Table of Contents

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington D.C. 20549

 

FORM 10-Q

 

(Mark One)

[X]                                QUARTERLY REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

For the quarterly period ended March 31, 2017

 

[  ]                              TRANSITION REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

For transition period from__________ to___________

 

Commission file number      000-27464

 

BROADWAY FINANCIAL CORPORATION

(Exact name of registrant as specified in its charter)

 

Delaware

95-4547287

(State or other jurisdiction of

(I.R.S. Employer

incorporation or organization)

Identification No.)

 

 

5055 Wilshire Boulevard, Suite 500

Los Angeles, California

90036

(Address of principal executive offices)

(Zip Code)

 

(323) 634-1700

(Registrant’s telephone number, including area code)

 

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

 

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

 

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

 

Large accelerated filer [    ]

Accelerated filer [    ]

Non-accelerated filer [    ]

 

 

(Do not check if a smaller reporting company)

 

Smaller reporting company [X]

Emerging growth company [   ]

 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.

Yes [   ]   No [ X]

 

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).

Yes [   ]   No [ X]

 

Indicate the number of shares outstanding of each of the issuer's classes of common stock, as of the latest practicable date:  As of May 4, 2017, 18,694,823 shares of the Registrant’s voting common stock and 8,756,396 shares of the Registrant’s non-voting common stock were outstanding.

 

 



Table of Contents

 

TABLE OF CONTENTS

 

 

 

 

 

Page

PART I.

FINANCIAL INFORMATION

 

 

 

 

 

 

 

 

Item 1.

Consolidated Financial Statements (Unaudited)

 

 

 

 

 

 

 

 

 

Consolidated Statements of Financial Condition as of March 31, 2017 and December 31, 2016

 

1

 

 

 

 

 

 

 

Consolidated Statements of Income and Comprehensive Income for the three months ended March 31, 2017 and 2016

 

2

 

 

 

 

 

 

 

Consolidated Statements of Cash Flows for the three months ended March 31, 2017 and 2016

 

3

 

 

 

 

 

 

 

Notes to Consolidated Financial Statements

 

4

 

 

 

 

 

 

Item 2.

Management's Discussion and Analysis of Financial Condition and Results of Operations

 

21

 

 

 

 

 

 

Item 3.

Quantitative and Qualitative Disclosures About Market Risk

 

28

 

 

 

 

 

 

Item 4.

Controls and Procedures

 

28

 

 

 

 

 

PART II.

OTHER INFORMATION

 

 

 

 

 

 

 

 

Item 1.

Legal Proceedings

 

29

 

 

 

 

 

 

Item 1A.

Risk Factors

 

29

 

 

 

 

 

 

Item 2.

Unregistered Sales of Equity Securities and Use of Proceeds

 

29

 

 

 

 

 

 

Item 3.

Defaults Upon Senior Securities

 

29

 

 

 

 

 

 

Item 4.

Mine Safety Disclosures

 

29

 

 

 

 

 

 

Item 5.

Other Information

 

29

 

 

 

 

 

 

Item 6.

Exhibits

 

29

 

 

 

 

 

 

Signatures

 

 

30

 



Table of Contents

 

BROADWAY FINANCIAL CORPORATION AND SUBSIDIARY

Consolidated Statements of Financial Condition

(In thousands, except share and per share amounts)

(Unaudited)

 

 

 

March 31, 2017

 

December 31, 2016

 

 

 

 

 

 

 

Assets

 

 

 

 

 

 

Cash and due from banks

 

$

2,584

 

 

$

1,516

 

Interest-bearing deposits in other banks

 

24,625

 

 

16,914

 

Cash and cash equivalents

 

27,209

 

 

18,430

 

Securities available-for-sale, at fair value

 

12,554

 

 

13,202

 

Loans receivable held for sale, at lower of cost or fair value

 

33,756

 

 

-

 

Loans receivable held for investment, net of allowance of $4,392 and $4,603, respectively

 

361,738

 

 

379,454

 

Accrued interest receivable

 

1,170

 

 

1,178

 

Federal Home Loan Bank (FHLB) stock

 

2,835

 

 

2,573

 

Office properties and equipment, net

 

2,494

 

 

2,479

 

Bank owned life insurance

 

2,953

 

 

2,940

 

Deferred tax assets, net

 

6,404

 

 

6,907

 

Other assets

 

3,022

 

 

1,920

 

Total assets

 

$

454,135

 

 

$

429,083

 

 

 

 

 

 

 

 

Liabilities and stockholders’ equity

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

Deposits

 

$

296,564

 

 

$

287,427

 

FHLB advances

 

101,000

 

 

85,000

 

Junior subordinated debentures

 

5,100

 

 

5,100

 

Advance payments by borrowers for taxes and insurance

 

501

 

 

828

 

Accrued expenses and other liabilities

 

4,079

 

 

5,202

 

Total liabilities

 

407,244

 

 

383,557

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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 March 31, 2017 and December 31, 2016; issued 21,282,647 shares at March 31, 2017 and December 31, 2016; outstanding 18,664,821 shares at March 31, 2017 and December 31, 2016

 

213

 

 

212

 

Common stock, $.01 par value, non-voting, authorized 25,000,000 shares at March 31, 2017 and December 31, 2016; issued and outstanding 8,756,396 shares at March 31, 2017 and December 31, 2016

 

87

 

 

87

 

Additional paid-in capital

 

45,933

 

 

45,819

 

Retained earnings

 

7,245

 

 

6,013

 

Unearned Employee Stock Ownership Plan (ESOP) shares

 

(1,154

)

 

(1,176

)

Accumulated other comprehensive income (loss)

 

(107

)

 

(103

)

Treasury stock-at cost, 2,617,826 shares at March 31, 2017 and December 31, 2016

 

(5,326

)

 

(5,326

)

Total stockholders’ equity

 

46,891

 

 

45,526

 

Total liabilities and stockholders’ equity

 

$

454,135

 

 

$

429,083

 

 

See accompanying notes to unaudited consolidated financial statements.

 

1



Table of Contents

 

BROADWAY FINANCIAL CORPORATION AND SUBSIDIARY

Consolidated Statements of Income and Comprehensive Income

(Unaudited)

 

 

 

Three Months Ended March 31,

 

 

    2017

 

 

    2016

 

 

 

(In thousands, except per share)

Interest Income:

 

 

 

 

 

 

Interest and fees on loans receivable

 

$

3,964

 

 

$

3,429

 

Interest on mortgage-backed securities and other securities

 

75

 

 

83

 

Other interest income

 

98

 

 

103

 

Total interest income

 

4,137

 

 

3,615

 

 

 

 

 

 

 

 

Interest Expense:

 

 

 

 

 

 

Interest on deposits

 

574

 

 

517

 

Interest on borrowings

 

484

 

 

427

 

Total interest expense

 

1,058

 

 

944

 

 

 

 

 

 

 

 

Net interest income before loan loss provision recapture

 

3,079

 

 

2,671

 

Loan loss provision recapture

 

350

 

 

300

 

Net interest income after loan loss provision recapture

 

3,429

 

 

2,971

 

 

 

 

 

 

 

 

Non-Interest Income:

 

 

 

 

 

 

Service charges

 

121

 

 

126

 

Gain on sale of loans

 

27

 

 

-

 

CDFI grant

 

-

 

 

265

 

Income from litigation settlement

 

1,183

 

 

-

 

Other

 

28

 

 

152

 

Total non-interest income

 

1,359

 

 

543

 

 

 

 

 

 

 

 

Non-Interest Expense:

 

 

 

 

 

 

Compensation and benefits

 

1,987

 

 

1,903

 

Occupancy expense

 

305

 

 

293

 

Information services

 

200

 

 

206

 

Professional services

 

174

 

 

127

 

FDIC assessments

 

43

 

 

25

 

Office services and supplies

 

72

 

 

70

 

Other

 

262

 

 

255

 

Total non-interest expense

 

3,043

 

 

2,879

 

 

 

 

 

 

 

 

Income before income taxes

 

1,745

 

 

635

 

Income taxes

 

513

 

 

2

 

Net income

 

$

1,232

 

 

$

633

 

 

 

 

 

 

 

 

Other comprehensive (loss) income, net of tax:

 

 

 

 

 

 

Unrealized (losses) gains on securities available-for-sale arising during the period

 

$

(6

)

 

$

120

 

Income tax (benefit) expense

 

(2

)

 

29

 

Other comprehensive (loss) income, net of tax

 

(4

)

 

91

 

 

 

 

 

 

 

 

Comprehensive income

 

$

1,228

 

 

$

724

 

 

 

 

 

 

 

 

Earnings per common share-basic

 

$

0.05

 

 

$

0.02

 

Earnings per common share-diluted

 

$

0.05

 

 

$

0.02

 

 

See accompanying notes to unaudited consolidated financial statements.

 

2



Table of Contents

 

BROADWAY FINANCIAL CORPORATION AND SUBSIDIARY

Consolidated Statements of Cash Flows

(Unaudited)

 

 

 

Three Months Ended March 31,

 

 

    2017

 

 

    2016

 

 

 

(In thousands)    

 

 

 

 

 

 

 

Cash flows from operating activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

1,232

 

 

$

633

 

Adjustments to reconcile net income to net cash used in operating activities:

 

 

 

 

 

 

Loan loss provision recapture

 

(350

)

 

(300

)

Depreciation

 

65

 

 

61

 

Net amortization of deferred loan origination costs

 

50

 

 

61

 

Net amortization of premiums on mortgage-backed securities

 

9

 

 

9

 

Amortization of investment in affordable housing limited partnership

 

49

 

 

48

 

Stock-based compensation expense

 

137

 

 

3

 

Earnings on bank owned life insurance

 

(13

)

 

(15

)

Originations of for-sale loans receivable

 

(48,605

)

 

-

 

Proceeds from sales of loans receivable held for sale

 

14,876

 

 

-

 

Gain on sale of loans

 

(27

)

 

-

 

Net gain on sale of REOs

 

-

 

 

(22

)

Net change in deferred taxes

 

505

 

 

-

 

Net change in accrued interest receivable

 

8

 

 

(14

)

Net change in other assets

 

(1,151

)

 

107

 

Net change in advance payments by borrowers for taxes and insurance

 

(327

)

 

(366

)

Net change in accrued expenses and other liabilities

 

(1,123

)

 

(788

)

Net cash used in operating activities

 

(34,665

)

 

(583

)

 

 

 

 

 

 

 

Cash flows from investing activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

Net change in loans receivable held for investment

 

18,016

 

 

(15,471

)

Purchase of available-for-sale securities

 

-

 

 

(1,484

)

Prepayments on available-for-sale securities

 

633

 

 

526

 

Proceeds from sales of REO

 

-

 

 

382

 

Purchase of FHLB stock

 

(262

)

 

-

 

Additions to office properties and equipment

 

(80

)

 

(13

)

Net cash provided by (used in) investing activities

 

18,307

 

 

(16,060

)

 

 

 

 

 

 

 

Cash flows from financing activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

Net change in deposits

 

9,137

 

 

(15,205

)

Proceeds from FHLB advances

 

26,000

 

 

-

 

Repayments of FHLB advances

 

(10,000

)

 

-

 

Net cash provided by (used in) financing activities

 

25,137

 

 

(15,205

)

 

 

 

 

 

 

 

Net change in cash and cash equivalents

 

8,779

 

 

(31,848

)

Cash and cash equivalents at beginning of the period

 

18,430

 

 

67,839

 

Cash and cash equivalents at end of the period

 

$

27,209

 

 

$

35,991

 

 

 

 

 

 

 

 

Supplemental disclosures of cash flow information:

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash paid for interest

 

$

1,088

 

 

$

941

 

Cash paid for income taxes

 

-

 

 

-

 

 

See accompanying notes to unaudited consolidated financial statements.

 

3



Table of Contents

 

BROADWAY FINANCIAL CORPORATION AND SUBSIDIARY

Notes to Unaudited Consolidated Financial Statements

March 31, 2017

 

 

NOTE (1) – Basis of Financial Statement Presentation

 

The accompanying unaudited consolidated financial statements include Broadway Financial Corporation (the “Company”) and its wholly owned subsidiary, Broadway Federal Bank, f.s.b. (the “Bank”).  Also included in the unaudited consolidated financial statements is Broadway Service Corporation, a wholly owned subsidiary of the Bank.  All significant intercompany balances and transactions have been eliminated in consolidation.

 

The unaudited consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America for interim financial information and with the instructions for quarterly reports on Form 10-Q.  These unaudited consolidated financial statements do not include all disclosures associated with the Company’s consolidated annual financial statements included in its Annual Report on Form 10-K for the year ended December 31, 2016 and, accordingly, should be read in conjunction with such audited consolidated financial statements.  In the opinion of management, all adjustments (all of which are normal and recurring in nature) considered necessary for a fair presentation have been included.  Operating results for the three months ended March 31, 2017 are not necessarily indicative of the results that may be expected for the year ending December 31, 2017.

 

Some items in the consolidated financial statements for the prior period were reclassified to conform to the current presentation.  Reclassifications had no effect on prior period consolidated net income or stockholders’ equity.

 

Recent Accounting Pronouncements

 

In May 2014, the FASB issued ASU 2014-09, “Revenue from Contracts with Customers (Topic 606)”.  ASU 2014-09 replaced existing revenue recognition guidance for contracts to provide goods or services to customers.  The new guidance clarifies the principles for recognizing revenue and replaces nearly all existing revenue recognition guidance in U.S. GAAP.  Quantitative and qualitative disclosures regarding the nature, amount, timing and uncertainty of revenue and cash flows arising from contracts with customers are also required.  ASU 2014-09 as amended by ASU 2015-14, ASU 2016-08, ASU 2016-10, ASU 2016-12 and ASU 2016-20, is effective for interim and annual periods beginning after December 15, 2017 and is applied on either a modified retrospective or full retrospective basis.  Early adoption is permitted for interim and annual periods beginning after December 15, 2016.  The Company’s revenue is mainly comprised of net interest income from financial assets and liabilities, which is explicitly excluded from the scope of the new guidance, and to a lesser degree, noninterest income.  Adoption of this standard is not expected to have a material impact on the Company’s consolidated financial statements.

 

In January 2016, the FASB issued ASU 2016-1, “Financial Instruments – Overall (Subtopic 825-10) - Recognition and Measurement of Financial Assets and Financial Liabilities”.  ASU 2016-1 (i) requires equity investments, with certain exceptions, to be measured at fair value with changes in fair value recognized in net income; (ii) simplifies the impairment assessment of equity investments without readily determinable fair values by requiring a qualitative assessment to identify impairment; (iii) eliminates the requirement for public business entities to disclose the methods and significant assumptions used to estimate the fair value that is required to be disclosed for financial instruments measured at amortized cost on the balance sheet; (iv) requires public business entities to use the exit price notion when measuring the fair value of financial instruments for disclosure purposes; (v) requires an entity to present separately in other comprehensive income the portion of the total change in the fair value of a liability resulting from a change in the instrument-specific credit risk when the entity has elected to measure the liability at fair value in accordance with the fair value option for financial instruments; (vi) requires separate presentation of financial assets and financial liabilities by measurement category and form of financial asset on the balance sheet or the accompanying notes to the financial statements; and (vii) clarifies that an entity should evaluate the need for a valuation allowance on a deferred tax asset related to available-for-sale securities.  For public business entities, the amendments in ASU 2016-01 are effective for fiscal years beginning after December 15, 2017, including interim periods within those fiscal years.  Early application by public business entities to financial statements of fiscal years or interim periods that have not yet been issued are permitted as of the beginning of the fiscal year of adoption.  Adoption of this standard is not expected to have a material impact on the Company’s consolidated financial statements.

 

4



Table of Contents

 

BROADWAY FINANCIAL CORPORATION AND SUBSIDIARY

Notes to Unaudited Consolidated Financial Statements (continued)

 

 

In February 2016, the FASB issued ASU 2016-02, “Leases (Topic 842)”.  Under ASU 2016-02, lessees will be required to recognize the following for all leases (with the exception of short-term leases, as defined) at the commencement date: (i) a lease liability, which is a lessee’s obligation to make lease payments arising from a lease, measured on a discounted basis; and (ii) a right-of-use asset, which is an asset that represents the lessee’s right to use, or control the use of, a specified asset for the lease term.  Under the new guidance, lessor accounting is largely unchanged.  Public business entities should apply the amendments in ASU 2016-02 for fiscal years beginning after December 15, 2018, including interim periods within those fiscal years.  Early adoption is permitted.  Lessees (for capital and operating leases) and lessors (for sales-type, direct financing, and operating leases) must apply a modified retrospective transition approach for leases existing at, or entered into after, the beginning of the earliest comparative period presented in the financial statements.  The Company expects a gross-up of its Consolidated Statements of Condition as a result of recognizing lease liabilities and right of use assets.  The Company does not expect a material impact to its recognition of operating lease expense on its Consolidated Statements of Income and Comprehensive Income.

 

In March 2016, the FASB issued ASU 2016-09, “Compensation – Stock Compensation (Topic 718): Improvements to Employee Share-Based Payment Accounting”.  ASU 2016-09 includes provisions intended to simplify various aspects related to how share-based payments are accounted for and presented in the financial statements.  The areas for simplification include income tax consequences, forfeitures, classification of awards as either equity or liabilities and classification on the statement of cash flows.  ASU 2016-09 is effective for fiscal years beginning after December 15, 2016, and interim periods within those fiscal years.  The Company made an election account for forfeitures when they occur.  Adoption of this standard did not have a material impact on the Company’s consolidated financial statements.

 

In June 2016, the FASB issued ASU 2016-13, “Financial Instruments – Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments”.  ASU 2016-13 requires an organization to measure all expected credit losses for financial assets held at the reporting date based on historical experience, current conditions, and reasonable and supportable forecasts.  Financial institutions and other organizations will now use forward-looking information to better inform their credit loss estimates.  Many of the loss estimation techniques applied today will still be permitted, although the inputs to those techniques will change to reflect the full amount of expected credit losses over the life of the related financial assets.  Organizations will continue to use judgment to determine which loss estimation method is appropriate for their circumstances.  Additionally, the ASU amends the accounting for credit losses on available-for-sale debt securities and purchased financial assets with credit deterioration. For public business entities, ASU 2016-13 is effective for fiscal years beginning after December 15, 2019, and interim periods within those fiscal years.  Early adoption is permitted.  While the Company is still evaluating the impact on its consolidated financial statements, the Company expects that ASU 2016-13 may result in an increase in the allowance for credit losses due to the following factors: 1) the allowance for credit losses will increase to provide for expected credit losses over the remaining expected life of the loan portfolio, and will consider expected future changes in macroeconomic conditions; and 2) an allowance may be established for estimated credit losses on available-for-sale debt securities.  The amount of increase will be impacted by the portfolio composition and quality, as well as the economic conditions and forecasts as of the adoption date.  The Company has begun its implementation efforts by identifying key interpretive issues, and assessing its processes and identifying the system requirements against the new guidance to determine what modifications may be required.

 

In August 2016, the FASB issued ASU 2016-15, “Statement of Cash Flows (Topic 230): Classification of Certain Cash Receipts and Cash Payments”.  ASU 2016-15 provides guidance on the classification of certain cash receipts and payments on the consolidated statement of cash flows in order to reduce diversity in practice.  ASU 2016-15 is effective for fiscal years beginning after December 15, 2017, including interim periods within those fiscal years.  Early adoption is permitted.  Adoption of this standard is not expected to have a material impact on the Company’s consolidated financial statements.

 

In November 2016, the FASB issued ASU 2016-18, “Statement of Cash Flows (Topic 230): Restricted Cash”.  ASU 2016-18 requires entities to show the changes in the total of cash, cash equivalents, restricted cash and restricted cash

 

5



Table of Contents

 

BROADWAY FINANCIAL CORPORATION AND SUBSIDIARY

Notes to Unaudited Consolidated Financial Statements (continued)

 

 

equivalents in the statement of cash flows.  As a result, entities will no longer present transfers between cash and cash equivalents and restricted cash and restricted cash equivalents in the statement of cash flows.  ASU 2016-18 is effective for fiscal years beginning after December 15, 2017, including interim periods within those fiscal years, where the guidance should be applied using a retrospective transition method to each period presented.  Early adoption is permitted. Adoption of this standard is not expected to have a material impact on the Company’s consolidated financial statements.

 

NOTE (2)  Earnings Per Share of Common Stock

 

Basic earnings per share of common stock is computed pursuant to the two-class method by dividing net income available to common stockholders less dividends paid on participating securities (unvested shares of restricted common stock) and any undistributed earnings attributable to participating securities by the weighted average common shares outstanding during the period.  The weighted average common shares outstanding includes the weighted average number of shares of common stock outstanding less the weighted average number of unvested shares of restricted common stock.  ESOP shares are considered outstanding for this calculation unless unearned.  Diluted earnings per share of common stock includes the dilutive effect of unvested stock awards and additional potential common shares issuable under stock options.

 

The following table shows how the Company computed basic and diluted earnings per share of common stock for the periods indicated:

 

 

 

For the three months ended
March 31,

 

 

2017

 

2016

 

 

(In thousands, except share
and per share)

Net income

 

$

1,232

 

$

633

Less net income attributable to participating securities

 

(2)

 

-

Income available to common stockholders

 

$

1,230

 

$

633

 

 

 

 

 

Weighted average common shares outstanding for basic earnings per common share

 

26,616,704

 

29,076,708

Add: dilutive effects of assumed exercises of stock options

 

-

 

-

Add: dilutive effects of unvested restricted stock awards

 

70,759

 

-

Weighted average common shares outstanding for diluted earnings per common share

 

26,687,463

 

29,076,708

Earnings per common share – basic

 

$

0.05

 

$

0.02

Earnings per common share – diluted

 

$

0.05

 

$

0.02

 

Stock options for 540,625 shares of common stock for the three months ended March 31, 2017 and 2016 were not considered in computing diluted earnings per common share because they were anti-dilutive.

 

6



Table of Contents

 

BROADWAY FINANCIAL CORPORATION AND SUBSIDIARY

Notes to Unaudited Consolidated Financial Statements (continued)

 

NOTE (3)  Securities

 

The following table summarizes the amortized cost and fair value of the available-for-sale investment securities portfolios as of the periods indicated and the corresponding amounts of unrealized gains and losses which are recognized in accumulated other comprehensive income (loss):

 

 

 

 

Amortized Cost

 

Gross
Unrealized
Gains

 

Gross
Unrealized
Losses

 

Fair Value

 

 

 

(In thousands)

 

March 31, 2017:

 

 

 

 

 

 

 

 

 

Residential mortgage-backed

 

   $

10,377

 

   $

188

 

   $

-

 

   $

10,565

 

U.S. Government and federal agency

 

1,963

 

26

 

-

 

1,989

 

Total available-for-sale securities

 

   $

12,340

 

   $

214

 

   $

-

 

   $

12,554

 

 

 

 

 

 

 

 

 

 

 

December 31, 2016:

 

 

 

 

 

 

 

 

 

Residential mortgage-backed

 

   $

11,022

 

   $

192

 

   $

-

 

   $

11,214

 

U.S. Government and federal agency

 

1,960

 

28

 

-

 

1,988

 

Total available-for-sale securities

 

   $

12,982

 

   $

220

 

   $

-

 

   $

13,202

 

 

At March 31, 2017, the Bank had one U.S. Government and federal agency security with an amortized cost and an estimated fair value of $2.0 million and a contractual maturity of October 2, 2019.   At March 31, 2017, the Bank had 24 residential mortgage-backed securities with an amortized cost of $10.4 million, an estimated fair value of $10.6 million and an estimated average remaining life of 4.4 years.  Expected maturities may differ from contractual maturities if borrowers have the right to call or prepay obligations with or without call or prepayment penalties.

 

At March 31, 2017 and December 31, 2016, securities pledged to secure public deposits had a carrying amount of $622 thousand and $629 thousand, respectively.  At March 31, 2017 and December 31, 2016, there were no holdings of securities by any one issuer, other than the U.S. Government and its agencies, in an amount greater than 10% of stockholders’ equity.

 

There were no sales of securities during the three months ended March 31, 2017 and 2016.

 

NOTE (4)  Loans Receivable Held for Sale

 

Loans receivable held for sale at March 31, 2017 totaled $33.8 million and consisted of multi-family loans.  During the three months ended March 31, 2017, multi-family loans originated for sale totaled $48.7 million and sales of multi-family loans totaled $14.8 million.  There were no loans held for sale at December 31, 2016.

 

7



Table of Contents

 

BROADWAY FINANCIAL CORPORATION AND SUBSIDIARY

Notes to Unaudited Consolidated Financial Statements (continued)

 

NOTE (5)  Loans Receivable Held for Investment

 

Loans receivable held for investment were as follows as of the periods indicated:

 

 

 

March 31, 2017

 

December 31, 2016

 

 

 

(In thousands)

 

Real estate:

 

 

 

 

 

Single family (1)

 

$  

98,676

 

$  

104,807

 

Multi-family

 

220,556

 

229,566

 

Commercial real estate

 

7,766

 

8,914

 

Church

 

36,153

 

37,826

 

Construction

 

862

 

837

 

Commercial – other

 

307

 

308

 

Consumer

 

15

 

6

 

Gross loans receivable before deferred loan costs and premiums

 

364,335

 

382,264

 

Unamortized net deferred loan costs and premiums

 

1,795

 

1,793

 

Gross loans receivable

 

366,130

 

384,057

 

Allowance for loan losses

 

(4,392)

 

(4,603)

 

Loans receivable, net

 

$  

361,738

 

$  

379,454

 

 

__

(1)              Includes $78.5 million and $81.9 million of non-impaired purchased loans at March 31, 2017 and December 31, 2016, respectively, with no allowance for loan losses.

 

8



Table of Contents

 

BROADWAY FINANCIAL CORPORATION AND SUBSIDIARY

Notes to Unaudited Consolidated Financial Statements (continued)

 

 

The following tables present the activity in the allowance for loan losses by loan type for the periods indicated:

 

 

 

Three Months Ended March 31, 2017

 

 

Real Estate

 

 

 

 

 

 

 

 

Single
family

 

Multi-
family

 

Commercial
real estate

 

Church

 

Construction

 

Commercial
- other

 

Consumer

 

Total

 

 

(In thousands)

Beginning balance

 

  $

367

 

  $

2,659

 

  $

215

 

  $

1,337

 

  $

8

 

  $

17

 

  $

-

 

  $

4,603

Provision for (recapture of) loan losses

 

(37)

 

52

 

(140)

 

(226)

 

1

 

(1)

 

1

 

(350)

Recoveries

 

-

 

-

 

-

 

139

 

-

 

-

 

-

 

139

Loans charged off

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

Ending balance

 

  $

330

 

  $

2,711

 

  $

75

 

  $

1,250

 

  $

9

 

  $

16

 

  $

1

 

  $

4,392

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended March 31, 2016

 

 

Real Estate

 

 

 

 

 

 

 

 

Single
family

 

Multi-
family

 

Commercial
real estate

 

Church

 

Construction

 

Commercial
- other

 

Consumer

 

Total

 

 

(In thousands)

Beginning balance

 

  $

597

 

  $

1,658

 

  $

469

 

  $

2,083

 

  $

3

 

  $

18

 

  $

-

 

  $

4,828

Provision for (recapture of) loan losses

 

(69)

 

208

 

(25)

 

(413)

 

-

 

(1)

 

-

 

(300)

Recoveries

 

-

 

-

 

-

 

6

 

-

 

-

 

-

 

6

Loans charged off

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

Ending balance

 

  $

528

 

  $

1,866

 

  $

444

 

  $

1,676

 

  $

3

 

  $

17

 

  $

-

 

  $

4,534

 

The following tables present the balance in the allowance for loan losses and the recorded investment (unpaid contractual principal balance less charge-offs, less interest applied to principal, plus unamortized deferred costs and premiums) by loan type and based on impairment method as of and for the periods indicated:

 

 

 

March 31, 2017

 

 

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

 

  $

118

 

  $

2

 

  $

-

 

  $

468

 

  $

-

 

  $

14

 

  $

-

 

  $

602

Collectively evaluated for impairment

 

212

 

2,709

 

75

 

782

 

9

 

2

 

1

 

3,790

Total ending allowance balance

 

  $

330

 

  $

2,711

 

  $

75

 

  $

1,250

 

  $

9

 

  $

16

 

  $

1

 

  $

4,392

Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans individually evaluated for impairment

 

  $

640

 

  $

638

 

  $

1,323

 

  $

9,845

 

  $

-

 

  $

66

 

  $

-

 

  $

12,512

Loans collectively evaluated for impairment

 

98,539

 

221,740

 

6,449

 

25,779

 

855

 

241

 

15

 

353,618

Total ending loans balance

 

  $

99,179

 

  $

222,378

 

  $

7,772

 

  $

35,624

 

  $

855

 

  $

307

 

  $

15

 

  $

366,130

 

9



Table of Contents

 

BROADWAY FINANCIAL CORPORATION AND SUBSIDIARY

Notes to Unaudited Consolidated Financial Statements (continued)

 

 

 

 

December 31, 2016

 

 

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

 

  $

125

 

  $

-

 

  $

-

 

  $

516

 

  $

-

 

  $

15

 

  $

-

 

  $

656

Collectively evaluated for impairment

 

242

 

2,659

 

215

 

821

 

8

 

2

 

-

 

3,947

Total ending allowance balance

 

  $

367

 

  $

2,659

 

  $

215

 

  $

1,337

 

  $

8

 

  $

17

 

  $

-

 

  $

4,603

Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans individually evaluated for impairment

 

  $

644

 

  $

642

 

  $

-

 

  $

10,545

 

  $

-

 

  $

66

 

  $

-

 

  $

11,897

Loans collectively evaluated for impairment

 

104,688

 

230,798

 

8,921

 

26,678

 

827

 

242

 

6

 

372,160

Total ending loans balance

 

  $

105,332

 

  $

231,440

 

  $

8,921

 

  $

37,223

 

  $

827

 

  $

308

 

  $

6

 

  $

384,057

 

The following table presents information related to loans individually evaluated for impairment by loan type as of the periods indicated:

 

 

 

March 31, 2017

 

December 31, 2016

 

 

 

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

 

$

-

 

$

-

 

$

-

 

$

642

 

$

642

 

$

-

 

Commercial real estate

 

1,323

 

1,323

 

-

 

-

 

-

 

-

 

Church

 

6,620

 

4,226

 

-

 

5,946

 

3,589

 

-

 

With an allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

Single family

 

640

 

640

 

118

 

644

 

644

 

125

 

Multi-family

 

638

 

638

 

2

 

-

 

-

 

-

 

Church

 

5,780

 

5,619

 

468

 

7,330

 

6,956

 

516

 

Commercial - other

 

66

 

66

 

14

 

66

 

66

 

15

 

Total

 

$

15,067

 

$

12,512

 

$

602

 

$

14,628

 

$

11,897

 

$

656

 

 

The recorded investment in loans excludes accrued interest receivable due to immateriality.  For purposes of this disclosure, the unpaid principal balance is not reduced for net charge-offs.

 

10



Table of Contents

 

BROADWAY FINANCIAL CORPORATION AND SUBSIDIARY

Notes to Unaudited Consolidated Financial Statements (continued)

 

 

The following tables present the monthly average of loans individually evaluated for impairment by loan type and the related interest income for the periods indicated.

 

 

 

Three Months Ended March 31, 2017

 

Three Months Ended March 31, 2016

 

 

Average
Recorded
Investment

 

Cash Basis
Interest
Income
Recognized

 

Average
Recorded
Investment

 

Cash Basis
Interest
Income
Recognized

 

 

(In thousands)

Single family

 

 

$

642

 

 

 

$

7

 

 

 

$

951

 

 

 

$

7

 

Multi-family

 

 

640

 

 

 

11

 

 

 

1,206

 

 

 

41

 

Commercial real estate

 

 

331

 

 

 

-

 

 

 

1,933

 

 

 

56

 

Church

 

 

10,471

 

 

 

227

 

 

 

11,191

 

 

 

126

 

Commercial –other

 

 

66

 

 

 

1

 

 

 

67

 

 

 

-

 

Total

 

 

$

12,150

 

 

 

$

246

 

 

 

$

15,348

 

 

 

$

230

 

 

Cash-basis interest income recognized represents cash received for interest payments on accruing impaired loans and interest recoveries on non-accrual loans that were paid off.  Interest payments collected on non-accrual loans are characterized as payments of principal rather than payments of the outstanding accrued interest on the loans until the remaining principal on the non-accrual loans is considered to be fully collectible or paid off.  When a loan is returned to accrual status, the total interest payments that were previously applied to principal, is deferred and amortized over the remaining life of the loan. Foregone interest income that would have been recognized had loans performed in accordance with their original terms amounted to $46 thousand and $119 thousand for the three months ended March 31, 2017 and 2016, respectively, and were not included in the consolidated results of operations.

 

The following tables present the aging of the recorded investment in past due loans by loan type as of the periods indicated:

 

 

 

March 31, 2017

 

 

30-59
Days

Past Due

 

60-89
Days
Past Due

 

Greater than
90 Days
Past Due

 

Total
Past Due

 

Current

 

 

(In thousands)

Loans receivable held for investment:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Single family

 

 

$

-

 

 

 

$

60

 

 

 

$

-

 

 

 

$

60

 

 

 

$

99,119

 

Multi-family

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

222,378

 

Commercial real estate

 

 

-

 

 

 

1,323

 

 

 

-

 

 

 

1,323

 

 

 

6,449

 

Church

 

 

412

 

 

 

-

 

 

 

-

 

 

 

412

 

 

 

35,212

 

Construction

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

855

 

Commercial - other

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

307

 

Consumer

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

15

 

Total

 

 

$

412

 

 

 

$

1,383

 

 

 

$

-

 

 

 

$

1,795

 

 

 

$

364,335

 

 

 

 

 

 

December 31, 2016

 

 

30-59
Days

Past Due

 

60-89
Days
Past Due

 

Greater than
90 Days
Past Due

 

Total
Past Due

 

Current

 

 

(In thousands)

Loans receivable held for investment:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Single family

 

 

$

-

 

 

 

$

64

 

 

 

$

-

 

 

 

$

64

 

 

 

$

105,268

 

Multi-family

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

231,440

 

Commercial real estate

 

 

1,324

 

 

 

-

 

 

 

-

 

 

 

1,324

 

 

 

7,597

 

Church

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

37,223

 

Construction

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

827

 

Commercial - other

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

308

 

Consumer

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

6

 

Total

 

 

$

1,324

 

 

 

$

64

 

 

 

$

-

 

 

 

$

1,388

 

 

 

$

382,669

 

 

11



Table of Contents

 

BROADWAY FINANCIAL CORPORATION AND SUBSIDIARY

Notes to Unaudited Consolidated Financial Statements (continued)

 

 

The following table presents the recorded investment in non-accrual loans by loan type as of the periods indicated:

 

 

 

March 31, 2017

 

December 31, 2016

 

 

(In thousands)

Loans receivable held for investment:

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

 

$

1,323

 

 

 

$

-

 

Church

 

 

2,841

 

 

 

2,944

 

Total non-accrual loans

 

 

$

4,164

 

 

 

$

2,944

 

 

There were no loans 90 days or more delinquent that were accruing interest as of March 31, 2017 or December 31, 2016.

 

Troubled Debt Restructurings

 

At March 31, 2017, loans classified as troubled debt restructurings (“TDRs”) totaled $10.8 million, of which $2.4 million were included in non-accrual loans and $8.4 million were on accrual status.  At December 31, 2016, loans classified as TDRs totaled $11.5 million, of which $2.5 million were included in non-accrual loans and $9.0 million were on accrual status.  The Company has allocated $602 thousand and $656 thousand of specific reserves for accruing TDRs as of March 31, 2017 and December 31, 2016, respectively.  TDRs on accrual status are comprised of loans that were accruing at the time of restructuring or loans that have complied with the terms of their restructured agreements for a satisfactory period of time and for which the Bank anticipates full repayment of both principal and interest.  TDRs that are on non-accrual status can be returned to accrual status after a period of sustained performance, generally determined to be six months of timely payments, as modified.  A well-documented credit analysis that supports a return to accrual status based on the borrower’s financial condition and prospects for repayment under the revised terms is also required.  As of March 31, 2017 and December 31, 2016, the Company had no commitment to lend additional amounts to customers with outstanding loans that are classified as TDRs.  No loans were modified during the three months ended March 31, 2017 and 2016.

 

Credit Quality Indicators

 

The Company categorizes loans into risk categories based on relevant information about the ability of borrowers to service their debt such as:  current financial information, historical payment experience, credit documentation, public information, and current economic trends, among other factors.  For single family residential, consumer and other smaller balance homogenous loans, a credit grade is established at inception, and generally only adjusted based on performance.  Information about payment status is disclosed elsewhere herein.  The Company analyzes all other loans individually by classifying the loans as to credit risk.  This analysis is performed at least on a quarterly basis.  The Company uses the following definitions for risk ratings:

 

·                  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.

 

12



Table of Contents

 

BROADWAY FINANCIAL CORPORATION AND SUBSIDIARY

Notes to Unaudited Consolidated Financial Statements (continued)

 

 

·                  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.

 

Loans not meeting the criteria above that are analyzed individually as part of the above described process are considered to be pass rated loans.  Pass rated loans are generally well protected by the current net worth and paying capacity of the obligor and/or by the value of the underlying collateral.  Pass rated loans are not more than 59 days past due and are generally performing in accordance with the loan terms.  Based on the most recent analysis performed, the risk categories of loans by loan type as of the periods indicated were as follows:

 

 

 

March 31, 2017

 

 

 

Pass

 

Watch

 

Special Mention

 

Substandard

 

Doubtful

 

Loss

 

 

 

(In thousands)

 

Single family

 

  $

99,179

 

  $

-

 

  $

-

 

  $

-

 

  $

-

 

  $

-

 

Multi-family

 

220,746

 

-

 

340

 

1,292

 

-

 

-

 

Commercial real estate

 

6,449

 

-

 

-

 

1,323

 

-

 

-

 

Church

 

26,648

 

1,137

 

271

 

7,568

 

-

 

-

 

Construction

 

855

 

-

 

-

 

-

 

-

 

-

 

Commercial - other

 

241

 

-

 

-

 

66

 

-

 

-

 

Consumer

 

15

 

-

 

-

 

-

 

-

 

-

 

Total

 

  $

354,133

 

  $

1,137

 

  $

611

 

  $

10,249

 

  $

-

 

  $

-

 

 

 

 

 

 

 

December 31, 2016

 

 

 

Pass

 

Watch

 

Special Mention

 

Substandard

 

Doubtful

 

Loss

 

 

 

(In thousands)

 

Single family

 

  $

105,332

 

  $

-

 

  $

-

 

  $

-

 

  $

-

 

  $

-

 

Multi-family

 

228,522

 

1,274

 

342

 

1,302

 

-

 

-

 

Commercial real estate

 

6,965

 

-

 

-

 

1,956

 

-

 

-

 

Church

 

27,560

 

1,143

 

823

 

7,697

 

-

 

-

 

Construction

 

827

 

-

 

-

 

-

 

-

 

-

 

Commercial - other

 

242

 

-

 

-

 

66

 

-

 

-

 

Consumer

 

6

 

-

 

-

 

-

 

-

 

-

 

Total

 

  $

369,454

 

  $

2,417

 

  $

1,165

 

  $

11,021

 

  $

-

 

  $

-

 

 

NOTE (6)  Junior Subordinated Debentures

 

On March 17, 2004, the Company issued $6.0 million of Floating Rate Junior Subordinated Debentures (the “Debentures”) in a private placement to a trust that was capitalized to purchase subordinated debt and preferred stock of multiple community banks.  Interest on the Debentures is payable quarterly at a rate per annum equal to the 3-Month LIBOR plus 2.54%.  The interest rate is determined as of each March 17, June 17, September 17, and December 17, and was 3.69% at March 31, 2017.  On October 16, 2014, the Company made payments of $900 thousand of principal on Debentures, executed a Supplemental Indenture for the Debentures that extended the maturity of the Debentures to March 17, 2024, and modified the payment terms of the remaining $5.1 million principal amount thereof.  The modified terms of the Debentures require quarterly payments of interest only through March 2019 at the original rate of 3-Month LIBOR plus 2.54%.  Starting in June 2019, the Company will be required to make quarterly payments of equal amounts of principal, plus interest, until the Debentures are fully amortized on March 17, 2024.  The Debentures may be called for redemption at any time by the Company.

 

13



Table of Contents

 

BROADWAY FINANCIAL CORPORATION AND SUBSIDIARY

Notes to Unaudited Consolidated Financial Statements (continued)

 

 

NOTE (7)  Fair Value

 

Fair value is the exchange price that would be received for an asset or paid to transfer a liability (exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date.  There are three levels of inputs that may be used to measure fair values:

 

Level 1: Quoted prices (unadjusted) for identical assets or liabilities in active markets that the entity has the ability to access as of the measurement date.

 

Level 2: Significant observable inputs other than Level 1 prices such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data.

 

Level 3: Significant unobservable inputs that reflect a company’s own assumptions about the assumptions that market participants would use in pricing an asset or liability.

 

The Company used the following methods and significant assumptions to estimate fair value:

 

The fair values of securities available-for-sale are determined by obtaining quoted prices on nationally recognized securities exchanges (Level 1 inputs) or matrix pricing, which is a mathematical technique to value debt securities without relying exclusively on quoted prices for the specific securities, but rather by relying on the securities’ relationship to other benchmark quoted securities (Level 2 inputs).

 

The fair value of impaired loans that are collateral dependent is generally based upon the fair value of the collateral, which is obtained from recent real estate appraisals.  These appraisals may utilize a single valuation approach or a combination of approaches including comparable sales and the income approach.  Adjustments are routinely made in the appraisal process by the independent appraisers to adjust for differences between the comparable sales and income data available.  Such adjustments are usually significant and typically result in a Level 3 classification of the inputs for determining fair value.  Impaired loans are evaluated on a quarterly basis for additional impairment and adjusted accordingly.

 

Assets acquired through or by transfer in lieu of loan foreclosure are initially recorded at fair value less costs to sell when acquired, establishing a new cost basis.  These assets are subsequently accounted for at the lower of cost or fair value less estimated costs to sell.  Fair value is commonly based on recent real estate appraisals which are updated every nine months.  These appraisals may utilize a single valuation approach or a combination of approaches, including comparable sales and the income approach.  Adjustments are routinely made in the appraisal process by the independent appraisers to adjust for differences between the comparable sales and income data available.  Such adjustments are usually significant and typically result in a Level 3 classification of the inputs for determining fair value.  Real estate owned properties are evaluated on a quarterly basis for additional impairment and adjusted accordingly.

 

Appraisals for collateral-dependent impaired loans and real estate owned are performed by certified general appraisers (for commercial properties) or certified residential appraisers (for residential properties) whose qualifications and licenses have been reviewed and verified by the Company.  Once received, an independent third-party licensed appraiser reviews the appraisals for accuracy and reasonableness, reviewing the assumptions and approaches utilized in the appraisal as well as the overall resulting fair value in comparison with independent data sources such as recent market data or industry-wide statistics.

 

14



Table of Contents

 

BROADWAY FINANCIAL CORPORATION AND SUBSIDIARY

Notes to Unaudited Consolidated Financial Statements (continued)

 

 

Assets Measured on a Recurring Basis

 

Assets measured at fair value on a recurring basis are summarized below:

 

 

 

Fair Value Measurements at March 31, 2017

 

 

 

Quoted Prices
in Active
Markets for
Identical
Assets

(Level 1)

 

Significant
Other
Observable
Inputs

(Level 2)

 

Significant
Unobservable
Inputs

(Level 3)

 

Total

 

 

 

(In thousands)

 

Assets:

 

 

 

 

 

 

 

 

 

Securities available-for-sale - residential mortgage-backed

 

$

-

 

$

10,565

 

$

-

 

$

10,565

 

Securities available-for-sale - U.S. Government and federal agency

 

1,989

 

-

 

-

 

1,989

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair Value Measurements at December 31, 2016

 

 

 

Quoted Prices
in Active
Markets for
Identical
Assets

(Level 1)

 

Significant
Other
Observable
Inputs

(Level 2)

 

Significant
Unobservable
Inputs

(Level 3)

 

Total

 

 

 

(In thousands)

 

Assets:

 

 

 

 

 

 

 

 

 

Securities available-for-sale - residential mortgage-backed

 

$

-

 

$

11,214

 

$

-

 

$

11,214

 

Securities available-for-sale - U.S. Government and federal agency

 

1,988

 

-

 

-

 

1,988

 

 

There were no transfers between Level 1, Level 2, or Level 3 during the three months ended March 31, 2017 and 2016.

 

Assets Measured on a Non-Recurring Basis

 

Assets are considered to be reflected at fair value on a non-recurring basis if the fair value measurement of the instrument does not necessarily result in a change in the amount recorded on the balance sheet.  Generally, a non-recurring valuation is the result of the application of other accounting pronouncements that require assets to be assessed for impairment or recorded at the lower of cost or fair value.

 

The following table provides information regarding the carrying values of our assets measured at fair value on a non-recurring basis as of the periods indicated.  The fair value measurement for all of these assets falls within Level 3 of the fair value hierarchy.

 

 

 

March 31, 2017

 

December 31, 2016

 

 

 

(In thousands)

 

Impaired loans carried at fair value of collateral

 

$

1,683

 

$

1,744

 

 

There were no losses recognized on assets measured at fair value on a non-recurring basis for the three months ended March 31, 2017 and 2016.

 

15



Table of Contents

 

BROADWAY FINANCIAL CORPORATION AND SUBSIDIARY

Notes to Unaudited Consolidated Financial Statements (continued)

 

 

The following table presents the valuation methodology and unobservable inputs for Level 3 assets measured at fair value on a nonrecurring basis as of March 31, 2017 and December 31, 2016:

 

 

 

March 31, 2017

 

 

 

Valuation
Technique(s)

 

Unobservable Input(s)

 

Range

 

Weighted
Average

 

 

 

 

 

 

 

 

 

 

 

Impaired loans

 

Third Party Appraisals

 

Adjustment for differences between the comparable sales

 

 -2% to 0%

 

-1%

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2016

 

 

 

Valuation
Technique(s)

 

Unobservable Input(s)

 

Range

 

Weighted
Average

 

 

 

 

 

 

 

 

 

 

 

Impaired loans

 

Third Party Appraisals

 

Adjustment for differences between the comparable sales

 

-2% to 0%

 

-1%

 

 

Fair Values of Financial Instruments

 

The carrying amounts and estimated fair values of financial instruments as of the periods indicated were as follows:

 

 

 

 

 

Fair Value Measurements at March 31, 2017

 

 

 

Carrying
Value

 

Level 1

 

Level 2

 

Level 3

 

Total

 

 

 

(In thousands)

 

Financial Assets:

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

27,209

 

$

27,209

 

$

-

 

$

-

 

$

27,209

 

Securities available-for-sale

 

12,554

 

1,989

 

10,565

 

-

 

12,554

 

Loans receivable held for sale

 

33,756

 

-

 

34,226

 

-

 

34,226

 

Loans receivable held for investment

 

361,738

 

-

 

-

 

364,723

 

364,723

 

Accrued interest receivable

 

1,170

 

71

 

28

 

1,071

 

1,170

 

Federal Home Loan Bank stock

 

2,835

 

2,835

 

-

 

-

 

2,835

 

Financial Liabilities:

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

$

296,564

 

$

-

 

$

286,902

 

$

-

 

$

286,902

 

Federal Home Loan Bank advances

 

101,000

 

-

 

101,507

 

-

 

101,507

 

Junior subordinated debentures

 

5,100

 

-

 

-

 

4,436

 

4,436

 

Accrued interest payable

 

124

 

-

 

117

 

7

 

124

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair Value Measurements at December 31, 2016

 

 

 

Carrying
Value

 

Level 1

 

Level 2

 

Level 3

 

Total

 

 

 

(In thousands)

 

Financial Assets:

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

18,430

 

$

18,430

 

$

-

 

$

-

 

$

18,430

 

Securities available-for-sale

 

13,202

 

1,988

 

11,214

 

-

 

13,202

 

Loans receivable held for investment

 

379,454

 

-

 

-

 

382,717

 

382,717

 

Accrued interest receivable

 

1,178

 

64

 

29

 

1,085

 

1,178

 

Federal Home Loan Bank stock

 

2,573

 

2,573

 

-

 

-

 

2,573

 

Financial Liabilities:

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

$

287,427

 

$

-

 

$

278,254

 

$

-

 

$

278,254

 

Federal Home Loan Bank advances

 

85,000

 

-

 

85,748

 

-

 

85,748

 

Junior subordinated debentures

 

5,100

 

-

 

-

 

4,414

 

4,414

 

Accrued interest payable

 

154

 

-

 

147

 

7

 

154

 

 

16



Table of Contents

 

BROADWAY FINANCIAL CORPORATION AND SUBSIDIARY

Notes to Unaudited Consolidated Financial Statements (continued)

 

 

The methods and assumptions, not previously presented, used to estimate fair values are described as follows:

 

(a) Cash and Cash Equivalents

 

The carrying amounts of cash and cash equivalents approximate fair values and are classified as Level 1.

 

(b) Loans Receivable Held For Sale

 

The Company’s loans receivable held for sale are carried at the lower of cost or fair value.  The fair value of loans receivable held for sale is determined by pricing for comparable assets or by outstanding commitments from third party investors, resulting in a Level 2 classification.

 

(c) Loans Receivable Held For investment

 

Fair values of loans are estimated as follows:  For variable rate loans that reprice frequently and with no significant change in credit risk, fair values are based on carrying values resulting in a Level 3 classification.  Fair values for other loans are estimated using discounted cash flow analyses, using interest rates currently being offered for loans with similar terms to borrowers of similar credit quality resulting in a Level 3 classification.  Impaired loans are valued at the lower of cost or fair value as described previously.  The methods utilized to estimate the fair value of loans do not necessarily represent an exit price.

 

(d) FHLB Stock

 

The carrying value of FHLB stock approximates its fair value as the shares can only be redeemed by the FHLB at par.

 

(e) Accrued Interest Receivable/Payable

 

The carrying amounts of accrued interest receivable/payable approximate their fair value and are classified the same as the related asset.

 

(f) Deposits

 

The fair values disclosed for demand deposits (e.g., interest and non-interest checking, passbook savings, and certain types of money market accounts) are, by definition, equal to the amount payable on demand at the reporting date (i.e., their carrying amount) resulting in Level 2 classification.  Fair values for fixed rate certificates of deposit are estimated using discounted cash flow calculations that apply interest rates currently being offered on certificates to a schedule of aggregated expected monthly maturities on time deposits resulting in a Level 2 classification.

 

(g) Federal Home Loan Bank Advances

 

The fair values of the Federal Home Loan Bank advances are estimated using discounted cash flow analyses based on the current borrowing rates for similar types of borrowing arrangements resulting in a Level 2 classification.

 

(h) Junior Subordinated Debentures

 

The fair values of the Debentures are estimated using discounted cash flow analyses based on the current borrowing rates for similar types of borrowing arrangements resulting in a Level 3 classification.

 

17



Table of Contents

 

BROADWAY FINANCIAL CORPORATION AND SUBSIDIARY

Notes to Unaudited Consolidated Financial Statements (continued)

 

 

NOTE (8) – Stock-based Compensation

 

The Company issues stock-based compensation awards to its directors and employees under the 2008 Long-Term Incentive Plan (“2008 LTIP”).  The 2008 LTIP permits the grant of non-qualified and incentive stock options, stock appreciation rights, full value awards and cash incentive for up to 2,000,000 shares of common stock.  As of March 31, 2017, there were 1,338,892 shares available for future awards under the 2008 LTIP.

 

No options were granted during the three months ended March 31, 2017, compared to 450,000 stock options granted to senior executive officers under the 2008 LTIP during the three months ended March 31, 2016.  These options have an exercise price of $1.62 per share, vest over five years and expire in ten years from grant date.  The Company estimated the compensation costs and fair value per share of these stock options to be $194 thousand and $0.43 per share, respectively, using the Black-Scholes option pricing model and the following assumptions: (i) expected volatility of 27.36%; (ii) risk free interest rate of 1.21%; (iii) expected option term of five years; and (iv) 0% dividend yield.

 

The following table summarizes stock option activity during the three months ended March 31, 2017 and 2016:

 

 

 

Shares

 

Weighted
Average
Exercise
Price

 

Weighted
Average
Remaining
Contractual
Term (years)

 

Aggregate
Intrinsic
Value

 

Three Months Ended March 31, 2017:

 

 

 

 

 

 

 

 

 

Outstanding at January 1, 2017

 

540,625

 

$    2.18

 

 

 

 

 

Granted

 

-

 

-

 

 

 

 

 

Exercised

 

-

 

-

 

 

 

 

 

Forfeited

 

-

 

-

 

 

 

 

 

Outstanding at March 31, 2017

 

540,625

 

$    2.18

 

7.74

 

$  86,000

 

Exercisable at March 31, 2017

 

180,625

 

$    3.29

 

5.44

 

$  17,000

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended March 31, 2016:

 

 

 

 

 

 

 

 

 

Outstanding at January 1, 2016

 

90,625

 

$    4.95

 

 

 

 

 

Granted

 

450,000

 

1.62

 

 

 

 

 

Exercised

 

-

 

-

 

 

 

 

 

Forfeited

 

-

 

-

 

 

 

 

 

Outstanding at March 31, 2016

 

540,625

 

$    2.18

 

7.74

 

$ 140,000

 

Exercisable at March 31, 2016

 

90,625

 

$    4.95

 

3.00

 

$             -

 

 

The Company recorded $10 thousand and $3 thousand of stock-based compensation expense related to stock options during the three months ended March 31, 2017 and 2016, respectively.  As of March 31, 2017, unrecognized compensation cost related to nonvested stock options granted under the plan was $152 thousand.  The cost is expected to be recognized over a period of 3.90 years.

 

In March 2016, the Company awarded 120,483 shares of restricted stock to its Chief Executive Officer under the 2008 LTIP.  A restricted stock award is valued at the closing price of the Company’s stock on the date of such award.  Subject to certain performance restrictions, 100,000 shares of restricted stock shall vest over a two-year period and the remaining 20,483 shares shall vest over a three-year period.  Stock-based compensation expense is recognized on a straight-line basis over the vesting period.  The Company recorded $26 thousand of stock-based compensation expense related to this award during the three months ended March 31, 2017.  No stock-based compensation expense was recorded during the three months ended March 31, 2016.  As of March 31, 2017, unrecognized compensation cost related to nonvested restricted stock award was $119 thousand.  The cost is expected to be recognized over a period of 1.17 years.

 

18



Table of Contents

 

BROADWAY FINANCIAL CORPORATION AND SUBSIDIARY

Notes to Unaudited Consolidated Financial Statements (continued)

 

 

NOTE (9) – Regulatory Matters

 

The Bank’s capital requirements are administered by the Office of the Comptroller of the Currency (“OCC”) and involve quantitative measures of assets, liabilities, and certain off-balance sheet items calculated under regulatory accounting practices.  Capital amounts and classifications are also subject to qualitative judgments by the OCC.  Failure to meet capital requirements can result in regulatory action.

 

The federal banking regulators approved final capital rules (“Basel III Capital Rules”) in July 2013 implementing the Basel III framework as well as certain provisions of the Dodd-Frank Act.  The Basel III Capital Rules prescribe a standardized approach for calculating risk-weighted assets and revised the definition and calculation of Tier 1 capital and Total capital, and include a new Common Equity Tier 1 capital (“CET1”) measure.  Under the Basel III Capital Rules, the currently effective minimum capital ratios are:

 

·                        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”).

 

A new capital conservation buffer was also established above the regulatory minimum capital requirements.  This capital conservation buffer was phased in beginning January 1, 2016 at 0.625% of risk-weighted assets and will increase each subsequent year by an additional 0.625% until it reaches its final level of 2.5% on January 1, 2019.

 

The Basel III Capital rules also contain revisions to the prompt corrective action framework, which is designed to place restrictions on insured depository institutions if their capital levels begin to show signs of weakness.  Under the prompt corrective action requirements, which are designed to complement the capital conservation buffer, insured depository institutions are now required to meet the following increased capital level requirements in order to qualify as “well capitalized”: (i) a CET1 capital ratio of 6.5%; (ii) a Tier 1 capital ratio of 8% (increased from 6%); (iii) a total capital ratio of 10% (unchanged from previous rules); and (iv) a Tier 1 leverage ratio of 5% (unchanged from previous rules).

 

The Basel III Capital Rules became effective for the Bank on January 1, 2015 (subject to a phase-in period for certain provisions).  At March 31, 2017 and December 31, 2016, the Bank’s level of capital exceeded all regulatory capital requirements and its regulatory capital ratios were above the minimum levels required to be considered well capitalized for regulatory purposes.  Actual and required capital amounts and ratios as of the periods indicated are presented below.

 

 

 

Actual

 

Minimum Capital Requirements

 

Minimum Required To
Be Well Capitalized
Under Prompt
Corrective Action
Provisions

 

 

 

Amount

 

Ratio

 

Amount

 

Ratio

 

Amount

 

Ratio

 

 

 

(Dollars in thousands)

 

March 31, 2017:

 

 

 

 

 

 

 

 

 

 

 

 

 

Tier 1 (Leverage)

 

$

46,793

 

10.77%

 

$

17,379

 

4.0%

 

$

21,723

 

5.0%

 

Common Equity Tier 1

 

$

46,793

 

15.39%

 

$

13,685

 

4.5%

 

$

19,767

 

6.5%

 

Tier 1

 

$

46,793

 

15.39%

 

$

18,246

 

6.0%

 

$

24,328

 

8.0%

 

Total Capital

 

$

50,602

 

16.64%

 

$

24,328

 

8.0%

 

$

30,410

 

10.0%

 

December 31, 2016:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tier 1 (Leverage)

 

$

43,954

 

10.60%

 

$

16,594

 

4.0%

 

$

20,742

 

5.0%

 

Common Equity Tier 1

 

$

43,954

 

15.36%

 

$

12,875

 

4.5%

 

$

18,597

 

6.5%

 

Tier 1

 

$

43,954

 

15.36%

 

$

17,166

 

6.0%

 

$

22,888

 

8.0%

 

Total Capital

 

$

47,544

 

16.62%

 

$

22,888

 

8.0%

 

$

28,610

 

10.0%

 

 

19



Table of Contents

 

BROADWAY FINANCIAL CORPORATION AND SUBSIDIARY

Notes to Unaudited Consolidated Financial Statements (continued)

 

 

Effective as of May 15, 2015, the Federal Reserve Board (“FRB”) has adopted a final rule that exempts bank holding companies and savings and loan holding companies with less than $1 billion in consolidated assets, such as the Company, from the FRB’s consolidated regulatory capital requirements.

 

NOTE (10) – Income Taxes

 

The Company and its subsidiary are subject to U.S. federal and state income taxes.  Income tax expense is the total of the current year income tax due or refundable and the change in deferred tax assets and liabilities.  Deferred tax assets and liabilities are recognized for the future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases and operating loss and tax credit carry-forwards.  Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled.  The effect on deferred tax assets and liabilities of a change in tax rates is recognized in income in the period that includes the enactment date.

 

Deferred tax assets are reduced by a valuation allowance when, in the opinion of management, it is more likely than not that some portion, or all, of the deferred tax asset will not be realized.  In assessing the realization of deferred tax assets, management evaluated both positive and negative evidence, including the existence of cumulative losses in the current year and the prior two years, the amount of taxes paid in available carry-back years, the forecasts of future income and tax planning strategies.  Based on this analysis, the Company determined that as of March 31, 2017, no valuation allowance was required on its deferred tax assets, which totaled $6.4 million.  As of December 31, 2016, the Company recorded no valuation allowance on its deferred tax assets of $6.9 million.

 

NOTE (11) – Concentration of Credit Risk

 

The Bank has a significant concentration of deposits with a long-time customer that accounted for approximately 11% of its deposits as of March 31, 2017.  The Bank expects to maintain this relationship with the customer.

 

NOTE (12) – Subsequent Event

 

On April 12, 2017, the Bank entered into a Mutual General Release Agreement (“Release Agreement”) with its former executive, Paul Hudson.  As part of the Release Agreement, the Salary Continuation Agreement entered into with Mr. Hudson on October 6, 2006 was terminated.  The amount accrued under this agreement was $1.2 million as of the date of termination.  As consideration for the Release Agreement, the Bank agreed to pay Mr. Hudson an amount of $500 thousand ratably over a period of four years.  Therefore, the Bank has no obligation to pay any future benefits to Mr. Hudson or any of his beneficiaries under the terms of the Salary Continuation Agreement.  The signing of the Release Agreement and the termination of the Salary Continuation Agreement are expected to increase second quarter net earnings by approximately $420 thousand, net of taxes.

 

20



Table of Contents

 

ITEM 2.  MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

 

Management’s Discussion and Analysis of Financial Condition and Results of Operations (“MD&A”) is intended to provide a reader of our financial statements with a narrative from the perspective of our management on our financial condition, results of operations, liquidity and certain other factors that may affect our future results.  Our MD&A should be read in conjunction with the Consolidated Financial Statements and related Notes included in Part I “Item 1, Financial Statements,” of this Quarterly Report on Form 10-Q and our Annual Report on Form 10-K for the year ended December 31, 2016.  Certain statements herein are forward-looking statements within the meaning of Section 21E of the U.S. Securities Exchange Act of 1934, as amended (the “Exchange Act”) and Section 27A of the U.S. Securities Act of 1933, as amended, that reflect our current views with respect to future events and financial performance.  Forward-looking statements typically include the words “anticipate,” “believe,” “estimate,” “expect,” “project,” “plan,” “forecast,” “intend,” and other similar expressions.  These forward-looking statements are subject to risks and uncertainties, which could cause actual future results to differ materially from historical results or from those anticipated or implied by such statements.  Readers should not place undue reliance on these forward-looking statements, which speak only as of their dates or, if no date is provided, then as of the date of this Form 10-Q.  We undertake no obligation to update or revise any forward-looking statements, whether as a result of new information, future events or otherwise, except to the extent required by law.

 

Critical Accounting Policies

 

Our significant accounting policies, which are essential to understanding Management’s Discussion and Analysis of Financial Condition and Results of Operations, are described in the “Notes to Consolidated Financial Statements” and in the “Critical Accounting Policies” section of Management’s Discussion and Analysis of Financial Condition and Results of Operations in our Annual Report on Form 10-K for the year ended December 31, 2016.

 

Overview

 

Total assets increased by $25.0 million during the first quarter of 2017, primarily reflecting an increase of $33.8 million in loans receivable held for sale and an increase of $8.8 million in cash and cash equivalents, which were partially offset by a decrease of $17.7 million in loans receivable held for investment.

 

Consistent with the increase in assets during the first quarter of 2017, we increased our total deposits by $9.1 million and FHLB advances by $16.0 million.

 

We recorded net income of $1.2 million, or $0.05 per diluted share, for the first quarter of 2017, compared to net income of $633 thousand, or $0.02 per diluted share, for the first quarter of 2016.  The higher earnings during the first quarter of 2017 compared to the same period in 2016 primarily resulted from an increase of $408 thousand in net interest income, an increase of $816 thousand in non-interest income, and an increase of $50 thousand in loan loss provision recaptures.  These increases were partially offset by an increase of $164 thousand in non-interest expense, and an increase in tax expense of $511 thousand, reflecting normalized tax expense after the reversal of the valuation allowance against deferred tax assets in 2016.

 

Results of Operations

 

Net Interest Income

 

Net interest income for the first quarter of 2017 totaled $3.1 million, representing an increase of $408 thousand, or 15%, from the $2.7 million of net interest income reported for the first quarter of 2016.  Our loan interest income increased by $535 thousand to $4.0 million for the first quarter of 2017 from $3.4 million for the first quarter of 2016.  The increase in loan interest income was driven by an increase of $78.3 million, or 25%, in the average balance of loans receivable, which increased to $395.4 million for the first quarter of 2017 from $317.1 million for the first quarter of 2016 and resulted in additional interest income of $799 thousand.  Partially offsetting this increase was the impact of a decrease of 32 basis points in the average yield on loans to 4.01% for the first quarter of 2017 from 4.33% for the first

 

21



Table of Contents

 

quarter of 2016, which reduced loan interest income by $264 thousand.  The decrease in the average yield on loans primarily resulted from the payoff of loans with higher rates than those originated during the first quarter of 2017.

 

The increase in loan interest income was also partially offset by higher interest expense on deposits and borrowings for the first quarter of 2017 compared to the first quarter of 2016.  Interest expense on deposits for the first quarter of 2017 totaled $574 thousand, representing an increase of $57 thousand, or 11%, from the $517 thousand of interest expense on deposits for the first quarter of 2016.  The increase in interest expense on deposits was primarily due to an increase of $29.5 million in the average balance of deposits to $290.5 million for the first quarter of 2017 from $261.0 million for the first quarter of 2016.  The increase in the average balance of deposits primarily reflected growth in money market and certificates of deposit accounts. The average cost of deposits remained unchanged at 0.79%.

 

Interest expense on borrowings for the first quarter of 2017 totaled $484 thousand, representing an increase of $57 thousand, or 13%, from the $427 thousand of interest expense on borrowings for the first quarter of 2016.  The increase in interest expense on borrowings was primarily due to an increase of $19.7 million in the average balance of FHLB advances, which increased interest expense by $99 thousand.  Partially offsetting this increase was the impact of a decrease of 24 basis points in the cost of FHLB advances to 1.91% for the first quarter of 2017 from 2.15% for the first quarter of 2016, which decreased interest expense by $48 thousand.  Additionally, the cost of Debentures increased by 47 basis points to 3.61% for the first quarter of 2017 from 3.14% for the first quarter of 2016, primarily due to increases in LIBOR rates, and resulted in additional interest expense of $6 thousand.

 

Our net interest margin increased by 9 basis points to 2.88% for the three months ended March 31, 2017 from 2.79% for the same period in 2016 primarily due to higher rates earned on interest-earning deposits and FHLB stock, and the lower cost of FHLB advances.

 

22



Table of Contents

 

The following tables set forth average balances, average yields and costs, and certain other information for the periods indicated.  All average balances are daily average balances.  The yields set forth below include the effect of deferred loan fees, and discounts and premiums that are amortized or accreted to interest income or expense.  We do not accrue interest on loans on non-accrual status; however, the balance of these loans is included in the total average balance of loans receivable, which has the effect of reducing average loan yields.

 

 

 

For the three months ended

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31, 2017

 

March 31, 2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



(Dollars in Thousands)

 

Average
Balance

 

Interest

 

Average
Yield/
Cost

 

Average
Balance

 

Interest

 

Average
Yield/
Cost

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-earning deposits

 

$

17,034

 

$

38

 

0.89%

 

$

5,856

 

$

4

 

0.27%

 

Federal funds sold

 

-

 

-

 

-

 

43,033

 

53

 

0.49%

 

Securities

 

12,954

 

75

 

2.32%

 

14,295

 

83

 

2.32%

 

Loans receivable (1)

 

395,388

 

3,964

 

4.01%

 

317,058

 

3,429

 

4.33%

 

FHLB stock

 

2,629

 

60

 

9.13%

 

2,573

 

46

 

7.15%

 

Total interest-earning assets

 

428,005

 

$

4137

 

3.87%

 

382,815

 

$

3,615

 

3.78%

 

Non-interest-earning assets

 

10,994

 

 

 

 

 

9,466

 

 

 

 

 

Total assets

 

$

438,999

 

 

 

 

 

$

392,281

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and Stockholders’ Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

Money market deposits

 

$

31,655

 

$

49

 

0.62%

 

$

24,479

 

$

32

 

0.52%

 

Passbook deposits

 

39,604

 

31

 

0.31%

 

36,109

 

29

 

0.32%

 

NOW and other demand deposits

 

30,752

 

4

 

0.05%

 

29,804

 

5

 

0.07%

 

Certificate accounts

 

188,438

 

490

 

1.04%

 

170,574

 

451

 

1.06%

 

Total deposits

 

290,449

 

574

 

0.79%

 

260,966

 

517

 

0.79%

 

FHLB advances

 

91,717

 

438

 

1.91%

 

72,000

 

387

 

2.15%

 

Junior subordinated debentures

 

5,100

 

46

 

3.61%

 

5,100

 

40

 

3.14%

 

Total interest-bearing liabilities

 

387,266

 

$

1,058

 

1.09%

 

338,066

 

$

943

 

1.12%

 

Non-interest-bearing liabilities

 

6,146

 

 

 

 

 

7,716

 

 

 

 

 

Stockholders’ Equity

 

45,587

 

 

 

 

 

46,499

 

 

 

 

 

Total liabilities and stockholders’ equity

 

$

438,999

 

 

 

 

 

$

392,281

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest rate spread (2)

 

 

 

$

3,079

 

2.78%

 

 

 

$

2,671

 

2.66%

 

Net interest rate margin (3)

 

 

 

 

 

2.88%

 

 

 

 

 

2.79%

 

Ratio of interest-earning assets to interest-bearing liabilities

 

 

 

 

 

110.52%

 

 

 

 

 

111.46%

 

 

 

 

 

(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.  The Company did not have any loans receivable held for sale during the three months ended March 31, 2016.

 

(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.

 

23



Table of Contents

 

Loan loss provision recapture

 

We recorded a loan loss provision recapture of $350 thousand for the first quarter of 2017 primarily due to recoveries and a decrease in ALLL requirements resulting from payoffs, classification upgrades and improvements in overall credit quality.   In comparison, we recorded a loan loss provision recapture of $300 thousand for the first quarter of 2016.  See “Allowance for Loan Losses” below for additional information.

 

Non-interest Income

 

Non-interest income for the first quarter of 2017 totaled $1.4 million, representing an increase of $816 thousand, or 150%, from $543 thousand of non-interest income for the first quarter of 2016.  The increase in non-interest income during the first quarter of 2017 was primarily the result of a $1.2 million settlement with Continental Casualty and Company and Columbia Casualty Company in connection with our claims on the Paul Ryan case.  However, we have not received any grants from the U.S. Department of the Treasury’s Community Development Financial Institutions (CDFI) Fund in the first quarter of 2017,as the year 2016 grants have not been determined and awarded, compared to a grant of $265 thousand received in the first quarter of 2016.  Additionally, 2016 results included an unusually large early withdrawal fee income of $80 thousand from a certificate of deposit.

 

Non-interest Expense

 

Non-interest expense for the first quarter of 2017 totaled $3.0 million, representing an increase of $164 thousand, or 6%, compared to $2.9 million for the first quarter of 2016.  The increase in non-interest expense during the first quarter of 2017 was primarily due to an increase of $84 thousand in compensation and benefits expense, an increase of $47 thousand in professional services expense, primarily caused by higher legal expenses resulting from legal matters in the normal course of the business, and an increase of $18 thousand in FDIC assessments.

 

Income Taxes

 

Income taxes are computed by applying the statutory federal income tax rate of 34% and the California income tax rate of 10.84% to taxable income.  We recorded income tax expense of $513 thousand for the first quarter of 2017, compared to $2 thousand for the first quarter of 2016.  The Company’s effective income tax rate was 29.3% for the first quarter of 2017 compared to less than 1% for the first quarter of 2016.  The effective tax rate for the first quarter of 2017 was lower than the statutory rate due to the application of a low-income housing tax credit.  The tax expense for the first quarter of 2016 primarily reflected the statutory minimum taxes payable to the State of California and the existence of and adjustment to the valuation allowance on deferred tax assets.  We had no valuation allowance on our deferred tax assets, which totaled $6.4 million and $6.9 million at March 31, 2017 and December 31, 2016, respectively.

 

Financial Condition

 

Total Assets

 

Total assets were $454.1 million at March 31, 2017, which represented an increase of $25.0 million, or 6%, from total assets of $429.1 million at December 31, 2016.  The increase in assets during the first quarter of 2017 primarily consisted of an increase of $33.8 million in loans receivable held for sale and an increase of $8.8 million in cash and cash equivalents, which were partially offset by a decrease of $17.7 million in loans receivable held for investment and a decrease of $648 thousand in securities available-for-sale.  The net growth in assets was funded by an increase in deposits, borrowings, and retained earnings.

 

Loans Receivable Held for Sale

 

Loans receivable held for sale at March 31, 2017 totaled $33.8 million and consisted of multi-family residential (“MFR”) loans.  During the first quarter of 2017, we allocated $48.7 million, or 94%, of our loan originations to the held-for-sale portfolio to maintain compliance with the loan concentration guidelines established by our primary regulator.  We sold $14.8 million of those loans generating a gain of $27 thousand.    Loan repayments on loans

 

24



Table of Contents

 

receivable held for sale totaled $89 thousand during the first quarter of 2017.  We had no loans receivable held for sale during 2016.

 

Loans Receivable Held for Investment

 

Our gross loan portfolio decreased by $18.0 million to $366.1 million at March 31, 2017, from $384.1 million at December 31, 2016, primarily due to loan repayments.  The decrease in our loan portfolio during the first quarter of 2017 consisted of a decrease of $9.1 million in our multi-family residential real estate loan portfolio, a decrease of $6.2 million in our single family residential real estate loan portfolio, a decrease of $1.6 million in our church loan portfolio and a decrease of $1.1 million in our commercial real estate loan portfolio.

 

In order to comply with regulatory loan concentration guidelines, we decreased our MFR portfolio during the first quarter of 2017 by originating loans for sale and allowing repayments to exceed originations in our held for investment portfolio.  Loans originated for investment totaled $1.9 million for the first quarter of 2017, compared to loans originated for investment of $27.8 million for the first quarter of 2016.  Loan repayments for the first quarter of 2017 totaled $19.8 million, compared to $12.6 million for the first quarter of 2016.

 

There were no loan charge-offs or loans transferred to REO during the first quarter of 2017 and 2016.

 

Allowance for Loan Losses

 

The ALLL is adjusted through provisions for loan losses charged or credited to earnings to increase or decrease the ALLL to a level sufficient, in management’s judgment, to absorb probable incurred losses in the loan portfolio.  At least quarterly, we conduct an assessment of the overall quality of the loan portfolio and general economic trends in the local market.  The determination of the appropriate level for the allowance is based on that review, considering such factors as historical loss experience for each type of loan, the size and composition of our loan portfolio, the levels and composition of our loan delinquencies, non-performing loans and net loan charge-offs, the value of underlying collateral on problem loans, regulatory policies, general economic conditions, and other factors related to the collectability of loans in the portfolio.

 

Our ALLL decreased to $4.4 million, or 1.20% of our gross loans receivable held for investment, at March 31, 2017, from $4.6 million, or 1.20% of our gross loans receivable held for investment, at December 31, 2016, primarily due to loan loss provision recapture of $350 thousand, which was partially offset by recoveries of $139 thousand.  Our loan portfolio as of March 31, 2017 included $78.9 million of single family residential loans that were purchased in November 2015, for which there was no assigned allowance for loan losses.  We purchased these loans at fair value and we have not identified or incurred any deterioration of credit quality in these loans since purchase.  The reduction in ALLL at March 31, 2017 compared to December 31, 2016, and the loan loss provision recapture during the first quarter of 2017, reflect the results of our quarterly review of the adequacy of the ALLL.  We continue to maintain our ALLL at a level that we believe is appropriate, given the significant reduction in delinquencies and non-performing loans, the continued improvement in our asset credit quality metrics and the high quality of our loan originations.

 

As of March 31, 2017, delinquent loans totaled $1.8 million, compared to total delinquencies of $1.4 million at December 31, 2016.  Non-performing loans (“NPLs”) consist of delinquent loans that are 90 days or more past due and other loans, including troubled debt restructurings that do not qualify for accrual status.  At March 31, 2017, NPLs totaled $4.2 million, compared to $2.9 million at December 31, 2016.  The increase of $1.3 million in NPLs was primarily due to the placement of a delinquent commercial real estate loan for $1.3 million into non-accrual status.

 

In connection with our review of the adequacy of our ALLL, we track the amount and percentage of our NPLs that are paying currently, but nonetheless must be classified as NPL for reasons unrelated to payments, such as lack of current financial information and an insufficient period of satisfactory performance.  As of March 31, 2017, $2.4 million, or 58%, of our NPLs were current in their payments, compared to $2.9 million, or 100% of our NPLs, were current at December 31, 2016.  Also, in determining the ALLL, we consider the ratio of the ALLL to NPLs, which was 105.48% at March 31, 2017, compared to 156.35% at December 31, 2016.  The decrease in this ratio was due to a $1.3 million collateral dependent loan that was placed on non-accrual.  The value of the collateral securing the loan minus costs to

 

25



Table of Contents

 

sell exceeds the loan’s carrying amount, resulting in no impairment and no specific allocation of the ALLL.

 

When reviewing the adequacy of the ALLL, we also consider the impact of charge-offs, including the changes and trends in loan charge-offs.  There were no loan charge-offs during the first quarter of 2017 and 2016.  In determining charge-offs, we update our estimates of collateral values on NPLs by obtaining new appraisals at least every nine months.  If the estimated fair value of the loan collateral less estimated selling costs is less than the recorded investment in the loan, a charge-off for the difference is recorded to reduce the loan to its estimated fair value, less estimated selling costs.  Therefore, certain losses inherent in our total NPLs are recognized periodically through charge-offs.  The impact of updating these estimates of collateral value and recognizing any required charge-offs is to increase charge-offs and reduce the ALLL required on these loans.  Due to prior charge-offs and increases in collateral values, the average recorded investment in NPLs was only 50% of estimated fair value less estimated selling costs as of March 31, 2017.

 

Recoveries during the first quarter of 2017 and 2016 totaled $139 thousand and $6 thousand, respectively.  Recoveries during the first quarter of 2017 primarily resulted from the payoff of a TDR which had been previously partially charged off.

 

Impaired loans at March 31, 2017 were $12.5 million, compared to $11.9 million at December 31, 2016.  The increase of $615 thousand in impaired loans was primarily due to the placement of a $1.3 million commercial real estate loan into non-accrual status which was partially offset by $708 thousand in repayments, including payoffs of $549 thousand.  Specific reserves for impaired loans were $602 thousand, or 4.80% of the aggregate impaired loan amount at March 31, 2017, compared to $656 thousand, or 5.51%, at December 31, 2016.  Excluding specific reserves for impaired loans, our coverage ratio (general allowance as a percentage of total non-impaired loans) was 1.07% at March 31, 2017, compared to 1.06% at December 31, 2016.

 

We believe that the ALLL is adequate to cover probable incurred losses in the loan portfolio as of March 31, 2017, but there can be no assurance that actual losses will not exceed the estimated amounts.  In addition, the OCC and the FDIC periodically review the ALLL as an integral part of their examination process.  These agencies may require an increase in the ALLL based on their judgments of the information available to them at the time of their examinations.

 

Deposits

 

Deposits increased by $9.2 million to $296.6 million at March 31, 2017 from $287.4 million at December 31, 2016.  Core deposits (NOW, demand, money market and passbook accounts) increased by $2.0 million during the first quarter of 2017 and represented 35% of total deposits at March 31, 2017 and December 31, 2016.  During the first quarter of 2017, CDs increased by $7.2 million and represented 65% of total deposits at March 31, 2017 and December 31, 2016.  The increase in CDs during the first quarter of 2017 was primarily due to an increase of $12.4 million in Certificate of Deposit Account Registry Service (“CDARS”) accounts. CDARS is a deposit placement service that allows us to place our customers’ funds in FDIC-insured certificates of deposit at other banks and, at the same time, receive an equal sum of funds from the customers of other banks in the CDARS Network (“CDARS Reciprocal”).  We may also accept deposits from other institutions when we have no reciprocal deposit (“CDARS One-Way Buy”).  At March 31, 2017, we had approximately $7.7 million in CDARS Reciprocal and $33.3 million in CDARS One-Way Buy, compared to $6.9 million in CDARS Reciprocal and $21.7 million in CDARS One-Way Buy at December 31, 2016.  The increase in CDARS was partially offset by a decrease of $5.3 million in QwickRate CDs.

 

One customer relationship accounted for approximately 11% of our deposits at March 31, 2017.  We expect to maintain this relationship with the customer for the foreseeable future.

 

Borrowings

 

Total borrowings at March 31, 2017 consisted of advances to the Bank from the FHLB of $101.0 million, and subordinated debentures issued by the Company of $5.1 million, compared to advances from the FHLB of $85.0 million and subordinated debentures of $5.1 million at December 31, 2016.  During the first quarter of 2017, the Bank borrowed $16.0 million in term and overnight advances from the FHLB to fund loan growth.

 

The weighted average interest rate on FHLB advances increased 4 basis points from 1.94% at December 31, 2016 to

 

26



Table of Contents

 

1.98% at March 31, 2017 primarily due to new advances totaling $26.0 million with an average interest rate of 1.57% and payoff of $10.0 million of overnight advances with an average interest rate of 0.55%.

 

Stockholders’ Equity

 

Stockholders’ equity was $46.9 million, or 10.33% of the Company’s total assets, at March 31, 2017, compared to $45.5 million, or 10.61% of the Company’s total assets, at December 31, 2016.  The Company’s book value was $1.71 per share as of March 31, 2017, compared to $1.66 per share as of December 31, 2016.

 

Liquidity

 

The objective of liquidity management is to ensure that we have the continuing ability to fund operations and meet our obligations on a timely and cost-effective basis.  The Bank’s sources of funds include deposits, advances from the FHLB, other borrowings, proceeds from the sale of loans, REO, and investment securities, and payments of principal and interest on loans and investment securities.  The Bank is currently approved by the FHLB to borrow up to 30% of total assets to the extent the Bank provides qualifying collateral and holds sufficient FHLB stock.  This approved limit and collateral requirement would have permitted the Bank to borrow an additional $25.7 million at March 31, 2017.

 

The Bank’s primary uses of funds include withdrawals of and interest payments on deposits, originations of loans, purchases of investment securities, and the payment of operating expenses.  Also, when the Bank has more funds than required for reserve requirements or short-term liquidity needs, the Bank sells federal funds to the Federal Reserve Bank or other financial institutions.  The Bank’s liquid assets at March 31, 2017 consisted of $27.2 million in cash and cash equivalents and $11.9 million in securities available-for-sale that were not pledged, compared to $18.4 million in cash and cash equivalents and $12.6 million in securities available-for-sale that were not pledged at December 31, 2016.

 

The Company’s liquidity, separate from the Bank, is based primarily on the proceeds from financing transactions, such as the private placements completed in August 2013, October 2014 and December 2016 and dividend received from the Bank in December 2016.  The Bank is currently under no prohibition to pay dividends, but is subject to restrictions as to the amount of the dividends based on normal regulatory guidelines.

 

The Company recorded consolidated net cash outflows from operating activities of $34.7 million and $583 thousand during the quarters ended March 31, 2017 and 2016, respectively.  Net cash outflows from operating activities during the first quarter of 2017 were primarily attributable to originations of multi-family loans for the Bank’s loans held for sale portfolio.

 

The Company recorded consolidated net cash inflows from investing activities of $18.3 million during the three months ended March 31, 2017, compared to consolidated net cash outflows from investing activities of $16.1 million during the three months ended March 31, 2016.  Net cash inflows from investing activities during the first quarter of 2017 were primarily attributable to repayments on loans held for investment and securities available-for-sale.

 

The Company recorded consolidated net cash inflows from financing activities of $25.1 million during the three months ended March 31, 2017, compared to consolidated net cash outflows from financing activities of $15.2 million during the three months ended March 31, 2016.  Net cash inflows from financing activities during the first quarter of 2017 were primarily attributable to the increase in deposits and advances from the FHLB.

 

Capital Resources and Regulatory Capital

 

Our principal subsidiary, Broadway Federal Bank, must comply with capital standards established by the OCC in the conduct of its business.  Failure to comply with such capital requirements may result in significant limitations on its business or other sanctions.  The Dodd-Frank Act requires the federal banking agencies to establish consolidated risk-based and leverage capital requirements for insured depository institutions, depository institution holding companies and certain non-bank financial companies that are no less than those to which insured depository institutions have been previously subject.  The current regulatory capital requirements are described in Note 9 of the Notes to Consolidated

 

27



Table of Contents

 

Financial Statements.

 

ITEM 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

 

Not Applicable

 

ITEM 4.  CONTROLS AND PROCEDURES

 

Evaluation of Disclosure Controls and Procedures

 

An evaluation of the effectiveness of the design and operation of the Company’s disclosure controls and procedures was performed under the supervision of the Company’s Chief Executive Officer (“CEO”) and Chief Financial Officer (“CFO”) as of March 31, 2017.  Based on that evaluation, the Company’s CEO and CFO concluded that the Company’s disclosure controls and procedures were effective as of March 31, 2017.  There were no significant changes during the quarter ended March 31, 2017 in the Company’s internal controls over financial reporting that have materially affected, or are reasonably likely to materially affect, the Company’s internal control over financial reporting.

 

28



Table of Contents

 

PART II.  OTHER INFORMATION

 

Item 1.       LEGAL PROCEEDINGS

 

None

 

Item 1A.    RISK FACTORS

 

Not Applicable

 

Item 2.                     UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

 

None

 

Item 3.       DEFAULTS UPON SENIOR SECURITIES

 

None

 

Item 4.                     MINE SAFETY DISCLOSURES

 

Not Applicable

 

Item 5.       OTHER INFORMATION

 

None

 

Item 6.       EXHIBITS

 

Exhibit Number*

 

 

3.1

 

Certificate of Incorporation of Registrant and amendments thereto (Exhibit 3.1 to Form 10-Q filed by Registrant on November 13, 2014)

3.2

 

Bylaws of Registrant (Exhibit 3.2 to Form 10-K filed by Registrant on March 28, 2016)

10.1

 

Amended and Restated Employment Agreement, dated as of March 22, 2017, between Registrant and Wayne-Kent A. Bradshaw

31.1

 

Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002

31.2

 

Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002

32.1

 

Certification of Chief Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002

32.2

 

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

101.INS

 

XBRL Instance Document

101.SCH

 

XBRL Taxonomy Extension Schema Document

101.CAL

 

XBRL Taxonomy Extension Calculation Linkbase Document

101.DEF

 

XBRL Taxonomy Extension Definitions Linkbase Document

101.LAB

 

XBRL Taxonomy Extension Label Linkbase Document

101.PRE

 

XBRL Taxonomy Extension Presentation Linkbase Document

____________

* Exhibits followed by a parenthetical reference are incorporated by reference herein from the document filed by the Registrant with the SEC described therein.  Except as otherwise indicated, the SEC File No. for each incorporated document is 000-27464.

 

29



Table of Contents

 

SIGNATURES

 

In accordance with the requirements of the Exchange Act, the registrant caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

 

 

Date:

May 11, 2017

By:

/s/ Wayne-Kent A. Bradshaw

 

 

 

Wayne-Kent A. Bradshaw

 

 

 

Chief Executive Officer

 

 

 

 

 

 

 

 

 

 

 

 

Date:

May 11, 2017

By:

/s/ Brenda J. Battey

 

 

 

Brenda J. Battey

 

 

 

Chief Financial Officer

 

30