonperforming loans

 

$

997 

 

$

1,011 

 

$

327 

 

$

641 

 

$

695 

 

$

997 

 

$

695 

Nonperforming loans to total loans

 

 

0.08% 

 

 

0.09% 

 

 

0.03% 

 

 

0.07% 

 

 

0.08% 

 

 

0.08% 

 

 

0.08% 

Nonperforming assets to total assets

 

 

0.07% 

 

 

0.07% 

 

 

0.02% 

 

 

0.04% 

 

 

0.05% 

 

 

0.07% 

 

 

0.05% 

Allowance for loan and lease losses to total loans

 

 

1.26% 

 

 

1.36% 

 

 

1.52% 

 

 

1.74% 

 

 

1.87% 

 

 

1.26% 

 

 

1.87% 

Allowance for loan and lease losses to nonperforming loans

 

 

1555.47% 

 

 

1531.85% 

 

 

4738.53% 

 

 

2665.52% 

 

 

2449.21% 

 

 

1555.47% 

 

 

2449.21% 

Net charge-offs (recoveries)

 

$

(21)

 

$

 

$

(9)

 

$

(64)

 

$

510 

 

$

(86)

 

$

1,031 

Annualized net charge-offs (recoveries) to average loans

 

 

(0.01%)

 

 

0.00% 

 

 

0.00% 

 

 

(0.03%)

 

 

0.23% 

 

 

(0.01%)

 

 

0.13% 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Balances

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

$

1,173,853 

 

$

1,065,069 

 

$

1,023,152 

 

$

931,323 

 

$

889,460 

 

$

1,048,349 

 

$

809,374 

Assets

 

$

1,381,158 

 

$

1,379,249 

 

$

1,576,953 

 

$

1,507,362 

 

$

1,395,411 

 

$

1,461,180 

 

$

1,145,088 

Stockholders' equity

 

$

123,232 

 

$

121,394 

 

$

116,117 

 

$

112,978 

 

$

105,283 

 

$

118,430 

 

$

92,402 



(1)  Regulatory capital ratios of CFBank




 

 

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 earnings (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

 

Year Ended



December 31,

 

September 30,

 

December 31,

 

December 31,



2021

 

2021

 

2020

 

2021

 

2020

Net income

$

4,467 

 

$

4,076 

 

$

7,348 

 

$

18,453 

 

$

29,608 

Add: Provision for credit losses

 

 -

 

 

 -

 

 

2,040 

 

 

(1,600)

 

 

10,915 

Add: Income tax expense

 

1,088 

 

 

985 

 

 

861 

 

 

4,365 

 

 

6,675 

Pre-provision, pre-tax net revenue

$

5,555 

 

$

5,061 

 

$

10,249 

 

$

21,218 

 

$

47,198 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Assets

$

1,381,158 

 

$

1,379,249 

 

$

1,395,411 

 

$

1,461,180 

 

$

1,145,088 

Average Stockholders' Equity

$

123,232 

 

$

121,394 

 

$

105,283 

 

$

118,430 

 

$

92,402 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets (1)

 

1.29% 

 

 

1.18% 

 

 

2.11% 

 

 

1.26% 

 

 

2.59% 

PPNR return on average assets (2)

 

1.61% 

 

 

1.47% 

 

 

2.94% 

 

 

1.45% 

 

 

4.12% 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average equity (3)

 

14.50% 

 

 

13.43% 

 

 

27.92% 

 

 

15.58% 

 

 

32.04% 

PPNR return on average equity (4)

 

18.03% 

 

 

16.68% 

 

 

38.94% 

 

 

17.92% 

 

 

51.08% 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

(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