CF BANKSHARES INC. (CFBK)
SIC breadcrumb: Finance, Insurance, And Real Estate > Depository Institutions > SIC 6021 National Commercial Banks
SEC company page: https://www.sec.gov/edgar/browse/?CIK=1070680. Latest filing source: 0001193125-26-103638.
Informational only - descriptive public-record data, not investment advice.
Business
Read CFBK's verbatim Item 1 Business section from its latest 10-K: Business.
Risk Factors
Read CFBK's verbatim Item 1A Risk Factors from its latest 10-K: Risk Factors.
Selected Fundamentals
| Metric | Value | Unit | FY | Filed |
|---|---|---|---|---|
| Revenue | 119,995,000 | USD | 2025 | 2026-03-12 |
| Net income | 17,541,000 | USD | 2025 | 2026-03-12 |
| Assets | 2,117,321,000 | USD | 2025 | 2026-03-12 |
Financials
Annual standardized facts from SEC companyfacts as of latest extracted filing date 2026-03-12. Source: https://data.sec.gov/api/xbrl/companyfacts/CIK0001070680.json. Derived margins, ratios, and free cash flow are computed from the extracted annual SEC facts.
| Metric | 2009 | 2013 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 14,409,000 | 17,207,000 | 24,886,000 | 35,104,000 | 42,386,000 | 52,348,000 | 67,764,000 | 108,279,000 | 118,389,000 | 119,995,000 | ||
| Net income | 1,627,000 | 1,346,000 | 4,273,000 | 9,601,000 | 29,608,000 | 18,453,000 | 18,164,000 | 16,937,000 | 13,387,000 | 17,541,000 | ||
| Diluted EPS | 0.05 | 0.19 | 1.00 | 2.03 | 4.47 | 2.77 | 2.78 | 2.63 | 2.06 | 2.69 | ||
| Operating cash flow | -4,134,000 | 3,951,000 | -11,810,000 | -103,538,000 | -123,465,000 | 253,303,000 | 39,764,000 | 18,051,000 | 14,189,000 | 18,688,000 | ||
| Capital expenditures | 47,000 | 312,000 | 612,000 | 443,000 | 385,000 | 2,962,000 | 905,000 | 661,000 | 266,000 | 487,000 | ||
| Dividends paid | 205,000 | 195,000 | 848,000 | 1,153,000 | 1,476,000 | 1,614,000 | 1,948,000 | |||||
| Assets | 436,112,000 | 481,425,000 | 665,025,000 | 880,545,000 | 1,476,995,000 | 1,495,589,000 | 1,820,174,000 | 2,058,615,000 | 2,065,523,000 | 2,117,321,000 | ||
| Liabilities | 396,820,000 | 441,164,000 | 619,466,000 | 799,881,000 | 1,366,785,000 | 1,370,259,000 | 1,680,926,000 | 1,903,241,000 | 1,897,086,000 | 1,932,895,000 | ||
| Stockholders' equity | 39,292,000 | 40,261,000 | 45,559,000 | 80,664,000 | 110,210,000 | 125,330,000 | 139,209,000 | 155,374,000 | 168,437,000 | 184,426,000 | ||
| Cash and cash equivalents | 57,941,000 | 45,498,000 | 67,304,000 | 45,879,000 | 221,594,000 | 166,591,000 | 151,787,000 | 261,595,000 | 235,272,000 | 258,972,000 | ||
| Free cash flow | 3,639,000 | -12,422,000 | -103,981,000 | -123,850,000 | 250,341,000 | 38,859,000 | 17,390,000 | 13,923,000 | 18,201,000 |
Ratios
| Metric | 2009 | 2013 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 11.29% | 7.82% | 17.17% | 27.35% | 69.85% | 35.25% | 26.80% | 15.64% | 11.31% | 14.62% | ||
| Return on equity | 4.14% | 3.34% | 9.38% | 11.90% | 26.87% | 14.72% | 13.05% | 10.90% | 7.95% | 9.51% | ||
| Return on assets | 0.37% | 0.28% | 0.64% | 1.09% | 2.00% | 1.23% | 1.00% | 0.82% | 0.65% | 0.83% | ||
| Liabilities / equity | 10.10 | 10.96 | 13.60 | 9.92 | 12.40 | 10.93 | 12.07 | 12.25 | 11.26 | 10.48 |
Industry Peer Context
Net margin peer context
ROE peer context
ROA peer context
Financial Bridges
Free cash flow = operating cash flow - capital expenditures
Figure provenance: SEC companyfacts FY 2025. Operating cash flow: accession 0001193125-26-103638; concept NetCashProvidedByUsedInOperatingActivities; source concepts us-gaap:NetCashProvidedByUsedInOperatingActivities | Capital expenditures: accession 0001193125-26-103638; concept PaymentsToAcquirePropertyPlantAndEquipment; source concepts us-gaap:PaymentsToAcquirePropertyPlantAndEquipment | Free cash flow: accession 0001193125-26-103638; concept NetCashProvidedByUsedInOperatingActivities - PaymentsToAcquirePropertyPlantAndEquipment; source concepts us-gaap:NetCashProvidedByUsedInOperatingActivities; us-gaap:PaymentsToAcquirePropertyPlantAndEquipment
Financial Charts
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001193125-26-103638; filed 2026-03-12. Concept: InterestAndDividendIncomeOperating. Source concepts: us-gaap:InterestAndDividendIncomeOperating.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001193125-26-103638; filed 2026-03-12. Concept: NetIncomeLoss. Source concepts: us-gaap:NetIncomeLoss.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001193125-26-103638; filed 2026-03-12. Concept: EarningsPerShareDiluted. Source concepts: us-gaap:EarningsPerShareDiluted.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001193125-26-103638; filed 2026-03-12. Concept: NetCashProvidedByUsedInOperatingActivities. Source concepts: us-gaap:NetCashProvidedByUsedInOperatingActivities.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001193125-26-103638; filed 2026-03-12. Concept: PaymentsToAcquirePropertyPlantAndEquipment. Source concepts: us-gaap:PaymentsToAcquirePropertyPlantAndEquipment.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001193125-26-103638; filed 2026-03-12. Concept: PaymentsOfDividendsCommonStock. Source concepts: us-gaap:PaymentsOfDividendsCommonStock.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001193125-26-103638; filed 2026-03-12. Concept: Assets. Source concepts: us-gaap:Assets.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001193125-26-103638; filed 2026-03-12. Concept: Liabilities. Source concepts: us-gaap:Liabilities.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001193125-26-103638; filed 2026-03-12. Concept: StockholdersEquity. Source concepts: us-gaap:StockholdersEquity.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001193125-26-103638; filed 2026-03-12. Concept: CashAndCashEquivalentsAtCarryingValue. Source concepts: us-gaap:CashAndCashEquivalentsAtCarryingValue.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001193125-26-103638; filed 2026-03-12. Concept: NetCashProvidedByUsedInOperatingActivities - PaymentsToAcquirePropertyPlantAndEquipment. Source concepts: us-gaap:NetCashProvidedByUsedInOperatingActivities; us-gaap:PaymentsToAcquirePropertyPlantAndEquipment.
Quarterly
Quarterly standardized facts from SEC companyfacts as of latest extracted filing date 2026-05-11. Source: https://data.sec.gov/api/xbrl/companyfacts/CIK0001070680.json.
| Quarter | End Date | Revenue | Net Income | Diluted EPS | Method |
|---|---|---|---|---|---|
| 2022-Q2 | 2022-06-30 | 0.72 | reported discrete quarter | ||
| 2022-Q3 | 2022-09-30 | 0.65 | reported discrete quarter | ||
| 2023-Q1 | 2023-03-31 | 0.68 | reported discrete quarter | ||
| 2023-Q2 | 2023-06-30 | 26,225,000 | 4,223,000 | 0.66 | reported discrete quarter |
| 2023-Q3 | 2023-09-30 | 28,166,000 | 4,031,000 | 0.62 | reported discrete quarter |
| 2023-Q4 | 2023-12-31 | 29,712,000 | 4,235,000 | derived Q4 = FY annual - nine-month YTD | |
| 2024-Q1 | 2024-03-31 | 29,086,000 | 3,070,000 | 0.47 | reported discrete quarter |
| 2024-Q2 | 2024-06-30 | 29,315,000 | 1,695,000 | 0.26 | reported discrete quarter |
| 2024-Q3 | 2024-09-30 | 29,996,000 | 4,205,000 | 0.65 | reported discrete quarter |
| 2024-Q4 | 2024-12-31 | 29,992,000 | 4,417,000 | derived Q4 = FY annual - nine-month YTD | |
| 2025-Q1 | 2025-03-31 | 29,200,000 | 4,430,000 | 0.68 | reported discrete quarter |
| 2025-Q2 | 2025-06-30 | 30,359,000 | 5,035,000 | 0.77 | reported discrete quarter |
| 2025-Q3 | 2025-09-30 | 30,369,000 | 2,340,000 | 0.36 | reported discrete quarter |
| 2025-Q4 | 2025-12-31 | 30,067,000 | 5,736,000 | derived Q4 = FY annual - nine-month YTD | |
| 2026-Q1 | 2026-03-31 | 28,130,000 | 5,024,000 | 0.77 | reported discrete quarter |
Quarterly Charts
Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-03-31; accession 0001193125-26-215923; filed 2026-05-11. Concept: InterestAndDividendIncomeOperating. Source concepts: us-gaap:InterestAndDividendIncomeOperating.
Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-03-31; accession 0001193125-26-215923; filed 2026-05-11. Concept: NetIncomeLoss. Source concepts: us-gaap:NetIncomeLoss.
Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-03-31; accession 0001193125-26-215923; filed 2026-05-11. Concept: EarningsPerShareDiluted. Source concepts: us-gaap:EarningsPerShareDiluted.
Macro Cross-References
- CPIAUCSL - Consumer Price Index for All Urban Consumers: All Items in U.S. City Average
- UNRATE - Unemployment Rate
- FEDFUNDS - Federal Funds Effective Rate
- CES0500000003 - Average Hourly Earnings of All Employees, Total Private
- DFEDTARU - Federal Funds Target Range - Upper Limit
- DFEDTARL - Federal Funds Target Range - Lower Limit
- DGS3MO - Market Yield on U.S. Treasury Securities at 3-Month Constant Maturity
- DGS2 - Market Yield on U.S. Treasury Securities at 2-Year Constant Maturity
- DGS10 - Market Yield on U.S. Treasury Securities at 10-Year Constant Maturity
- DGS30 - Market Yield on U.S. Treasury Securities at 30-Year Constant Maturity
- T10Y2Y - 10-Year Treasury Constant Maturity Minus 2-Year Treasury Constant Maturity
- CPILFESL - Consumer Price Index for All Urban Consumers: All Items Less Food and Energy
- CPIUFDSL - Consumer Price Index for All Urban Consumers: Food
- CPIENGSL - Consumer Price Index for All Urban Consumers: Energy
- CUSR0000SAH1 - Consumer Price Index for All Urban Consumers: Shelter
- PCEPI - Personal Consumption Expenditures: Chain-type Price Index
- PCEPILFE - Personal Consumption Expenditures Excluding Food and Energy: Chain-type Price Index
- PPIACO - Producer Price Index by Commodity: All Commodities
- T10YIE - 10-Year Breakeven Inflation Rate
- U6RATE - Total Unemployed, Plus All Marginally Attached Workers Plus Total Employed Part Time for Economic Reasons
- PAYEMS - All Employees, Total Nonfarm
- CIVPART - Labor Force Participation Rate
- EMRATIO - Employment-Population Ratio
- UNEMPLOY - Unemployed
- CE16OV - Employment Level
- ICSA - Initial Claims
- JTSJOL - Job Openings: Total Nonfarm
- JTSQUR - Quits: Total Nonfarm
- GDPC1 - Real Gross Domestic Product
- A191RL1Q225SBEA - Real Gross Domestic Product: Percent Change from Preceding Period
- INDPRO - Industrial Production: Total Index
- TCU - Capacity Utilization: Total Index
- HOUST - New Privately-Owned Housing Units Started: Total Units
- PERMIT - New Privately-Owned Housing Units Authorized in Permit-Issuing Places: Total Units
- RSAFS - Advance Retail Sales: Retail Trade
- PCE - Personal Consumption Expenditures
- DSPIC96 - Real Disposable Personal Income
- PSAVERT - Personal Saving Rate
- M2SL - M2
- BOPGSTB - U.S. International Trade in Goods and Services: Balance
- MSPUS - Median Sales Price of Houses Sold for the United States
- HSN1F - New One Family Houses Sold: United States
- RHORUSQ156N - Homeownership Rate in the United States
- TTLCONS - Total Construction Spending: Total Construction in the United States
- RRVRUSQ156N - Rental Vacancy Rate in the United States
- TOTALSL - Total Consumer Credit Owned and Securitized
- REVOLSL - Revolving Consumer Credit Owned and Securitized
- DRCCLACBS - Delinquency Rate on Credit Card Loans, All Commercial Banks
- GDP - Gross Domestic Product
- GPDI - Gross Private Domestic Investment
- GCE - Government Consumption Expenditures and Gross Investment
- PCEC - Personal Consumption Expenditures
- NETEXP - Net Exports of Goods and Services
- GFDEBTN - Federal Debt: Total Public Debt
- GFDEGDQ188S - Federal Debt: Total Public Debt as Percent of Gross Domestic Product
- FYFSD - Federal Surplus or Deficit
- FGRECPT - Federal Government Current Receipts
- FGEXPND - Federal Government: Current Expenditures
- MANEMP - All Employees, Manufacturing
- USCONS - All Employees, Construction
- USTRADE - All Employees, Retail Trade
- USFIRE - All Employees, Financial Activities
- USGOVT - All Employees, Government
- AWHAETP - Average Weekly Hours of All Employees, Total Private
- DGORDER - Manufacturers' New Orders: Durable Goods
- NEWORDER - Manufacturers' New Orders: Nondefense Capital Goods Excluding Aircraft
- BUSINV - Total Business Inventories
- EXPGS - Exports of Goods and Services
- IMPGS - Imports of Goods and Services
- IR - Import Price Index (End Use): All Commodities
- PPIFIS - Producer Price Index by Commodity: Final Demand
Latest quarter (10-Q)
Latest 10-Q source: 0001193125-26-215923.
General
Our net income is dependent primarily on net interest income, which is the difference between the interest income earned on loans and securities and our cost of funds, consisting of interest paid on deposits and borrowed funds. Net interest income is affected by regulatory, economic and competitive factors that influence interest rates, loan demand, the level of nonperforming assets and deposit flows.
Net income is also affected by, among other things, provisions for credit losses, loan fee income, service charges, gains on loan sales, operating expenses, and taxes. Operating expenses principally consist of employee compensation and benefits, occupancy, advertising and marketing, data processing, professional fees, FDIC insurance premiums and other general and administrative expenses. Our results of operations are significantly affected by general economic and competitive conditions, changes in market interest rates and real estate values, government policies and actions of regulatory authorities. Our regulators have extensive discretion in their supervisory and enforcement activities, including the authority to impose restrictions on our operations, to classify our assets and to require us to increase the level of our allowance for credit losses on loans and leases. Any change in such regulation and oversight, whether in the form of regulatory policy, regulations, legislation or supervisory action, may have a material impact on our business, financial condition, results of operations and/or cash flows.
Management’s discussion and analysis represents a review of our unaudited consolidated financial condition and results of operations for the periods presented. This review should be read in conjunction with our Consolidated Financial Statements and related Notes included in this Quarterly Report on Form 10-Q.
Financial Condition
General. Assets totaled $2.1 billion at March 31, 2026 and increased $28.5 million, or 1.3%, from $2.1 billion at December 31, 2025. The increase was primarily due to a $22.4 million increase in net loans and leases and an $8.8 million increase in cash and cash equivalents.
Cash and cash equivalents. Cash and cash equivalents totaled $267.8 million at March 31, 2026, and increased $8.8 million, or 3.4%, from $259.0 million at December 31, 2025. The increase in cash and cash equivalents was primarily attributed to a $28.8 million increase in deposits, partially offset by a $22.4 million increase in net loans and leases.
Securities. Securities available for sale totaled $17.4 million at March 31, 2026, and decreased $101,000, or 0.6%, compared to $17.5 million at December 31, 2025.
Loans held for sale. Loans held for sale totaled $3.6 million at March 31, 2026, and decreased $2.0 million, or 35.2%, from $5.6 million at December 31, 2025.
Loans and Leases. Net loans and leases totaled $1.76 billion at March 31, 2026, and increased $22.4 million, or 1.3%, from $1.74 billion at December 31, 2025. The increase in loans and leases balances was primarily due to a $17.1 million increase in commercial real estate loan balances, an $8.7 million increase in commercial and industrial (C&I) loan balances, and an $8.3 million increase in construction loan balances, partially offset by a $10.5 million decrease in single-family residential loan balances.
Allowance for Credit Losses on Loans. The allowance for credit losses on loans (“ACL – Loans”) totaled $18.6 million at March 31, 2026, and increased $963,000, or 5.5%, from $17.7 million at December 31, 2025. The ratio of the ACL - Loans to total loans was 1.05% at March 31, 2026, compared to 1.01% at December 31, 2025.
The ACL - Loans is a valuation account that is deducted from the loans' amortized cost basis to present the net amount expected to be collected on loans over the contractual term. Loans are charged off against the allowance when the uncollectibility of the loan is confirmed. Expected recoveries do not exceed the aggregate of amounts previously charged off and expected to be charged off. Adjustments to the ACL - Loans are reported in the income statement as a component of provision for credit loss. The Company has made the accounting policy election to exclude accrued interest receivable on loans from the estimate of credit losses. Further information regarding the policies and methodology used to estimate the ACL - Loans is detailed in Note 1 – Summary of Significant Accounting Policies and Note 4 - Loans and Leases to the Consolidated Financial Statements included in this Quarterly Report on Form 10-Q.
Individually evaluated loans totaled $17.2 million at March 31, 2026, and increased $4.8 million, or 39.0%, from $12.4 million at December 31, 2025. The amount of the ACL - Loans specifically calculated for individually evaluated loans totaled $3.0 million at March 31, 2026 and $2.8 million at December 31, 2025.
37
Table of Contents
CF BANKSHARES INC.
PART 1. Item 2
MANAGEMENT DISCUSSION AND ANALYSIS
The reserve on individually evaluated loans is based on management’s estimate of the present value of estimated future cash flows using the loan’s effective rate or the fair value of collateral, if repayment is expected solely from the collateral. On at least a quarterly basis, management reviews each individually evaluated loan to determine whether it should have a reserve or partial charge-off. Management relies on appraisals or internal evaluations to help make this determination. Determination of whether to use an updated appraisal or internal evaluation is based on factors including, but not limited to, the age of the loan and the most recent appraisal, condition of the property and whether we expect the collateral to go through the foreclosure or liquidation process. Management considers the need for a downward adjustment to the valuation based on current market conditions and on management’s analysis, judgment and experience. The amount ultimately charged-off for these loans may be different from the reserve, as the ultimate liquidation of the collateral and/or projected cash flows may be different from management’s estimates.
Nonperforming loans, which include nonaccrual loans and loans at least 90 days past due but still accruing interest, totaled $20.3 million at March 31, 2026, and increased $5.0 million from $15.3 million at December 31, 2025. The increase in nonaccrual loans included the addition of one non-core (syndicated) commercial and industrial (C&I) loan for $5.0 million. The ratio of nonperforming loans to total loans was 1.14% at March 31, 2026 compared to 0.87% at December 31, 2025.
During the three months ended March 31, 2026 and 2025, the Company did not modify any loans where the borrower was experiencing financial difficulty.
We have incorporated the regulatory asset classifications as a part of our credit monitoring and internal loan risk rating system. In accordance with regulations, problem loans are classified as special mention, substandard, doubtful or loss, and the classifications are subject to review by the regulators. Assets designated as special mention are considered criticized assets. Assets designated as substandard, doubtful or loss are considered classified assets. See Note 4- Loans and Leases to our Consolidated Financial Statements included in this Quarterly Report on Form 10-Q for additional information regarding the regulatory asset classifications.
The level of total criticized and classified loans increased by $28.0 million, or 97.2%, during the three months ended March 31, 2026. The increase in criticized and classified loans was primarily the result of two relationships that were downgraded during the quarter ended March 31, 2026. Loans designated as special mention increased $23.0 million, or 123.9%, and totaled $41.5 million at March 31, 2026, compared to $18.5 million at December 31, 2025. Loans classified as substandard increased $5.0 million, or 50.9%, and totaled $14.9 million at March 31, 2026, compared to $9.9 million at December 31, 2025. Loans designated as doubtful totaled $385,000 at both March 31, 2026 and December 31, 2025. See Note 4- Loans and Leases to our Consolidated Financial Statements included in this Quarterly Report on Form 10-Q for additional information regarding risk classification of loans.
In addition to credit monitoring through our internal loan risk rating system, we also monitor past due information for all loan segments. Loans that are not rated under our internal credit rating system include groups of homogenous loans, such as single-family residential real estate loans and consumer loans. The primary credit indicator for these groups of homogenous loans is past due information.
Total past due loans increased $4.6 million and totaled $17.5 million at March 31, 2026, compared to $12.9 million at December 31, 2025. Past due loans totaled 1.0% of the loan portfolio at March 31, 2026, compared to 0.7% at December 31, 2025. See Note 4-Loans and Leases to our Consolidated Financial Statements included in this Quarterly Report on Form 10-Q for additional information regarding loan delinquencies.
All lending activity involves risk of loss. Certain types of loans, such as option adjustable-rate mortgage (ARM) products, junior lien mortgages, high loan-to-value ratio mortgages, interest only loans, subprime loans and loans with initial teaser rates, can have a greater risk of non-collection than other loans. CFBank has not engaged in subprime lending or used option ARM products.
Loans that contain interest only payments may present a higher risk than those loans with an amortizing payment that includes periodic principal reductions. Interest only loans are primarily commercial lines of credit secured by business assets and inventory, and consumer home equity lines of credit secured by the borrower’s primary residence. Due to the fluctuations in business assets and inventory of our commercial borrowers, CFBank has increased risk due to a potential decline in collateral values without a corresponding decrease in the outstanding principal. Interest only commercial lines of credit totaled $122.6 million, or 32.4%, of CFBank’s commercial portfolio, at March 31, 2026, compared to $111.2 million, or 30.1%, at December 31, 2025. Interest only home equity lines of credit totaled $40.9 million, or 98.7%, of the total home equity lines of credit at March 31, 2026, compared to $41.1 million, or 98.5%, at December 31, 2025.
38
Table of Contents
CF BANKSHARES INC.
PART 1. Item 2
MANAGEMENT DISCUSSION AND ANALYSIS
We believe the ACL - Loans is adequate to absorb current expected credit losses in the loan portfolio as of March 31, 2026; however, future additions to the allowance may be necessary based on factors including, but not limited to, deterioration in client business performance, recessionary economic conditions, declines in borrowers’ cash flows and market conditions which result in lower real estate values. Additionally, various regulatory agencies, as an integral part of their examination process, periodically review the ACL - Loans. Such agencies may require additional provisions for loan losses based on judgments and estimates that differ from those used by management, or on information available at the time of their review. Management continues to diligently monitor credit quality in the existing portfolio and analyze potential loan opportunities carefully in order to manage credit risk. An increase in loan losses could occur if economic conditions and factors which affect credit quality, real estate values and general business conditions worsen or do not improve.
Foreclosed assets. The Company held no foreclosed assets at March 31, 2026 or December 31, 2025. The level of foreclosed assets and charges to foreclosed assets expense may change in the future in connection with workout efforts related to foreclosed assets, nonperforming loans and other loans with credit issues.
Deposits. Depo
[Excerpt truncated for page length; source filing is linked above.]
Latest 10-K MD&A
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations
FORWARD LOOKING STATEMENTS
Statements in this Form 10-K that are not statements of historical fact are forward-looking statements which are made in good faith by us. Forward-looking statements include, but are not limited to: (1) projections of revenues, income or loss, earnings or loss per share of common stock, capital structure and other financial items; (2) plans and objectives of the management or Boards of Directors of Holding Company or CFBank; (3) statements regarding future events, actions or economic performance; and (4) statements of assumptions underlying such statements. Words such as "estimate," "strategy," "may," "believe," "anticipate," "expect," "predict," "will," "intend," "plan," "targeted," and the negative of these terms, or similar expressions, are intended to identify forward-looking statements, but are not the exclusive means of identifying such statements. Various risks and uncertainties may cause actual results to differ materially from those indicated by our forward-looking statements, including, without limitation, those risks set forth in the section captioned “RISK FACTORS” in Part I, Item 1A of this Form 10-K.
Forward-looking statements are not guarantees of performance or results. A forward-looking statement may include a statement of the assumptions or bases underlying the forward-looking statement. We believe that we have chosen these assumptions or bases in good faith and that they are reasonable. We caution you, however, that assumptions or bases almost always vary from actual results, and the differences between assumptions or bases and actual results can be material. The forward-looking statements included in this Form 10-K speak only as of the date hereof. We undertake no obligation to publicly release revisions to any forward-looking statements to reflect events or circumstances after the date of such statements, except to the extent required by law.
CONDENSED CONSOLIDATED FINANCIAL DATA
The following information is derived from and should be read in conjunction with our audited Consolidated Financial Statements, the related Notes and Management’s Discussion and Analysis of Financial Condition and Results of Operations in Item 7 of this Form 10-K.
| At December 31, | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | 2023 | 2022 | 2021 | |||||||||||||||
| (Dollars in thousands) | |||||||||||||||||||
| Selected Financial Condition Data: | |||||||||||||||||||
| Total assets | $ | 2,117,321 | $ | 2,065,523 | $ | 2,058,615 | $ | 1,820,174 | $ | 1,495,589 | |||||||||
| Cash and cash equivalents | 258,972 | 235,272 | 261,595 | 151,787 | 166,591 | ||||||||||||||
| Securities available for sale | 17,496 | 8,683 | 8,092 | 10,442 | 16,347 | ||||||||||||||
| Equity securities | — | 5,000 | 5,000 | 5,000 | 5,000 | ||||||||||||||
| Loans held for sale | 5,611 | 2,623 | 1,849 | 580 | 27,988 | ||||||||||||||
| Loans and leases, net (1) | 1,738,854 | 1,722,019 | 1,694,133 | 1,572,255 | 1,214,149 | ||||||||||||||
| Allowance for credit losses on loans and leases | 17,678 | 17,474 | 16,865 | 16,062 | 15,508 | ||||||||||||||
| Nonperforming assets | 15,329 | 15,047 | 5,722 | 761 | 997 | ||||||||||||||
| Foreclosed assets | — | — | — | — | — | ||||||||||||||
| Deposits | 1,780,689 | 1,755,795 | 1,744,057 | 1,527,922 | 1,246,352 | ||||||||||||||
| FHLB advances and other debt | 100,964 | 92,680 | 109,995 | 109,461 | 89,727 | ||||||||||||||
| Subordinated debentures | 15,039 | 15,000 | 14,961 | 14,922 | 14,883 | ||||||||||||||
| Total stockholders' equity | 184,426 | 168,437 | 155,374 | 139,248 | 125,330 |
37
Table of Contents
| For the year ended December 31, | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | 2023 | 2022 | 2021 | ||||||||||||||||
| (Dollars in thousands) | ||||||||||||||||||||
| Summary of Operations: | ||||||||||||||||||||
| Total interest income | $ | 119,995 | $ | 118,389 | $ | 108,279 | $ | 67,764 | $ | 52,348 | ||||||||||
| Total interest expense | 64,972 | 71,745 | 60,639 | 18,974 | 10,309 | |||||||||||||||
| Net interest income | 55,023 | 46,644 | 47,640 | 48,790 | 42,039 | |||||||||||||||
| Provision for credit losses | 8,247 | 6,737 | 2,317 | 787 | (1,600 | ) | ||||||||||||||
| Net interest income after provision for credit losses | 46,776 | 39,907 | 45,323 | 48,003 | 43,639 | |||||||||||||||
| Noninterest income: | ||||||||||||||||||||
| Net loss on sale of equity security | (103 | ) | — | — | — | — | ||||||||||||||
| Net gain on sale of loans | 698 | 681 | 185 | 1,009 | 7,359 | |||||||||||||||
| Other | 5,332 | 4,494 | 3,846 | 2,201 | 4,281 | |||||||||||||||
| Total noninterest income | 5,927 | 5,175 | 4,031 | 3,210 | 11,640 | |||||||||||||||
| Noninterest expense | 31,176 | 28,938 | 28,369 | 28,621 | 32,461 | |||||||||||||||
| Income before income taxes | 21,527 | 16,144 | 20,985 | 22,592 | 22,818 | |||||||||||||||
| Income tax expense | 3,986 | 2,757 | 4,048 | 4,428 | 4,365 | |||||||||||||||
| Net income | $ | 17,541 | $ | 13,387 | $ | 16,937 | $ | 18,164 | $ | 18,453 |
38
Table of Contents
| At or for the Year ended December 31, | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | 2023 | 2022 | 2021 | ||||||||||||||||
| (Dollars in thousands) | ||||||||||||||||||||
| Selected Financial Ratios and Other Data: | ||||||||||||||||||||
| Performance Ratios (2) | ||||||||||||||||||||
| Return on average assets | 0.84 | % | 0.67 | % | 0.88 | % | 1.11 | % | 1.26 | % | ||||||||||
| Return on average equity | 9.90 | % | 8.29 | % | 11.46 | % | 13.69 | % | 15.58 | % | ||||||||||
| Average yield on interest-earning assets (3) | 6.04 | % | 6.17 | % | 5.89 | % | 4.37 | % | 3.79 | % | ||||||||||
| Average rate paid on interest-bearing liabilities | 4.08 | % | 4.54 | % | 3.99 | % | 1.55 | % | 0.95 | % | ||||||||||
| Average interest rate spread (4) | 1.96 | % | 1.63 | % | 1.90 | % | 2.82 | % | 2.84 | % | ||||||||||
| Net interest margin, fully taxable equivalent (5) | 2.77 | % | 2.43 | % | 2.59 | % | 3.15 | % | 3.04 | % | ||||||||||
| Average interest-earning assets to interest bearing liabilities | 124.72 | % | 121.33 | % | 120.70 | % | 126.74 | % | 127.13 | % | ||||||||||
| Efficiency ratio (6) | 51.15 | % | 55.84 | % | 54.90 | % | 55.04 | % | 60.47 | % | ||||||||||
| Noninterest expenses to average assets | 1.50 | % | 1.44 | % | 1.47 | % | 1.76 | % | 2.22 | % | ||||||||||
| Common stock dividend payout ratio | 11.15 | % | 12.14 | % | 8.75 | % | 6.47 | % | 4.69 | % | ||||||||||
| Capital Ratios: (2) | ||||||||||||||||||||
| Equity to total assets at end of period | 8.71 | % | 8.15 | % | 7.55 | % | 7.65 | % | 8.38 | % | ||||||||||
| Average equity to average assets | 8.50 | % | 8.03 | % | 7.66 | % | 8.14 | % | 8.11 | % | ||||||||||
| Tier 1 (core) capital to adjusted total assets (Leverage ratio) (7) | 11.40 | % | 10.33 | % | 9.76 | % | 9.89 | % | 11.29 | % | ||||||||||
| Total capital to risk weighted assets (7) | 15.02 | % | 13.60 | % | 13.30 | % | 12.74 | % | 14.02 | % | ||||||||||
| Tier 1 (core) capital to risk weighted assets (7) | 13.85 | % | 12.45 | % | 12.17 | % | 11.65 | % | 12.77 | % | ||||||||||
| Common equity tier 1 capital to risk weighted assets (7) | 13.85 | % | 12.45 | % | 12.17 | % | 11.65 | % | 12.77 | % | ||||||||||
| Asset Quality Ratios: (2) | ||||||||||||||||||||
| Nonperforming loans to total loans (8) | 0.87 | % | 0.87 | % | 0.33 | % | 0.05 | % | 0.08 | % | ||||||||||
| Nonperforming assets to total assets (9) | 0.72 | % | 0.71 | % | 0.28 | % | 0.04 | % | 0.07 | % | ||||||||||
| Allowance for credit losses on loans and leases to total loans | 1.01 | % | 1.00 | % | 0.99 | % | 1.01 | % | 1.26 | % | ||||||||||
| Allowance for credit losses on loan and leases to nonperforming loans (8) | 115.32 | % | 116.13 | % | 294.74 | % | 2110.64 | % | 1555.47 | % | ||||||||||
| Net charge-offs (recoveries) to average loans | 0.42 | % | 0.32 | % | 0.04 | % | 0.02 | % | (0.01%) | |||||||||||
| Per Share Data: | ||||||||||||||||||||
| Basic earnings per common share | $ | 2.70 | $ | 2.08 | $ | 2.64 | $ | 2.84 | $ | 2.84 | ||||||||||
| Diluted earnings per common share | 2.69 | 2.06 | 2.63 | 2.78 | 2.77 | |||||||||||||||
| Dividends declared per common share | 0.30 | 0.25 | 0.23 | 0.18 | 0.13 | |||||||||||||||
| Tangible book value per common share at end of period | 27.87 | 25.51 | 23.74 | 21.43 | 19.28 |
(1)
Loans and leases, net represents the recorded investment in loans net of the allowance for credit losses on loans and leases (ACL – Loans).
(2)
Asset quality ratios and capital ratios are end-of-period ratios. All other ratios are based on average monthly balances during the indicated periods.
(3)
Calculations of yield are presented on a taxable equivalent basis using the federal income tax rate of 21%.
(4)
The average interest rate spread represents the difference between the weighted average yield on average interest-earning assets and the weighted average cost of average interest-bearing liabilities.
(5)
The net interest margin represents net interest income as a percent of average interest-earning assets.
(6)
The efficiency ratio equals noninterest expense (excluding amortization of intangibles and foreclosed asset write-downs) divided by net interest income plus noninterest income (excluding gains or losses on securities transactions).
(7)
Regulatory capital ratios of CFBank.
(8)
Nonperforming loans consist of nonaccrual loans and other loans 90 days or more past due.
(9)
Nonperforming assets consist of nonperforming loans and foreclosed assets.
n/m - not meaningful
39
Table of Contents
Business Overview
The Holding Company is a bank holding company that owns 100% of the stock of CFBank, which was formed in Ohio in 1892 and converted from a federal savings association to a national bank on December 1, 2016. Prior to December 1, 2016, the Holding Company was a registered savings and loan holding company. Effective as of December 1, 2016 and in conjunction with the conversion of CFBank to a national bank, the Holding Company became a registered bank holding company subject to regulation and supervision by the Federal Reserve Board (the “Federal Reserve”). Effective as of July 27, 2020, the Holding Company changed its name from Central Federal Corporation to CF Bankshares Inc.
CFBank focuses on serving the financial needs of closely held businesses and entrepreneurs, by providing comprehensive Commercial, Retail, and Mortgage Lending services presence. In all regional markets, CFBank provides commercial loans and equipment leases, commercial and residential real estate loans and treasury management depository services, and full-service commercial and retail banking services and products. CFBank seeks to differentiate itself from its competitors by providing individualized service coupled with direct customer access to decision-makers, and ease of doing business. We believe that CFBank matches the sophistication of much larger banks, without the bureaucracy. CFBank also offers its clients the convenience of online banking, mobile banking and remote deposit capabilities.
Most of our deposits and loans come from our market area. Our principal market area for deposits and loans includes the following counties in Ohio and Indiana: Franklin County, Ohio through our offices in Columbus, Ohio; Delaware County, Ohio through our Polaris office in Columbus, Ohio; Cuyahoga County, Ohio through our office in Orange Village, Ohio and our Ohio City office in Cleveland, Ohio; Summit County, Ohio through our office in Fairlawn, Ohio; Hamilton County, Ohio through our offices in Blue Ash, Ohio and our Red Bank office in Cincinnati, Ohio; and Marion County, Indiana through our office in Indianapolis, Indiana. Because of CFBank’s concentration of business activities in Ohio, the Company’s financial condition and results of operations depend in large part upon economic conditions in Ohio.
Critical Accounting Policies and Estimates
We follow financial accounting and reporting policies that are in accordance with GAAP and conform to general practices within the banking industry. These policies are presented in Note 1 to our Consolidated Financial Statements. Some of these accounting policies are considered to be critical accounting policies, which are those policies that are both most important to the portrayal of the Company’s financial condition and results of operations, and require management’s most difficult, subjective or complex judgments, often as a result of the need to make estimates about the effect of matters that are inherently uncertain. Application of assumptions different than those used by management could result in material changes in our financial condition or results of operations. These policies, current assumptions and estimates utilized, and the related disclosure of this process, are determined by management and routinely reviewed with the Audit Committee of the Board of Directors. We believe that the judgments, estimates and assumptions used in the preparation of the Consolidated Financial Statements were appropriate given the factual circumstances at the time.
We have identified the following accounting policy as a critical accounting policy, and an understanding of this policy is necessary to understand our financial statements. The following discussion details the critical accounting policy and the nature of the estimates made by management.
Determination of the allowance for credit losses on loans (ACL – Loans) . The ACL - Loans represents the Company's best estimate of current expected credit losses (CECL) on loans and leases using relevant available information, from internal and external sources, related to past events, current conditions, and reasonable and supportable forecasts. Historical credit loss experience provides the basis for the estimation of expected credit losses. The CECL calculation is performed and evaluated quarterly and losses are estimated over the expected life of the loan. The level of the ACL - Loans is believed to be adequate to absorb all expected future losses inherent in the loan portfolio at the measurement date.
In calculating the ACL - Loans, the loan portfolio was pooled into loan segments with similar risk characteristics. Common characteristics include the type or purpose of the loan, underlying collateral and historical/expected credit loss patterns. In developing the loan segments, the Company analyzed the degree of correlation in how loans within each portfolio respond when subjected to varying economic conditions and scenarios as well as other portfolio stress factors.
The expected credit losses are measured over the life of each loan segment utilizing the average charge-off methodology combined with economic forecast models to estimate the current expected credit loss inherent in the loan portfolio. This approach is also leveraged to estimate the expected credit losses associated with unfunded loan commitments incorporating expected utilization rates.
The Company sub-segmented certain commercial portfolios by risk level where appropriate. The Company utilized a one-year reasonable and supportable economic forecast period.
40
Table of Contents
The Company qualitatively adjusts model results for risk factors that are not inherently considered in the historical losses, but are nonetheless relevant in assessing the expected credit losses within the loan portfolio. These adjustments may increase or decrease the estimate of expected credit losses based upon the assessed level of risk for each qualitative factor. The various risks that may be considered in making qualitative adjustments include, among other things, the impact of (i) changes in economic conditions, (ii) changes in the nature and volume of the loan portfolio, (iii) changes in the existence, growth and effect of any concentrations in credit, (iv) changes in lending policies and procedures, including changes in underwriting standards and practices for collections, write-offs, and recoveries, (v) changes in the quality of the credit review function, (vi) changes in the experience, ability and depth of lending management and staff, (vii) changes in the volume and severity of past due and adversely classified loans and the volume of non-accrual loans, (viii) changes in the value of underlying collateral for collateral-dependent loans, and (ix) other environmental factors such as regulatory, legal and technological considerations, as well as competition.
In some cases, management may determine that an individual loan exhibits unique risk characteristics which differentiate the loan from other loans within the loan segments. In such cases, the loans are evaluated for expected credit losses on an individual basis and excluded from the collective evaluation. Specific reserve allocations of the allowance for credit losses are determined by analyzing the borrower's ability to repay amounts owed, collateral deficiencies, the relative risk grade of the loan and economic conditions affecting the borrower's industry, among other things. A loan is considered to be collateral dependent when, based upon management's assessment, the borrower is experiencing financial difficulty and repayment is expected to be provided substantially through the operation or sale of the collateral. In such cases, expected credit losses are based on the fair value of the collateral at the measurement date, adjusted for estimated selling costs if satisfaction of the loan depends on the sale of the collateral. The fair value of collateral supporting collateral dependent loans is evaluated on a quarterly basis. Based on the variables involved and the fact that management must make judgments about outcomes that are inherently uncertain, the determination of the ACL - Loans is considered to be a critical accounting policy. Additional information regarding this policy is included in the section titled “Financial Condition - Allowance for Credit Losses on Loans” and in Notes 1, 4 and 6 to the Consolidated Financial Statements included in this Form 10-K.
General
Our net income is dependent primarily on net interest income, which is the difference between the interest income earned on loans and securities and our cost of funds, consisting of interest paid on deposits and borrowed funds. Net interest income is affected by regulatory, economic and competitive factors that influence interest rates, loan demand, the level of nonperforming assets and deposit flows.
Net income is also affected by, among other things, provisions for credit losses, loan fee income, service charges, gains on loan sales, operating expenses, and taxes. Operating expenses principally consist of employee compensation and benefits, occupancy, advertising and marketing, data processing, professional fees, FDIC insurance premiums and other general and administrative expenses. Our results of operations are significantly affected by general economic and competitive conditions, changes in market interest rates and real estate values, government policies and actions of regulatory authorities. Our regulators have extensive discretion in their supervisory and enforcement activities, including the authority to impose restrictions on our operations, to classify our assets and to require us to increase the level of our allowance for credit losses. Any change in such regulation and oversight, whether in the form of regulatory policy, regulations, legislation or supervisory action, may have a material impact on our business, financial condition, results of operations and/or cash flows.
Management’s discussion and analysis represents a review of our consolidated financial condition and results of operations for the periods presented. This review should be read in conjunction with our Consolidated Financial Statements and related Notes.
Financial Condition
General. Assets totaled $2.1 billion at December 31, 2025 and increased $51.8 million, or 2.5%, from $2.1 billion at December 31, 2024. The increase was primarily due to a $23.7 million increase in cash and cash equivalents and a $16.8 million increase in net loan balances.
Cash and cash equivalents. Cash and cash equivalents totaled $259.0 million at December 31, 2025, and increased $23.7 million, or 10.1%, from $235.3 million at December 31, 2024. The increase in cash and cash equivalents was primarily attributed to an increase in deposit balances and FHLB advances and other borrowings, partially offset by the increase in net loan balances.
Securities. Securities available for sale totaled $17.5 million at December 31, 2025, and increased $8.8 million, or 101.5%, compared to $8.7 million at December 31, 2024. The increase was primarily due to the purchase of a new security, partially offset by principal maturities. Equity securities totaled $0 at December 31, 2025 and $5.0 million at December 31, 2024. The decline in equity securities was due to the sale of the security during 2025.
41
Table of Contents
Loans held for sale. Loans held for sale totaled $5.6 million at December 31, 2025 and increased $3.0 million, or 113.9%, from $2.6 million at December 31, 2024.
Loans and Leases. Net loans and leases totaled $1.74 billion at December 31, 2025 and increased $16.8 million, or 1.0%, from $1.72 billion at December 31, 2024. The increase in net loans and leases from December 31, 2024, was primarily due to a $73.9 million increase in commercial real estate loan balances, a $20.5 million increase in Multi-family residential loan balances, a $6.8 million increase in construction loan balances, and a $2.5 million increase in home equity lines of credit balances, partially offset by a $49.4 million decrease in commercial and industrial (C&I) loan balances and a $37.6 million decrease in single-family residential loan balances. The decrease in single-family residential loan balances included the sale of two portfolios of loans in the first quarter of 2025 totaling $18.1 million.
Allowance for Credit Losses on Loans (ACL – Loans). The ACL – Loans totaled $17.7 million at December 31, 2025, and increased $204,000, or 1.2%, from $17.5 million at December 31, 2024. The increase in ACL - Loans is due to $7.5 million in loan provision expense, partially offset by $7.3 million in net charge-offs during the year ended December 31, 2025. The ratio of the ACL - Loans to total loans was 1.01% at December 31, 2025, compared to 1.0% at December 31, 2024.
The ACL - Loans is a valuation account that is deducted from the loans' amortized cost basis to present the net amount expected to be collected on loans over the expected remaining life. Loans are charged off against the allowance when the uncollectibility of the loan is confirmed. Expected recoveries do not exceed the aggregate of amounts previously charged off and expected to be charged off. Adjustments to the ACL - Loans are reported in the income statement as a component of provision for credit loss. The Company has made the accounting policy election to exclude accrued interest receivable on loans from the estimate of credit losses. Further information regarding the policies and methodology used to estimate the ACL - Loans is detailed in the accompanying Notes to the Consolidated Financial Statements included in this Form 10-K.
Individually evaluated loans totaled $12.4 million at December 31, 2025, and decreased $437,000, or 3.4%, from $12.8 million at December 31, 2024. The amount of the ACL - Loans specifically calculated for individually evaluated loans totaled $2.8 million at December 31, 2025 and $2.3 million at December 31, 2024.
The reserve on individually evaluated loans is based on management’s estimate of the present value of estimated future cash flows using the loan’s effective rate or the fair value of collateral, if repayment is expected solely from the collateral. On at least a quarterly basis, management reviews each individually evaluated loan to determine whether it should have a reserve or partial charge-off. Management relies on appraisals or internal evaluations to help make this determination. Determination of whether to use an updated appraisal or internal evaluation is based on factors including, but not limited to, the age of the loan and the most recent appraisal, condition of the property and whether we expect the collateral to go through the foreclosure or liquidation process. Management considers the need for a downward adjustment to the valuation based on current market conditions and on management’s analysis, judgment and experience. The amount ultimately charged-off for these loans may be different from the reserve, as the ultimate liquidation of the collateral and/or projected cash flows may be different from management’s estimates.
Nonperforming loans, which are nonaccrual loans and loans at least 90 days past due but still accruing interest, totaled $15.3 million at December 31, 2025, and increased $282,000 from $15.0 million at December 31, 2024. The increase in nonperforming loans in 2025 compared to 2024 was primarily driven by nine commercial loans, totaling $2.7 million, two commercial real estate loans, totaling $5.2 million, four single-family residential loans, totaling $913,000, and one home equity line of credit, totaling $87,000, becoming nonaccrual during the year ended December 31, 2025, partially offset by paydowns and approximately $7.1 million in charges-offs on loans that were in nonaccrual at December 31, 2024. The ratio of nonperforming loans to total loans was 0.87% at December 31, 2025 compared to 0.87% at December 31, 2024.
The following table presents information regarding the number and balance of nonperforming loans at December 31, 2025 and December 31, 2024:
| December 31, 2025 | December 31, 2024 | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| # of loans | Balance | # of loans | Balance | ||||||||||||
| (dollars in thousands) | |||||||||||||||
| Commercial | 12 | $ | 8,181 | 7 | $ | 13,204 | |||||||||
| Single-family residential real estate | 6 | 1,847 | 4 | 1,649 | |||||||||||
| Commercial real estate | 2 | 5,204 | 1 | 181 | |||||||||||
| Home equity lines of credit | 2 | 97 | 1 | 13 | |||||||||||
| Total | 22 | $ | 15,329 | 13 | $ | 15,047 |
42
Table of Contents
During the year ended December 31, 2025, the Company did not modify any loans, where the borrower was experiencing financial difficulty. During the year ended December 31, 2024, the Company modified one commercial loan, with an amortized cost basis of $4.3 million at December 31, 2024, where the borrower was experiencing financial difficulty. The loan was modified to defer principal and interest payments, increase the interest rate, extend the maturity date and institute a minimum EBITDA covenant.
We have incorporated the regulatory asset classifications as a part of our credit monitoring and internal loan risk rating system. In accordance with regulations, problem loans are classified as special mention, substandard, doubtful or loss, and the classifications are subject to review by the regulators. Assets designated as special mention are considered criticized assets. Assets designated as substandard, doubtful or loss are considered classified assets. See Note 4 to the Consolidated Financial Statements included in this Form 10-K for additional information regarding the regulatory asset classifications.
The level of total criticized and classified loans decreased by $4.3 million, or 13.0%, during the year ended December 31, 2025. Loans designated as special mention increased $72,000, or 0.4%, and totaled $18.5 million at December 31, 2025, compared to $18.5 million at December 31, 2024. Loans classified as substandard decreased $4.3 million and totaled $9.9 million at December 31, 2025, compared to $14.2 million at December 31, 2024. Loans designated as doubtful totaled $385,000 at December 31, 2025 and December 31, 2024. See Note 4 to the Consolidated Financial Statements included in this Form 10-K for additional information regarding risk classification of loans.
In addition to credit monitoring through our internal loan risk rating system, we also monitor past due information for all loan segments. Loans that are not rated under our internal credit rating system include groups of homogenous loans, such as single-family residential real estate loans and consumer loans. The primary credit indicator for these groups of homogenous loans is past due information.
Total past due loans increased $472,000 and totaled $12.9 million at December 31, 2025, compared to $12.5 million at December 31, 2024. Past due loans totaled 0.7% of the loan portfolio at December 31, 2025 and December 31, 2024. See Note 4 to the Consolidated Financial Statements for additional information regarding loan delinquencies.
All lending activity involves risk of loss. Certain types of loans, such as option adjustable-rate mortgage (“ARM”) products, junior lien mortgages, high loan-to-value ratio mortgages, interest only loans, subprime loans and loans with initial teaser rates, can have a greater risk of non-collection than other loans. CFBank has not engaged in subprime lending or used option ARM products.
Loans that contain interest-only payments may present a higher risk than those loans with an amortizing payment that includes periodic principal reductions. Interest only loans are primarily commercial lines of credit secured by business assets and inventory, and consumer home equity lines of credit secured by the borrower’s primary residence. Due to the fluctuations in business assets and inventory of our commercial borrowers, CFBank has increased risk due to a potential decline in collateral values without a corresponding decrease in the outstanding principal. Interest only commercial lines of credit totaled $111.2 million, or 30.1% of CFBank’s commercial loan portfolio at December 31, 2025, compared to $131.2 million, or 31.3%, at December 31, 2024. Interest only home equity lines of credit totaled $41.1 million, or 98.5% of the total home equity lines of credit, at December 31, 2025 compared to $38.8 million, or 98.1%, at December 31, 2024.
We believe the ACL - Loans is adequate to absorb current expected credit losses in the loan portfolio as of December 31, 2025; however, future additions to the allowance may be necessary based on factors including, but not limited to, deterioration in client business performance, recessionary economic conditions, declines in borrowers’ cash flows and market conditions which result in lower real estate values. Additionally, various regulatory agencies, as an integral part of their examination process, periodically review the ACL - Loans. Such agencies may require additional provisions for credit losses based on judgments and estimates that differ from those used by management, or on information available at the time of their review. Management continues to diligently monitor credit quality in the existing portfolio and analyze potential loan opportunities carefully in order to manage credit risk. An increase in credit losses could occur if economic conditions and factors which affect credit quality, real estate values and general business conditions worsen or do not improve.
Foreclosed assets. There were no foreclosed assets at December 31, 2025 or December 31, 2024. The Company acquired a single-family residential property during the first quarter of 2025 by obtaining a deed in lieu of foreclosure. The property, which was valued at $524,000, was sold during the third quarter of 2025. The level of foreclosed assets and charges to foreclosed assets expense may change in the future in connection with workout efforts related to foreclosed assets, nonperforming loans and other loans with credit issues.
43
Table of Contents
Premises and equipment. Premises and equipment, net, totaled $3.5 million at December 31, 2025, and increased $11,000, or 0.3%, from $3.5 million at December 31, 2024. See Note 8 to the Consolidated Financial Statements included in this Form 10-K for additional information.
Deposits. Deposits totaled $1.78 billion at December 31, 2025, an increase of $24.9 million, or 1.4%, from $1.76 billion at December 31, 2024. The increase was primarily due to a $13.0 million increase in interest-bearing account balances, coupled with an $11.9 million increase in noninterest-bearing accounts balances.
At December 31, 2025, approximately 29.5% of our deposit balances exceeded the FDIC insurance limit of $250,000, as compared to approximately 29.8% at December 31, 2024.
CFBank is a participant in the Certificate of Deposit Account Registry Service® (CDARS) and Insured Cash Sweep (ICS) programs offered through IntraFi Network. IntraFi works with a network of banks to offer products that can provide FDIC insurance coverage in excess of $250,000 through these innovative products. Brokered deposits, including CDARS and ICS deposits that qualify as brokered, totaled $400.4 million at December 31, 2025, and decreased $20.4 million, or 4.9%, from $420.8 million at December 31, 2024. Customer balances in the CDARS reciprocal and ICS reciprocal programs, which do not qualify as brokered, totaled $278.7 million at December 31, 2025 and increased $7.0 million, or 2.6%, from $271.7 million at December 31, 2024.
FHLB advances and other debt. FHLB advances and other debt totaled $101.0 million at December 31, 2025, a increase of $8.3 million when compared to $92.7 million at December 31, 2024. The increase was primarily due to a $10 million increase in the outstanding balance on the Holding Company's credit facility.
The Holding Company has a credit facility with a third-party bank. Prior to April 30, 2025, the credit facility had a borrowing limit of $35 million with a revolving feature until May 21, 2024, at which time the outstanding balance was converted to a 10-year term note on a graduated 10-year amortization. Borrowings on the credit facility bore interest at a fixed rate of 3.85% until May 21, 2026, at which time the interest rate then would convert to a floating rate equal to PRIME with a floor of 3.25%. Effective April 30, 2025, an additional $10 million revolving line of credit was added to the credit facility and the interest rate was amended to reset the fixed rate to 6.00% until May 21, 2026, at which time the rate will convert to a floating rate equal to PRIME. The $10 million revolving line of credit matures on April 30, 2027. The revolving line of credit provided an additional $10 million that was injected as additional Tier 1 capital into CFBank during the second quarter of 2025. As of December 31, 2025, the Company had an outstanding balance, net of unamortized debt issuance costs, of $43.0 million on the facility.
At December 31, 2025 and 2024, CFBank had availability in unused lines of credit at two commercial banks in the amounts of $50.0 million and $15.0 million. There were no outstanding borrowings on either line at December 31, 2025 or December 31, 2024.
Subordinated debentures Subordinated debentures totaled $15.0 million at December 31, 2025 and December 31, 2024. In December 2018, the Holding Company entered into subordinated note purchase agreements with certain qualified institutional buyers and completed a private placement of $10.0 million of fixed-to-floating rate subordinated notes, resulting in net proceeds of $9,612,000 after deducting unamortized debt issuance costs of approximately $388,000. In 2003, the Holding Company issued subordinated debentures in exchange for the proceeds of a $5.0 million trust preferred securities offering issued by a trust formed by the Holding Company. The terms of the subordinated debentures allow for the Holding Company to defer interest payments for a period not to exceed five years. Interest payments on the subordinated debentures were current at December 31, 2025 and December 31, 2024. See Note 11 to the Consolidated Financial Statements included in this Form 10-K for additional information.
Stockholders’ equity. Stockholders’ equity totaled $184.4 million at December 31, 2025, an increase of $16.0 million, or 9.5%, from $168.4 million at December 31, 2024. The increase in total stockholders’ equity was primarily attributed to net income, partially offset by $1.9 million in dividend payments.
Management continues to proactively monitor capital levels and ratios in its on-going capital planning process. CFBank has leveraged its capital to support balance sheet growth and drive increased net interest income. Management remains focused on growing capital though improving results from operations; however, should the need arise, CFBank has additional sources of capital and alternatives it could utilize as further discussed in the “Liquidity and Capital Resources” section below.
Comparison of Results of Operations for 2025 and 2024
General. Net income for the year ended December 31, 2025 totaled $17.5 million (or $2.69 per diluted common share) and increased $4.1 million, or 31.0%, compared to net income of $13.4 million (or $2.06 per diluted common share) for the year ended December 31, 2024. The increase in net income was primarily due to an increase in net interest income and an increase in noninterest income, which was partially offset by an increase in provision expense and an increase in noninterest expense.
44
Table of Contents
Net interest income. Net interest income is a significant component of net income, and consists of the difference between interest income generated on interest-earning assets and interest expense incurred on interest-bearing liabilities. Net interest income is primarily affected by the volumes, interest rates and composition of interest-earning assets and interest-bearing liabilities. The tables below titled “Average Balances, Interest Rates and Yields” and “Rate/Volume Analysis of Net Interest Income” provide important information on factors impacting net interest income and should be read in conjunction with this discussion of net interest income.
Net interest income totaled $55.0 million for the year ended December 31, 2025 and increased $8.4 million, or 18.0%, compared to net interest income of $46.6 million for the year ended December 31, 2024. The increase in net interest income was primarily due to a $6.8 million, or 9.4%, decrease in interest expense, coupled with a $1.6 million, or 1.4%, increase in interest income. The decrease in interest expense was attributed to a 46bps decrease in the average cost of funds on interest-bearing liabilities, partially offset by a $12.2 million, or 0.8%, increase in average interest-bearing liabilities. The increase in interest income was primarily attributed to a $68.7 million, or 3.6%, increase in average interest-earning assets outstanding, partially offset by a 13bps decrease in the average yield on interest-earning assets. The net interest margin of 2.77% for the year ended December 31, 2025 increased 34bps compared to the net interest margin of 2.43% for the year ended December 31, 2024.
Interest income totaled $120.0 million for the year ended December 31, 2025, and increased $1.6 million, or 1.4%, compared to $118.4 million for the year ended December 31, 2024. The increase in interest income was primarily attributed to a $39.6 million, or 2.3%, increase in average loans and leases and loans held for sale.
Interest expense totaled $65.0 million for the year ended December 31, 2025, and decreased $6.8 million, or 9.4%, compared to $71.7 million for the year ended December 31, 2024. The decrease in interest expense was primarily attributed to a 56bps decrease in the average rate of interest-bearing deposits, partially offset by a $24.9 million, or 1.7%, increase in average interest-bearing deposits.
Provision for credit losses. The provision for credit losses expense for the year ended December 31, 2025 was $8.2 million, and increased $1.5 million, or 22.4%, compared to $6.7 million for the year ended December 31, 2024. Net charge-offs for the year ended December 31, 2025 totaled $7.3 million, compared to net charge-offs of $5.5 million for the year ended December 31, 2024. The increase in charge-offs was driven by the full charge-off of a non-core loan in 2025 totaling $7.0 million. This loan relationship has no remaining book balance.
The following table presents information regarding net charge-offs (recoveries) for 2025 and 2024 (in thousands):
| 2025 | 2024 | |||||||
|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | Net charge-offs (recoveries) | |||||||
| Commercial | $ | 7,315 | $ | 5,232 | ||||
| Single-family residential real estate | (9 | ) | (28 | ) | ||||
| Home equity lines of credit | (2 | ) | (6 | ) | ||||
| Other consumer loans | - | 280 | ||||||
| Total | $ | 7,304 | $ | 5,478 |
See the section above titled “Financial Condition – Allowance for Credit Losses on Loans” for additional information.
Noninterest income. Noninterest income for the year ended December 31, 2025 totaled $5.9 million and increased $752,000, or 14.5%, compared to $5.2 million for the year ended December 31, 2024. The increase was primarily due to a $371,000, or 14.8%, increase in service charges on deposit accounts.
Noninterest expense. Noninterest expense for the year ended December 31, 2025 totaled $31.2 million and increased $2.3 million, or 7.7%, compared to $28.9 million for the year ended December 31, 2024. The increase in noninterest expense during the year ended December 31, 2025 was primarily due to a $1.5 million increase in salaries and employee benefits expense and a $428,000 increase in professional fee expense.
Income taxes. Income tax expense was $4.0 million for the year ended December 31, 2025, an increase of $1.2 million, compared to $2.8 million for the year ended December 31, 2024. The effective tax rate for the year ended December 31, 2025 was approximately 18.5%, as compared to approximately 17.1% for the year ended December 31, 2024.
Our deferred tax assets are composed of U.S. net operating losses (“NOLs”), and other temporary book to tax differences. When determining the amount of deferred tax assets that are more-likely-than-not to be realized, and therefore recorded as a benefit, the Company conducts a regular assessment of all available information. This information includes, but is not limited to, taxable income
45
Table of Contents
in prior periods, projected future income and projected future reversals of deferred tax items. Based on these criteria, the Company determined as of December 31, 2025 that no valuation allowance was required against the net deferred tax asset.
The Company records income tax expense based on the federal statutory rate adjusted for the effect of other items such as low income housing credits, historic tax credits, bank owned life insurance and other miscellaneous items.
Comparison of Results of Operations for 2024 and 2023
General. Net income for the year ended December 31, 2024 totaled $13.4 million (or $2.06 per diluted common share) and decreased $3.5 million, or 21.0%, compared to net income of $16.9 million (or $2.63 per diluted common share) for the year ended December 31, 2023. The decrease in net income was primarily due to an increase in provision expense, a decrease in net interest income and an increase in noninterest expense, which was partially offset by an increase in noninterest income.
Net interest income. Net interest income is a significant component of net income, and consists of the difference between interest income generated on interest-earning assets and interest expense incurred on interest-bearing liabilities. Net interest income is primarily affected by the volumes, interest rates and composition of interest-earning assets and interest-bearing liabilities. The tables below titled “Average Balances, Interest Rates and Yields” and “Rate/Volume Analysis of Net Interest Income” provide important information on factors impacting net interest income and should be read in conjunction with this discussion of net interest income.
Net interest income totaled $46.6 million for the year ended December 31, 2024 and decreased $996,000, or 2.1%, compared to net interest income of $47.6 million for the year ended December 31, 2023. The decrease in net interest income was primarily due to a $11.1 million, or 18.3%, increase in interest expense, partially offset by a $10.1 million, or 9.3%, increase in interest income. The increase in interest expense was attributed to a 55bps increase in the average cost of funds on interest-bearing liabilities, coupled with a $57.5 million, or 3.8%, increase in average interest-bearing liabilities. The increase in interest income was primarily attributed to a 28bps increase in the average yield on interest-earning assets, coupled with a $79.3 million, or 4.3%, increase in average interest-earning assets outstanding. The net interest margin of 2.43% for the year ended December 31, 2024 decreased 16bps compared to the net interest margin of 2.59% for the year ended December 31, 2023.
Interest income totaled $118.4 million for the year ended December 31, 2024, and increased $10.1 million, or 9.3%, compared to $108.3 million for the year ended December 31, 2023. The increase in interest income was primarily attributed to a 31bps increase in the average yield on loans and leases and loans held for sale, coupled with a $67.3 million, or 4.1%, increase in average loans and leases and loans held for sale.
Interest expense totaled $71.7 million for the year ended December 31, 2024, and increased $11.1 million, or 18.3%, compared to $60.6 million for the year ended December 31, 2023. The increase in interest expense was primarily attributed to a 58bps increase in the average rate of interest-bearing deposits, coupled with a $58.1 million, or 4.2%, increase in average interest-bearing deposits.
Provision for credit losses. The provision for credit losses expense for the year ended December 31, 2024 was $6.7 million, and increased $4.4 million, or 190.8%, compared to $2.3 million for the year ended December 31, 2023. Net charge-offs for the year ended December 31, 2024 totaled $5.5 million, compared to net charge-offs of $646,000 for the year ended December 31, 2023.
The following table presents information regarding net charge-offs (recoveries) for 2024 and 2023 (in thousands):
| 2024 | 2023 | |||||||
|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | Net charge-offs (recoveries) | |||||||
| Commercial | $ | 5,232 | $ | 690 | ||||
| Single-family residential real estate | (28 | ) | (40 | ) | ||||
| Home equity lines of credit | (6 | ) | (4 | ) | ||||
| Other consumer loans | 280 | — | ||||||
| Total | $ | 5,478 | $ | 646 |
See the section above titled “Financial Condition – Allowance for Credit Losses on Loans” for additional information.
Noninterest income. Noninterest income for the year ended December 31, 2024 totaled $5.2 million and increased $1.2 million, or 28.4%, compared to $4.0 million for the year ended December 31, 2023. The increase was primarily due to a $939,000, or 60.0%, increase in service charges on deposit accounts.
46
Table of Contents
Noninterest expense. Noninterest expense for the year ended December 31, 2024 totaled $28.9 million and increased $569,000, or 2.0%, compared to $28.4 million for the year ended December 31, 2023. The increase in noninterest expense during the year ended December 31, 2024 was primarily due to a $781,000 increase in loan expense.
Income taxes. Income tax expense was $2.8 million for the year ended December 31, 2024, a decrease of $1.2 million, compared to $4.0 million for the year ended December 31, 2023. The effective tax rate for the year ended December 31, 2024 was approximately 17.1%, as compared to approximately 19.3% for the year ended December 31, 2023. The reduction in the effective tax rate for the year ended December 31, 2024 was a result of a decrease in pre-tax net income combined with an increase in the benefits received from tax-credit investments and tax exempt income.
Our deferred tax assets are composed of U.S. net operating losses (“NOLs”), and other temporary book to tax differences. When determining the amount of deferred tax assets that are more-likely-than-not to be realized, and therefore recorded as a benefit, the Company conducts a regular assessment of all available information. This information includes, but is not limited to, taxable income in prior periods, projected future income and projected future reversals of deferred tax items. Based on these criteria, the Company determined as of December 31, 2024 that no valuation allowance was required against the net deferred tax asset.
The Company records income tax expense based on the federal statutory rate adjusted for the effect of other items such as low income housing credits, historic tax credits, bank owned life insurance and other miscellaneous items.
Average Balances, Interest Rates and Yields. The following table presents, for the periods indicated, the total dollar amount of fully taxable equivalent interest income from average interest-earning assets and the resultant yields, as well as the interest expense on average interest-bearing liabilities, expressed in both dollars and rates. Average balances are computed using month-end balances.
| For the Years Ended December 31, | ||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | 2023 | ||||||||||||||||||||||||||||||||||
| Average | Interest | Average | Average | Interest | Average | Average | Interest | Average | ||||||||||||||||||||||||||||
| Outstanding | Earned/ | Yield/ | Outstanding | Earned/ | Yield/ | Outstanding | Earned/ | Yield/ | ||||||||||||||||||||||||||||
| Balance | Paid | Rate | Balance | Paid | Rate | Balance | Paid | Rate | ||||||||||||||||||||||||||||
| (Dollars in thousands) | ||||||||||||||||||||||||||||||||||||
| Interest-earning assets: | ||||||||||||||||||||||||||||||||||||
| Securities (1) (2) | $ | 11,227 | $ | 359 | 2.70 | % | $ | 13,245 | $ | 549 | 3.43 | % | $ | 14,198 | $ | 658 | 3.86 | % | ||||||||||||||||||
| Loans and leases and loans held for sale (3) | 1,742,071 | 109,282 | 6.27 | % | 1,702,444 | 106,750 | 6.27 | % | 1,635,173 | 97,383 | 5.96 | % | ||||||||||||||||||||||||
| Other earning assets | 222,748 | 9,725 | 4.37 | % | 191,070 | 10,415 | 5.45 | % | 178,275 | 9,646 | 5.41 | % | ||||||||||||||||||||||||
| FHLB and FRB stock | 8,186 | 629 | 7.68 | % | 8,792 | 675 | 7.68 | % | 8,566 | 592 | 6.91 | % | ||||||||||||||||||||||||
| Total interest-earning assets | 1,984,232 | 119,995 | 6.04 | % | 1,915,551 | 118,389 | 6.17 | % | 1,836,212 | 108,279 | 5.89 | % | ||||||||||||||||||||||||
| Noninterest-earning assets | 100,933 | 96,518 | 92,957 | |||||||||||||||||||||||||||||||||
| Total assets | $ | 2,085,165 | $ | 2,012,069 | $ | 1,929,169 | ||||||||||||||||||||||||||||||
| Interest-bearing liabilities: | ||||||||||||||||||||||||||||||||||||
| Deposits | $ | 1,479,204 | 60,023 | 4.06 | % | $ | 1,454,353 | 67,158 | 4.62 | % | $ | 1,396,298 | 56,363 | 4.04 | % | |||||||||||||||||||||
| FHLB advances and other borrowings | 111,762 | 4,949 | 4.43 | % | 124,417 | 4,587 | 3.69 | % | 124,999 | 4,276 | 3.42 | % | ||||||||||||||||||||||||
| Total interest-bearing liabilities | 1,590,966 | 64,972 | 4.08 | % | 1,578,770 | 71,745 | 4.54 | % | 1,521,297 | 60,639 | 3.99 | % | ||||||||||||||||||||||||
| Noninterest-bearing liabilities | 317,005 | 271,756 | 260,060 | |||||||||||||||||||||||||||||||||
| Total liabilities | 1,907,971 | 1,850,526 | 1,781,357 | |||||||||||||||||||||||||||||||||
| Equity | 177,194 | 161,543 | 147,812 | |||||||||||||||||||||||||||||||||
| Total liabilities and equity | $ | 2,085,165 | $ | 2,012,069 | $ | 1,929,169 | ||||||||||||||||||||||||||||||
| Net interest-earning assets | $ | 393,266 | $ | 336,781 | $ | 314,915 | ||||||||||||||||||||||||||||||
| Net interest income/interest rate spread | $ | 55,023 | 1.96 | % | $ | 46,644 | 1.63 | % | $ | 47,640 | 1.90 | % | ||||||||||||||||||||||||
| Net interest margin | 2.77 | % | 2.43 | % | 2.59 | % | ||||||||||||||||||||||||||||||
| Average interest-earning assets to average interest-bearing liabilities | 124.72 | % | 121.33 | % | 120.70 | % |
(1)
Average balance is computed using the carrying value of securities. Average yield is computed using the historical amortized cost average balance for available for sale securities.
(2)
Average yields and interest earned are stated on a fully taxable equivalent basis.
(3)
Average balance is computed using the recorded investment in loans net of the ACL and includes nonperforming loans.
47
Table of Contents
Rate/Volume Analysis of Net Interest Income. The following table presents the dollar amount of changes in interest income and interest expense for major components of interest-earning assets and interest-bearing liabilities. It distinguishes between the increase and decrease related to changes in balances and/or changes in interest rates. For each category of interest-earning assets and interest-bearing liabilities, information is provided on changes attributable to (i) changes in volume (i.e., changes in volume multiplied by the prior rate) and (ii) changes in rate (i.e., changes in rate multiplied by the prior volume). For purposes of this table, changes attributable to both rate and volume which cannot be segregated have been allocated proportionately to the change due to volume and the change due to rate.
| Year Ended December 31, 2025 | Year Ended December 31, 2024 | |||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Compared to Year Ended | Compared to Year Ended | |||||||||||||||||||||||
| December 31, 2024 | December 31, 2023 | |||||||||||||||||||||||
| Increase (decrease) due to | Increase (decrease) due to | |||||||||||||||||||||||
| Rate | Volume | Net | Rate | Volume | Net | |||||||||||||||||||
| (Dollars in thousands) | ||||||||||||||||||||||||
| Interest-earning assets: | ||||||||||||||||||||||||
| Securities (1) | $ | (111 | ) | $ | (79 | ) | $ | (190 | ) | $ | (67 | ) | $ | (42 | ) | $ | (109 | ) | ||||||
| Loans and leases and loans held for sale | - | 2,532 | 2,532 | 5,265 | 4,102 | 9,367 | ||||||||||||||||||
| Other earning assets | (2,256 | ) | 1,566 | (690 | ) | 71 | 698 | 769 | ||||||||||||||||
| FHLB and FRB stock | - | (46 | ) | (46 | ) | 67 | 16 | 83 | ||||||||||||||||
| Total interest-earning assets | (2,367 | ) | 3,973 | 1,606 | 5,336 | 4,774 | 10,110 | |||||||||||||||||
| Interest-bearing liabilities: | ||||||||||||||||||||||||
| Deposits | (8,266 | ) | 1,131 | (7,135 | ) | 8,384 | 2,411 | 10,795 | ||||||||||||||||
| FHLB advances and other borrowings | 860 | (498 | ) | 362 | 331 | (20 | ) | 311 | ||||||||||||||||
| Total interest-bearing liabilities | (7,406 | ) | 633 | (6,773 | ) | 8,715 | 2,391 | 11,106 | ||||||||||||||||
| Net change in net interest income | $ | 5,039 | $ | 3,340 | $ | 8,379 | $ | (3,379 | ) | $ | 2,383 | $ | (996 | ) |
(1)
Securities amounts are presented on a fully taxable equivalent basis.
Liquidity and Capital Resources
In general terms, liquidity is a measurement of an enterprise’s ability to meet cash needs. The primary objective in liquidity management is to maintain the ability to meet loan commitments and to repay deposits and other liabilities in accordance with their terms without an adverse impact on current or future earnings. Principal sources of funds are deposits; amortization and prepayments of loans; maturities, sales and principal receipts of securities available for sale; borrowings; and operations. While maturities and scheduled amortization of loans are predictable sources of funds, deposit flows and loan prepayments are greatly influenced by general interest rates, economic conditions and competition.
CFBank is required by regulation to maintain sufficient liquidity to ensure its safe and sound operation. Thus, adequate liquidity may vary depending on CFBank’s overall asset/liability structure, market conditions, the activities of competitors, the requirements of our own deposit and loan customers and regulatory considerations. Management believes that each of the Holding Company’s and CFBank’s current liquidity is sufficient to meet its daily operating needs and fulfill its strategic planning.
Liquidity management is both a daily and long-term responsibility of management. We adjust our investments in liquid assets, primarily cash, short-term investments and other assets that are widely traded in the secondary market, based on our ongoing assessment of expected loan demand, expected deposit flows, yields available on interest-earning deposits and securities and the objective of our asset/liability management program. In addition to liquid assets, we have other sources of liquidity available including, but not limited to, access to advances from the FHLB and borrowings from the FRB and our commercial bank lines of credit.
48
Table of Contents
The following table summarizes CFBank’s cash available from liquid assets and borrowing capacity at December 31, 2025 and 2024.
| December 31, 2025 | December 31, 2024 | ||||||
|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | |||||||
| Cash, unpledged securities and deposits in other financial institutions | $ | 273,349 | $ | 237,863 | |||
| Additional borrowing capacity at the FHLB | 184,374 | 186,303 | |||||
| Additional borrowing capacity at the FRB | 122,360 | 127,424 | |||||
| Unused commercial bank lines of credit | 65,000 | 65,000 | |||||
| Total | $ | 645,083 | $ | 616,590 |
Cash, unpledged securities and deposits in other financial institutions increased $35.4 million, or 14.8%, to $273.3 million at December 31, 2025, compared to $237.9 million at December 31, 2024. The increase was primarily attributed to an increase in deposits and an increase in FHLB borrowings and other debt, partially offset by an increase in net loans.
CFBank’s additional borrowing capacity with the FHLB decreased $1.9 million, or 1.0%, to $184.4 million at December 31, 2025, compared to $186.3 million at December 31, 2024.
CFBank’s additional borrowing capacity at the FRB decreased $5.1 million, or 4.0%, to $122.4 million at December 31, 2025 from $127.4 million at December 31, 2024. CFBank is eligible to participate in the FRB’s primary credit program, providing CFBank access to short-term funds at any time, for any reason, based on the collateral pledged.
CFBank’s borrowing capacity with both the FHLB and FRB may be negatively impacted by changes such as, but not limited to, further tightening of credit policies by the FHLB or FRB, deterioration in the credit performance of CFBank’s loan portfolio or CFBank’s financial performance, or a decrease in the balance of pledged collateral.
CFBank had $65.0 million of availability in unused lines of credit with two commercial banks at December 31, 2025 and December 31, 2024.
Deposits are obtained predominantly from the markets in which CFBank’s offices are located. We rely primarily on a willingness to pay market-competitive interest rates to attract and retain retail deposits. Accordingly, rates offered by competing financial institutions may affect our ability to attract and retain deposits. CFBank relies on competitive interest rates, customer service, and relationships with customers to retain deposits.
The Holding Company has more limited sources of liquidity than CFBank. In general, in addition to its existing liquid assets, sources of liquidity include funds raised in the securities markets through debt or equity offerings, funds borrowed from third party banks or other lenders, dividends received from CFBank or the sale of assets.
Management believes that the Holding Company had adequate funds and sources of liquidity at December 31, 2025 to meet its current and anticipated operating needs at this time. The Holding Company’s current cash requirements include operating expenses and interest on subordinated debentures and other debt. The Company may also pay dividends on its common stock, if and when declared by the Board of Directors.
Currently, annual debt service on the subordinated debentures underlying the Company’s trust preferred securities is approximately $385,000. Prior to July 1, 2023, the subordinated debentures had a variable rate of interest, which reset quarterly, equal to the three-month London Interbank Offered Rate (LIBOR) plus 2.85%. Effective July 1, 2023, the rate of interest on the subordinated debentures resets quarterly to the three-month Secured Overnight Financing Rate (SOFR) plus 3.112%, which was 6.80% at December 31, 2025.
Currently, the annual debt service on the Company’s $10 million of fixed-to-floating rate subordinated notes is approximately $875,000. The subordinated notes initially bore a fixed rate of 7.00% until December 2023, and now the interest rate resets quarterly to a rate equal to the current three-month SOFR plus 4.402%, which was 8.09% at December 31, 2025.
49
Table of Contents
The Holding Company has a credit facility with a third-party bank. Prior to April 30, 2025, the credit facility had a borrowing limit of $35 million with a revolving feature until May 21, 2024, at which time the outstanding balance was converted to a 10-year term note on a graduated 10-year amortization. Borrowings on the credit facility bore interest at a fixed rate of 3.85% until May 21, 2026, at which time the interest rate would convert to a floating rate equal to PRIME with a floor of 3.25%. Effective April 30, 2025, an additional $10 million revolving line of credit was added to the credit facility and the interest rate was amended to reset the fixed rate to 6.00% until May 21, 2026, at which time the rate will convert to a floating rate equal to PRIME. The $10 million revolving line of credit matures on April 30, 2027. The revolving line of credit provided an additional $10 million that was injected as additional Tier 1 capital into CFBank during the second quarter of 2025. At December 31, 2025, the Company had an outstanding balance, net of unamortized debt issuance costs, of $43.0 million on the facility.
The ability of the Holding Company to pay dividends on its common stock is dependent upon the amount of cash and liquidity available at the Holding Company level, as well as the receipt of dividends and other distributions from CFBank to the extent necessary to fund such dividends.
The Holding Company is a legal entity that is separate and distinct from CFBank, which has no obligation to make any dividends or other funds available for the payment of dividends by the Holding Company. Banking regulations limit the amount of dividends that can be paid to the Holding Company by CFBank without prior regulatory approval. Generally, financial institutions may pay dividends without prior regulatory approval as long as the dividend does not exceed the total of the current calendar year-to-date earnings plus any earnings from the previous two years not already paid out in dividends, and as long as the financial institution remains well capitalized after the dividend payment.
The Holding Company also is subject to various legal and regulatory policies and requirements impacting the Holding Company’s ability to pay dividends on its stock. In addition, the Holding Company’s ability to pay dividends on its stock is conditioned upon the payment, on a current basis, of quarterly interest payments on the subordinated debentures underlying the Company’s trust preferred securities. Finally, under the terms of the Company’s fixed-to-floating rate subordinated debt, the Holding Company’s ability to pay dividends on its stock is conditioned upon the Holding Company continuing to make required principal and interest payments, and not incurring an event of default, with respect to the subordinated debt.
Federal income tax laws provided deductions, totaling $2.3 million, for thrift bad debt reserves established before 1988. Accounting standards do not require a deferred tax liability to be recorded on this amount, which otherwise would have totaled $473,000 at year-end 2025. However, if CFBank were wholly or partially liquidated or otherwise ceases to be a bank, or if tax laws were to change, this amount would have to be recaptured and a tax liability recorded. Additionally, any distributions in excess of CFBank’s current or accumulated earnings and profits would reduce amounts allocated to its bad debt reserve and create a tax liability for CFBank.
Impact of Inflation
The financial statements and related data presented herein have been prepared in accordance with GAAP, which presently require us to measure financial position and results of operations primarily in terms of historical dollars. Changes in the relative value of money due to inflation are generally not considered. In our opinion, changes in interest rates affect our financial condition to a far greater degree than changes in the inflation rate. While interest rates are generally influenced by changes in the inflation rate, they do not move concurrently. Rather, interest rate volatility is based on changes in the expected rate of inflation, as well as changes in monetary and fiscal policy. A financial institution’s ability to be relatively unaffected by changes in interest rates is a good indicator of its ability to perform in a volatile economic environment. In an effort to protect performance from the effects of interest rate volatility, we review interest rate risk frequently and take steps to minimize detrimental effects on profitability.
MD&A history
Prior-year 10-K MD&A spans are extracted from SEC filings with the same bounded parser used for the latest filing. The latest 10-K appears above; prior years are below.
FY 2024 10-K MD&A
SEC filing source: 0001070680-25-000010.
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations
FORWARD LOOKING STATEMENTS
Statements in this Form 10-K that are not statements of historical fact are forward-looking statements which are made in good faith by us. Forward-looking statements include, but are not limited to: (1) projections of revenues, income or loss, earnings or loss per share of common stock, capital structure and other financial items; (2) plans and objectives of the management or Boards of Directors of Holding Company or CFBank; (3) statements regarding future events, actions or economic performance; and (4) statements of assumptions underlying such statements. Words such as "estimate," "strategy," "may," "believe," "anticipate," "expect," "predict," "will," "intend," "plan," "targeted," and the negative of these terms, or similar expressions, are intended to identify forward-looking statements, but are not the exclusive means of identifying such statements. Various risks and uncertainties may cause actual results to differ materially from those indicated by our forward-looking statements, including, without limitation, those risks set forth in the section captioned “RISK FACTORS” in Part I, Item 1A of this Form 10-K.
Forward-looking statements are not guarantees of performance or results. A forward-looking statement may include a statement of the assumptions or bases underlying the forward-looking statement. We believe that we have chosen these assumptions or bases in good faith and that they are reasonable. We caution you, however, that assumptions or bases almost always vary from actual results, and the differences between assumptions or bases and actual results can be material. The forward-looking statements included in this Form 10-K speak only as of the date hereof. We undertake no obligation to publicly release revisions to any forward-looking statements to reflect events or circumstances after the date of such statements, except to the extent required by law.
CONDENSED CONSOLIDATED FINANCIAL DATA
The following information is derived from and should be read in conjunction with our audited Consolidated Financial Statements, the related Notes and Management’s Discussion and Analysis of Financial Condition and Results of Operations in Item 7 of this Form 10-K.
| At December 31, | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2022 | 2021 | 2020 | ||||||||||
| (Dollars in thousands) | ||||||||||||||
| Selected Financial Condition Data: | ||||||||||||||
| Total assets | $ | 2,065,523 | $ | 2,058,615 | $ | 1,820,174 | $ | 1,495,589 | $ | 1,476,995 | ||||
| Cash and cash equivalents | 235,272 | 261,595 | 151,787 | 166,591 | 221,594 | |||||||||
| Securities available for sale | 8,683 | 8,092 | 10,442 | 16,347 | 8,701 | |||||||||
| Equity securities | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | |||||||||
| Loans held for sale | 2,623 | 1,849 | 580 | 27,988 | 283,165 | |||||||||
| Loans and leases, net (1) | 1,722,019 | 1,694,133 | 1,572,255 | 1,214,149 | 895,344 | |||||||||
| Allowance for credit losses on loans and leases | 17,474 | 16,865 | 16,062 | 15,508 | 17,022 | |||||||||
| Nonperforming assets | 15,047 | 5,722 | 761 | 997 | 695 | |||||||||
| Foreclosed assets | - | - | - | - | - | |||||||||
| Deposits | 1,755,795 | 1,744,057 | 1,527,922 | 1,246,352 | 1,113,070 | |||||||||
| FHLB advances and other debt | 92,680 | 109,995 | 109,461 | 89,727 | 214,426 | |||||||||
| Subordinated debentures | 15,000 | 14,961 | 14,922 | 14,883 | 14,844 | |||||||||
| Total stockholders' equity | 168,437 | 155,374 | 139,248 | 125,330 | 110,210 |
| For the year ended December 31, | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2022 | 2021 | 2020 | ||||||||||
| (Dollars in thousands) | ||||||||||||||
| Summary of Operations: | ||||||||||||||
| Total interest income | $ | 118,389 | $ | 108,279 | $ | 67,764 | $ | 52,348 | $ | 42,386 | ||||
| Total interest expense | 71,745 | 60,639 | 18,974 | 10,309 | 14,578 | |||||||||
| Net interest income | 46,644 | 47,640 | 48,790 | 42,039 | 27,808 | |||||||||
| Provision for loan and lease losses | 6,737 | 2,317 | 787 | (1,600) | 10,915 | |||||||||
| Net interest income after provision for loan and lease losses | 39,907 | 45,323 | 48,003 | 43,639 | 16,893 | |||||||||
| Noninterest income: | ||||||||||||||
| Net gain on sale of loans | 681 | 185 | 1,009 | 7,359 | 58,366 | |||||||||
| Other | 4,494 | 3,846 | 2,201 | 4,281 | 1,627 | |||||||||
| Total noninterest income | 5,175 | 4,031 | 3,210 | 11,640 | 59,993 | |||||||||
| Noninterest expense | 28,938 | 28,369 | 28,621 | 32,461 | 40,603 | |||||||||
| Income before income taxes | 16,144 | 20,985 | 22,592 | 22,818 | 36,283 | |||||||||
| Income tax expense | 2,757 | 4,048 | 4,428 | 4,365 | 6,675 | |||||||||
| Net income | $ | 13,387 | $ | 16,937 | $ | 18,164 | $ | 18,453 | $ | 29,608 |
38
Table of Contents
| At or for the year ended December 31, | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2022 | 2021 | 2020 | ||||||||||
| (Dollars in thousands) | ||||||||||||||
| Selected Financial Ratios and Other Data: | ||||||||||||||
| Performance Ratios (2) | ||||||||||||||
| Return on average assets | 0.67% | 0.88% | 1.11% | 1.26% | 2.59% | |||||||||
| Return on average equity | 8.29% | 11.46% | 13.69% | 15.58% | 32.04% | |||||||||
| Average yield on interest-earning assets (3) | 6.17% | 5.89% | 4.37% | 3.79% | 3.89% | |||||||||
| Average rate paid on interest-bearing liabilities | 4.54% | 3.99% | 1.55% | 0.95% | 1.64% | |||||||||
| Average interest rate spread (4) | 1.63% | 1.90% | 2.82% | 2.84% | 2.25% | |||||||||
| Net interest margin, fully taxable equivalent (5) | 2.43% | 2.59% | 3.15% | 3.04% | 2.55% | |||||||||
| Average interest-earning assets to interest bearing liabilities | 121.33% | 120.70% | 126.74% | 127.13% | 122.64% | |||||||||
| Efficiency ratio (6) | 55.84% | 54.90% | 55.04% | 60.47% | 46.24% | |||||||||
| Noninterest expenses to average assets | 1.44% | 1.47% | 1.76% | 2.22% | 3.55% | |||||||||
| Common stock dividend payout ratio | 12.14% | 8.75% | 6.47% | 4.69% | 0.67% | |||||||||
| Capital Ratios: (2) | ||||||||||||||
| Equity to total assets at end of period | 8.15% | 7.55% | 7.65% | 8.38% | 7.46% | |||||||||
| Average equity to average assets | 8.03% | 7.66% | 8.14% | 8.11% | 8.07% | |||||||||
| Tier 1 (core) capital to adjusted total assets (Leverage ratio) (7) | 10.33% | 9.76% | 9.89% | 11.29% | 9.74% | |||||||||
| Total capital to risk weighted assets (7) | 13.60% | 13.30% | 12.74% | 14.02% | 14.31% | |||||||||
| Tier 1 (core) capital to risk weighted assets (7) | 12.45% | 12.17% | 11.65% | 12.77% | 13.05% | |||||||||
| Common equity tier 1 capital to risk weighted assets (7) | 12.45% | 12.17% | 11.65% | 12.77% | 13.05% | |||||||||
| Asset Quality Ratios: (2) | ||||||||||||||
| Nonperforming loans to total loans (8) | 0.87% | 0.33% | 0.05% | 0.08% | 0.08% | |||||||||
| Nonperforming assets to total assets (9) | 0.71% | 0.28% | 0.04% | 0.07% | 0.05% | |||||||||
| Allowance for credit losses on loans and leases to total loans | 1.00% | 0.99% | 1.01% | 1.26% | 1.87% | |||||||||
| Allowance for credit losses on loan and leases to nonperforming loans (8) | 116.13% | 294.74% | 2110.64% | 1555.47% | 2449.21% | |||||||||
| Net charge-offs (recoveries) to average loans | 0.32% | 0.04% | 0.02% | (0.01%) | 13.00% | |||||||||
| Per Share Data: | ||||||||||||||
| Basic earnings per common share | $ | 2.08 | $ | 2.64 | $ | 2.84 | $ | 2.84 | $ | 4.53 | ||||
| Diluted earnings per common share | 2.06 | 2.63 | 2.78 | 2.77 | 4.47 | |||||||||
| Dividends declared per common share | 0.25 | 0.23 | 0.18 | 0.13 | - | |||||||||
| Tangible book value per common share at end of period | 25.51 | 23.74 | 21.43 | 19.28 | 16.79 |
| (1) | Loans and leases, net represents the recorded investment in loans net of the allowance for credit losses on loans and leases (ACL – Loans). | |
|---|---|---|
| (2) | Asset quality ratios and capital ratios are end-of-period ratios. All other ratios are based on average monthly balances during the indicated periods. | |
| (3) | Calculations of yield are presented on a taxable equivalent basis using the federal income tax rate of 21%. | |
| (4) | The average interest rate spread represents the difference between the weighted average yield on average interest-earning assets and the weighted average cost of average interest-bearing liabilities. | |
| (5) | The net interest margin represents net interest income as a percent of average interest-earning assets. | |
| (6) | The efficiency ratio equals noninterest expense (excluding amortization of intangibles and foreclosed asset write-downs) divided by net interest income plus noninterest income (excluding gains or losses on securities transactions). | |
| (7) | Regulatory capital ratios of CFBank. | |
| (8) | Nonperforming loans consist of nonaccrual loans and other loans 90 days or more past due. | |
| (9) | Nonperforming assets consist of nonperforming loans and foreclosed assets. | |
| n/m - not meaningful |
39
Table of Contents
Business Overview
The Holding Company is a financial holding company that owns 100% of the stock of CFBank, which was formed in Ohio in 1892 and converted from a federal savings association to a national bank on December 1, 2016. Prior to December 1, 2016, the Holding Company was a registered savings and loan holding company. Effective as of December 1, 2016 and in conjunction with the conversion of CFBank to a national bank, the Holding Company became a registered bank holding company and elected financial holding company status with the FRB. Effective as of July 27, 2020, the Company changed its name from Central Federal Corporation to CF Bankshares Inc.
CFBank focuses on serving the financial needs of closely held businesses and entrepreneurs, by providing comprehensive Commercial, Retail, and Mortgage Lending services presence. In all regional markets, CFBank provides commercial loans and equipment leases, commercial and residential real estate loans and treasury management depository services, residential mortgage lending, and full-service commercial and retail banking services and products. CFBank seeks to differentiate itself from its competitors by providing individualized service coupled with direct customer access to decision-makers, and ease of doing business. We believe that CFBank matches the sophistication of much larger banks, without the bureaucracy. CFBank also offers its clients the convenience of online banking, mobile banking and remote deposit capabilities.
Most of our deposits and loans come from our market area. Our principal market area for deposits and loans includes the following counties in Ohio and Indiana: Franklin County, Ohio through our offices in Columbus, Ohio; Delaware County, Ohio through our Polaris office in Columbus, Ohio; Cuyahoga County, Ohio through our office in Orange Village, Ohio and our Ohio City office in Cleveland, Ohio; Summit County, Ohio through our office in Fairlawn, Ohio; Hamilton County, Ohio through our offices in Blue Ash, Ohio and our Red Bank office in Cincinnati, Ohio; and Marion County, Indiana through our office in Indianapolis. Because of CFBank’s concentration of business activities in Ohio, the Company’s financial condition and results of operations depend in large part upon economic conditions in Ohio.
CECL Implementation. In June 2016, the FASB issued Accounting Standards Update (“ASU”) No. 2016-13 “Financial Instruments – Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments.” This ASU requires a new Current Expected Credit Losses (“CECL”) methodology that replaced the previous "incurred loss" model for measuring credit losses, which encompassed allowances for current known and inherent losses within the portfolio. CECL provides for an "expected loss" model for measuring credit losses, which encompasses allowances for losses expected to be incurred over the life of the portfolio. The CECL model requires the measurement of 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 now use forward-looking information to better inform their credit loss estimates. Many of the loss estimation techniques applied historically are still permitted, although the inputs to those techniques reflect the full amount of expected credit losses. Organizations continue to use judgment to determine which loss estimation method is appropriate for their circumstances. ASU 2016-13 requires enhanced disclosures to help investors and other financial statement users better understand significant estimates and judgments used in estimating credit losses, as well as the credit quality and underwriting standards of an organization’s portfolio. These disclosures include qualitative and quantitative requirements that provide additional information about the amounts recorded in the financial statements. In addition, ASU 2016-13 amended the accounting for credit losses on available-for-sale debt securities and purchased financial assets with credit deterioration. ASU 2016-13 was effective for the Company on January 1, 2023.
The CECL methodology required under ASU 2016-13 applies to loans held for investment, held to maturity debt securities, and off balance-sheet credit exposures. The ASU allows for several different methods of computing the allowance for credit losses. Based on its analysis of observable data, the Company concluded the average charge-off method to be the most appropriate and statistically relevant. A lookback to March 31, 2000 was utilized as the historical loss period due to its inclusion of several economic cycles and relevance to real estate secured assets.
The expected loss estimate is made up of a historical lookback of actual losses applied over the life of the loan portfolio and adjusted for qualitative factors and forecasted losses based on economic and forward-looking data applied over a reasonable and supportable forecast period.
The impact of the Company’s adoption of ASU 2016-13 effective January 1, 2023 was a one-time cumulative-effect adjustment increasing our reserves for loans and unfunded commitments by $49,000.
The qualitative impact of the accounting standard is still directed by many of the same factors that impacted the previous methodology for computing the allowance for loan and lease losses (ALLL) including, but not limited to, economic conditions, quality and experience of staff, changes in the value of collateral, concentrations of credit in loan types or industries and changes to lending policies. In addition to this, the Company also uses reasonable and supportable forecasts. Examples of this are regression analyses of data from the Federal Open Market Committee quarterly economic projections for change in real GDP and of national unemployment.
40
Table of Contents
Critical Accounting Policies and Estimates
We follow financial accounting and reporting policies that are in accordance with GAAP and conform to general practices within the banking industry. These policies are presented in Note 1 to our Consolidated Financial Statements. Some of these accounting policies are considered to be critical accounting policies, which are those policies that are both most important to the portrayal of the Company’s financial condition and results of operations, and require management’s most difficult, subjective or complex judgments, often as a result of the need to make estimates about the effect of matters that are inherently uncertain. Application of assumptions different than those used by management could result in material changes in our financial condition or results of operations. These policies, current assumptions and estimates utilized, and the related disclosure of this process, are determined by management and routinely reviewed with the Audit Committee of the Board of Directors. We believe that the judgments, estimates and assumptions used in the preparation of the Consolidated Financial Statements were appropriate given the factual circumstances at the time.
We have identified the following accounting policy that it is the critical accounting policy, and an understanding of this policy is necessary to understand our financial statements. The following discussion details the critical accounting policy and the nature of the estimates made by management.
Determination of the allowance for credit losses on loans (ACL – Loans) . The ACL - Loans represents the Company's best estimate of current expected credit losses (CECL) on loans and leases using relevant available information, from internal and external sources, related to past events, current conditions, and reasonable and supportable forecasts. Historical credit loss experience provides the basis for the estimation of expected credit losses. The CECL calculation is performed and evaluated quarterly and losses are estimated over the expected life of the loan. The level of the ACL - Loans is believed to be adequate to absorb all expected future losses inherent in the loan portfolio at the measurement date.
In calculating the ACL - Loans, the loan portfolio was pooled into loan segments with similar risk characteristics. Common characteristics include the type or purpose of the loan, underlying collateral and historical/expected credit loss patterns. In developing the loan segments, the Company analyzed the degree of correlation in how loans within each portfolio respond when subjected to varying economic conditions and scenarios as well as other portfolio stress factors.
The expected credit losses are measured over the life of each loan segment utilizing the average charge-off methodology combined with economic forecast models to estimate the current expected credit loss inherent in the loan portfolio. This approach is also leveraged to estimate the expected credit losses associated with unfunded loan commitments incorporating expected utilization rates.
The Company sub-segmented certain commercial portfolios by risk level where appropriate. The Company utilized a one-year reasonable and supportable economic forecast period.
The Company qualitatively adjusts model results for risk factors that are not inherently considered in the historical losses, but are nonetheless relevant in assessing the expected credit losses within the loan portfolio. These adjustments may increase or decrease the estimate of expected credit losses based upon the assessed level of risk for each qualitative factor. The various risks that may be considered in making qualitative adjustments include, among other things, the impact of (i) changes in economic conditions, (ii) changes in the nature and volume of the loan portfolio, (iii) changes in the existence, growth and effect of any concentrations in credit, (iv) changes in lending policies and procedures, including changes in underwriting standards and practices for collections, write-offs, and recoveries, (v) changes in the quality of the credit review function, (vi) changes in the experience, ability and depth of lending management and staff, (vii) changes in the volume and severity of past due and adversely classified loans and the volume of non-accrual loans, (viii) changes in the value of underlying collateral for collateral-dependent loans, and (ix) other environmental factors such as regulatory, legal and technological considerations, as well as competition.
In some cases, management may determine that an individual loan exhibits unique risk characteristics which differentiate the loan from other loans within the loan segments. In such cases, the loans are evaluated for expected credit losses on an individual basis and excluded from the collective evaluation. Specific reserve allocations of the allowance for credit losses are determined by analyzing the borrower's ability to repay amounts owed, collateral deficiencies, the relative risk grade of the loan and economic conditions affecting the borrower's industry, among other things. A loan is considered to be collateral dependent when, based upon management's assessment, the borrower is experiencing financial difficulty and repayment is expected to be provided substantially through the operation or sale of the collateral. In such cases, expected credit losses are based on the fair value of the collateral at the measurement date, adjusted for estimated selling costs if satisfaction of the loan depends on the sale of the collateral. The fair value of collateral supporting collateral dependent loans is evaluated on a quarterly basis. Based on the variables involved and the fact that management must make judgments about outcomes that are inherently uncertain, the determination of the ACL - Loans is considered to be a critical accounting policy. Additional information regarding this policy is included in the section titled “Financial Condition - Allowance for Credit Losses on Loans” and in Notes 1, 4 and 6 in the accompanying Notes to Consolidated Financial Statements.
41
Table of Contents
General
Our net income is dependent primarily on net interest income, which is the difference between the interest income earned on loans and securities and our cost of funds, consisting of interest paid on deposits and borrowed funds. Net interest income is affected by regulatory, economic and competitive factors that influence interest rates, loan demand, the level of nonperforming assets and deposit flows.
Net income is also affected by, among other things, provisions for loan and lease losses, loan fee income, service charges, gains on loan sales, operating expenses, and taxes. Operating expenses principally consist of employee compensation and benefits, occupancy, advertising and marketing, data processing, professional fees, FDIC insurance premiums and other general and administrative expenses. Our results of operations are significantly affected by general economic and competitive conditions, changes in market interest rates and real estate values, government policies and actions of regulatory authorities. Our regulators have extensive discretion in their supervisory and enforcement activities, including the authority to impose restrictions on our operations, to classify our assets and to require us to increase the level of our allowance for credit losses. Any change in such regulation and oversight, whether in the form of regulatory policy, regulations, legislation or supervisory action, may have a material impact on our business, financial condition, results of operations and/or cash flows.
Management’s discussion and analysis represents a review of our consolidated financial condition and results of operations for the periods presented. This review should be read in conjunction with our Consolidated Financial Statements and related Notes.
Financial Condition
General. Assets totaled $2.1 billion at December 31, 2024 and increased $6.9 million, or 0.3%, from $2.1 billion at December 31, 2023. The increase was primarily due to a $27.9 million increase in net loan balances, partially offset by a $26.3 million decrease in cash and cash equivalents.
Cash and cash equivalents. Cash and cash equivalents totaled $235.3 million at December 31, 2024, and decreased $26.3 million, or 10.1%, from $261.6 million at December 31, 2023. The decrease in cash and cash equivalents was primarily attributed to an increase in net loan balances.
Securities. Securities available for sale totaled $8.7 million at December 31, 2024, and increased $591,000, or 7.3%, compared to $8.1 million at December 31, 2023. The increase was primarily due to the purchase of new securities, partially offset by principal maturities. Equity securities totaled $5.0 million at both December 31, 2024 and December 31, 2023.
Loans held for sale. Loans held for sale totaled $2.6 million at December 31, 2024 and increased $774,000, or 41.9%, from $1.8 million at December 31, 2023.
Loans and Leases. Net loans and leases totaled $1.7 billion at December 31, 2024 and increased $27.9 million, or 1.6%, from $1.7 billion at December 31, 2023. The increase in net loans and leases from December 31, 2023, was primarily due to a $27.0 million increase in commercial real estate loan balances, a $19.7 million increase in multi-family loan balances, an $11.4 million increase in construction loan balances, and a $3.6 million increase in home equity lines of credit, partially offset by a $21.1 million decrease in commercial and industrial (C&I) loan balances, and a $12.7 million decrease in single-family residential loan balances. The increases in the aforementioned loan balances were primarily related to increased sales activity and new relationships.
Allowance for Credit Losses on Loans (ACL – Loans). The ACL – Loans totaled $17.5 million at December 31, 2024, and increased $609,000, or 3.6%, from $16.9 million at December 31, 2023. The increase in the ACL - Loans is due to $6.1 million in loan provision expense, partially offset by $5.5 million in net charge-offs during the year ended December 31, 2024. The ratio of the ACL - Loans to total loans was 1.00% at December 31, 2024, compared to 0.99% at December 31, 2023.
The ACL - Loans is a valuation account that is deducted from the loans' amortized cost basis to present the net amount expected to be collected on loans over the contractual term. Loans are charged off against the allowance when the uncollectibility of the loan is confirmed. Expected recoveries do not exceed the aggregate of amounts previously charged off and expected to be charged off. Adjustments to the ACL- Loans are reported in the income statement as a component of provision for credit loss. The Company has made the accounting policy election to exclude accrued interest receivable on loans from the estimate of credit losses. Further information regarding the policies and methodology used to estimate the ACL - Loans is detailed in the accompanying notes to the Consolidated Financial Statements included in this Form 10-K.
Individually evaluated loans totaled $12.8 million at December 31, 2024, and increased $9.3 million, or 268.6%, from $3.5 million at December 31, 2023. The increase was primarily due to newly identified commercial loans during 2024 totaling $12.7 million, partially offset by charge-offs and principal payments. The amount of the ACL - Loans specifically calculated for individually evaluated loans totaled $2.3 million at December 31, 2024 and $697,000 at December 31, 2023.
42
Table of Contents
The reserve on individually evaluated loans is based on management’s estimate of the present value of estimated future cash flows using the loan’s effective rate or the fair value of collateral, if repayment is expected solely from the collateral. On at least a quarterly basis, management reviews each individually evaluated loan to determine whether it should have a reserve or partial charge-off. Management relies on appraisals or internal evaluations to help make this determination. Determination of whether to use an updated appraisal or internal evaluation is based on factors including, but not limited to, the age of the loan and the most recent appraisal, condition of the property and whether we expect the collateral to go through the foreclosure or liquidation process. Management considers the need for a downward adjustment to the valuation based on current market conditions and on management’s analysis, judgment and experience. The amount ultimately charged-off for these loans may be different from the reserve, as the ultimate liquidation of the collateral and/or projected cash flows may be different from management’s estimates.
Nonperforming loans, which are nonaccrual loans and loans at least 90 days past due but still accruing interest, totaled $15.0 million at December 31, 2024, and increased $9.3 million from $5.7 million at December 31, 2023. The increase in nonaccrual loans was primarily driven by three commercial loans, totaling $11.3 million, one commercial equipment lease, totaling $85,000, and three single-family residential loans, totaling $1.1 million, becoming nonaccrual during the year ended December 31, 2024, partially offset by paydowns and approximately $3.5 million in charges-offs on loans that were in nonaccrual at December 31, 2023. The ratio of nonperforming loans to total loans was 0.87% at December 31, 2024 compared to 0.33% at December 31, 2023.
The following table presents information regarding the number and balance of nonperforming loans at December 31, 2024 and December 31, 2023.
| December 31, 2024 | December 31, 2023 | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| # of loans | Balance | # of loans | Balance | ||||||
| (dollars in thousands) | |||||||||
| Commercial | 7 | $ | 13,204 | 7 | $ | 5,048 | |||
| Single-family residential real estate | 4 | 1,649 | 3 | 627 | |||||
| Commercial real estate | 1 | 181 | - | - | |||||
| Home equity lines of credit | 1 | 13 | 1 | 17 | |||||
| Other Consumer | - | - | 1 | 30 | |||||
| Total | 13 | $ | 15,047 | 12 | $ | 5,722 |
During the year ended December 31, 2024, the Company modified one commercial loan, with an amortized cost basis of $4.3 million at December 31, 2024, where the borrower was experiencing financial difficulty. The loan was modified to defer principal and interest payments, increase the interest rate, extend the maturity date and institute a minimum EBITDA covenant. During the year ended December 31, 2023, the Company modified one commercial loan, totaling $2.9 million, where the borrower was experiencing financial difficulty. The loan was modified to defer principal and interest payments for up to one year. For any period where the payments are deferred, the note will accrue at a higher rate of interest.
We have incorporated the regulatory asset classifications as a part of our credit monitoring and internal loan risk rating system. In accordance with regulations, problem loans are classified as special mention, substandard, doubtful or loss, and the classifications are subject to review by the regulators. Assets designated as special mention are considered criticized assets. Assets designated as substandard, doubtful or loss are considered classified assets. See Note 4 in the accompanying Notes to Consolidated Financial Statements included in this Form 10-K for additional information regarding the regulatory asset classifications.
The level of total criticized and classified loans increased by $19.9 million, or 151.2%, during the year ended December 31, 2024. Loans designated as special mention increased $14.4 million, or 352.8%, and totaled $18.5 million at December 31, 2024, compared to $4.1 million at December 31, 2023. Loans classified as substandard increased $5.6 million and totaled $14.2 million at December 31, 2024, compared to $8.6 million at December 31, 2023. Loans designated as doubtful declined $63,000 and totaled $385,000 at December 31, 2024, compared to $448,000 and December 31, 2023. See Note 4 in the accompanying Notes to Consolidated Financial Statements included in this Form 10-K for additional information regarding risk classification of loans.
In addition to credit monitoring through our internal loan risk rating system, we also monitor past due information for all loan segments. Loans that are not rated under our internal credit rating system include groups of homogenous loans, such as single-family residential real estate loans and consumer loans. The primary credit indicator for these groups of homogenous loans is past due information.
Total past due loans increased $10.1 million and totaled $12.1 million at December 31, 2024, compared to $2.0 million at December 31, 2023. Past due loans totaled 0.7% of the loan portfolio at December 31, 2024, compared to 0.1% at December 31, 2023. See Note 4 in the accompanying Notes to Consolidated Financial Statements for additional information regarding loan delinquencies.
43
Table of Contents
All lending activity involves risk of loss. Certain types of loans, such as option adjustable-rate mortgage (“ARM”) products, junior lien mortgages, high loan-to-value ratio mortgages, interest only loans, subprime loans and loans with initial teaser rates, can have a greater risk of non-collection than other loans. CFBank has not engaged in subprime lending or used option ARM products.
Loans that contain interest-only payments may present a higher risk than those loans with an amortizing payment that includes periodic principal reductions. Interest only loans are primarily commercial lines of credit secured by business assets and inventory, and consumer home equity lines of credit secured by the borrower’s primary residence. Due to the fluctuations in business assets and inventory of our commercial borrowers, CFBank has increased risk due to a potential decline in collateral values without a corresponding decrease in the outstanding principal. Interest only commercial lines of credit totaled $131.2 million, or 31.3% of CFBank’s commercial portfolio at December 31, 2024, compared to $147.5 million, or 33.5%, at December 31, 2023. Interest only home equity lines of credit totaled $38.8 million, or 98.1% of the total home equity lines of credit, at December 31, 2024 compared to $33.6 million, or 93.4%, at December 31, 2023.
We believe the ACL - Loans is adequate to absorb current expected credit losses in the loan portfolio as of December 31, 2024; however, future additions to the allowance may be necessary based on factors including, but not limited to, deterioration in client business performance, recessionary economic conditions, declines in borrowers’ cash flows and market conditions which result in lower real estate values. Additionally, various regulatory agencies, as an integral part of their examination process, periodically review the ACL - Loans. Such agencies may require additional provisions for loan losses based on judgments and estimates that differ from those used by management, or on information available at the time of their review. Management continues to diligently monitor credit quality in the existing portfolio and analyze potential loan opportunities carefully in order to manage credit risk. An increase in loan losses could occur if economic conditions and factors which affect credit quality, real estate values and general business conditions worsen or do not improve.
Foreclosed assets. There were no foreclosed assets at December 31, 2024 or December 31, 2023. The level of foreclosed assets and charges to foreclosed assets expense may change in the future in connection with workout efforts related to foreclosed assets, nonperforming loans and other loans with credit issues.
Premises and equipment. Premises and equipment, net, totaled $3.5 million at December 31, 2024, and decreased $276,000, or 7.2%, from $3.8 million at December 31, 2023. See Note 8 in the accompanying Notes to Consolidated Financial Statements for additional information.
Deposits. Deposits totaled $1.76 billion at December 31, 2024, an increase of $11.7 million, or 0.7%, from $1.74 billion at December 31, 2023. The increase was primarily due to a $37.8 million increase in noninterest-bearing account balances, partially offset by a $26.0 million decrease in interest-bearing account balances. The decrease in interest-bearing account balances when compared to December 31, 2023, included a $19.6 million reduction in brokered deposits.
At December 31, 2024, approximately 29.8% of our deposit balances exceeded the FDIC insurance limit of $250,000, as compared to approximately 29.2% at December 31, 2023.
CFBank is a participant in the Certificate of Deposit Account Registry Service® (CDARS) and Insured Cash Sweep (ICS) programs offered through IntraFi Network. IntraFi works with a network of banks to offer products that can provide FDIC insurance coverage in excess of $250,000 through these innovative products. Brokered deposits, including CDARS and ICS deposits that qualify as brokered, totaled $420.8 million at December 31, 2024, and decreased $19.6 million, or 4.4%, from $440.4 million at December 31, 2023. Customer balances in the CDARS reciprocal and ICS reciprocal programs, which do not qualify as brokered, totaled $271.7 million at December 31, 2024 and increased $33.9 million, or 14.3%, from $237.8 million at December 31, 2023.
FHLB advances and other debt. FHLB advances and other debt totaled $92.7 million at December 31, 2024, a decrease of $17.3 million when compared to $110.0 million at December 31, 2023. The decrease was primarily due an $18.5 million decrease in FHLB fixed rate advances.
The Holding Company has a $35.0 million credit facility. The credit facility was revolving until May 21, 2024, at which time the outstanding balance was converted to a 10-year term note on a graduated 10-year amortization. Borrowings on the credit facility bear interest at a fixed rate of 3.85% until May 21, 2026, and the interest rate then converts to a floating rate equal to PRIME with a floor of 3.25%. As of December 31, 2024, the Company had an outstanding balance, net of unamortized debt issuance costs, of $34.7 million on the facility.
At December 31, 2024 and 2023, CFBank had availability in unused lines of credit at two commercial banks in the amounts of $50.0 million and $15.0 million, respectively. There were no outstanding borrowings on either line at December 31, 2024 or December 31, 2023.
44
Table of Contents
Subordinated debentures Subordinated debentures totaled $15.0 million at December 31, 2024 and $15.0 million at December 31, 2023. In December 2018, the Holding Company entered into subordinated note purchase agreements with certain qualified institutional buyers and completed a private placement of $10.0 million of fixed-to-floating rate subordinated notes, resulting in net proceeds of $9,612,000 after deducting unamortized debt issuance costs of approximately $388,000. In 2003, the Holding Company issued subordinated debentures in exchange for the proceeds of a $5.0 million trust preferred securities offering issued by a trust formed by the Holding Company. The terms of the subordinated debentures allow for the Holding Company to defer interest payments for a period not to exceed five years. Interest payments on the subordinated debentures were current at December 31, 2024 and December 31, 2023. See Note 11 in the accompanying Notes to Consolidated Financial Statements for additional information.
Stockholders’ equity. Stockholders’ equity totaled $168.4 million at December 31, 2024, an increase of $13.0 million, or 8.4%, from $155.4 million at December 31, 2023. The increase in total stockholders’ equity was primarily attributed to net income, partially offset by $1.6 million in dividend payments.
Management continues to proactively monitor capital levels and ratios in its on-going capital planning process. CFBank has leveraged its capital to support balance sheet growth and drive increased net interest income. Management remains focused on growing capital though improving results from operations; however, should the need arise, CFBank has additional sources of capital and alternatives it could utilize as further discussed in the “Liquidity and Capital Resources” section below.
Comparison of Results of Operations for 2024 and 2023
General. Net income for the year ended December 31, 2024 totaled $13.4 million (or $2.06 per diluted common share) and decreased $3.5 million, or 21.0%, compared to net income of $16.9 million (or $2.63 per diluted common share) for the year ended December 31, 2023. The decrease in net income was primarily due to an increase in provision expense, a decrease in net interest income and an increase in noninterest expense, which was partially offset by an increase in noninterest interest.
Net interest income. Net interest income is a significant component of net income, and consists of the difference between interest income generated on interest-earning assets and interest expense incurred on interest-bearing liabilities. Net interest income is primarily affected by the volumes, interest rates and composition of interest-earning assets and interest-bearing liabilities. The tables below titled “Average Balances, Interest Rates and Yields” and “Rate/Volume Analysis of Net Interest Income” provide important information on factors impacting net interest income and should be read in conjunction with this discussion of net interest income.
Net interest income totaled $46.6 million for the year ended December 31, 2024 and decreased $996,000, or 2.1%, compared to net interest income of $47.6 million for the year ended December 31, 2023. The decrease in net interest income was primarily due to a $11.1 million, or 18.3%, increase in interest expense, partially offset by a $10.1 million, or 9.3%, increase in interest income. The increase in interest expense was attributed to a 55bps increase in the average cost of funds on interest-bearing liabilities, coupled with a $57.5 million, or 3.8%, increase in average interest-bearing liabilities. The increase in interest income was primarily attributed to a 28bps increase in the average yield on interest-earning assets, coupled with a $79.3 million, or 4.3%, increase in average interest-earning assets outstanding. The net interest margin of 2.43% for the year ended December 31, 2024 decreased 16bps compared to the net interest margin of 2.59% for the year ended December 31, 2023.
Interest income totaled $118.4 million for the twelve months ended December 31, 2024, and increased $10.1 million, or 9.3%, compared to $108.3 million for the twelve months ended December 31, 2023. The increase in interest income was primarily attributed to a 31bps increase in the average yield on loans and leases and loans held for sale, coupled with a $67.3 million, or 4.1%, increase in average loans and leases and loans held for sale.
Interest expense totaled $71.7 million for the twelve months ended December 31, 2024, and increased $11.1 million, or 18.3%, compared to $60.6 million for the twelve months ended December 31, 2023. The increase in interest expense was primarily attributed to a 58bps increase in the average rate of interest-bearing deposits, coupled with a $58.1 million, or 4.2%, increase in average interest-bearing deposits.
45
Table of Contents
Provision for credit losses. The provision for credit losses expense for the year ended December 31, 2024 was $6.7 million, and increased $4.4 million, or 190.8%, compared to $2.3 million for the year ended December 31, 2023. Net charge-offs for the year ended December 31, 2024 totaled $5.5 million, compared to net charge-offs of $646,000 for the year ended December 31, 2023.
The following table presents information regarding net charge-offs (recoveries) for 2024 and 2023.
| 2024 | 2023 | ||||
|---|---|---|---|---|---|
| (Dollars in thousands) | Net charge-offs (recoveries) | ||||
| Commercial | $ | 5,232 | $ | 690 | |
| Single-family residential real estate | (28) | (40) | |||
| Home equity lines of credit | (6) | (4) | |||
| Other consumer loans | 280 | - | |||
| Total | $ | 5,478 | $ | 646 |
See the section above titled “Financial Condition – Allowance for Credit Losses on Loans” for additional information.
Noninterest income. Noninterest income for the year ended December 31, 2024 totaled $5.2 million and increased $1.2 million, or 28.4%, compared to $4.0 million for the year ended December 31, 2023. The increase was primarily due to a $939,000, or 60.0%, increase in service charges on deposit accounts.
Noninterest expense. Noninterest expense for the year ended December 31, 2024 totaled $28.9 million and increased $569,000, or 2.0%, compared to $28.4 million for the year ended December 31, 2023. The increase in noninterest expense during the year ended December 31, 2024 was primarily due to a $781,000 increase in loan expense.
Income taxes. Income tax expense was $2.8 million for the year ended December 31, 2024, a decrease of $1.2 million, compared to $4.0 million for the year ended December 31, 2023. The effective tax rate for the year ended December 31, 2024 was approximately 17.1%, as compared to approximately 19.3% for the year ended December 31, 2023. The reduction in the effective tax rate for the year ended December 31, 2024 was a result of a decrease in pre-tax net income combined with an increase in the benefits received from tax-credit investments and tax exempt income.
Our deferred tax assets are composed of U.S. net operating losses (“NOLs”), and other temporary book to tax differences. When determining the amount of deferred tax assets that are more-likely-than-not to be realized, and therefore recorded as a benefit, the Company conducts a regular assessment of all available information. This information includes, but is not limited to, taxable income in prior periods, projected future income and projected future reversals of deferred tax items. Based on these criteria, the Company determined as of December 31, 2024 that no valuation allowance was required against the net deferred tax asset.
The Company records income tax expense based on the federal statutory rate adjusted for the effect of other items such as low income housing credits, historic tax credits, bank owned life insurance and other miscellaneous items.
Comparison of Results of Operations for 2023 and 2022
General. Net income for the year ended December 31, 2023 totaled $16.9 million (or $2.63 per diluted common share) and decreased $1.3 million, or 6.8%, compared to net income of $18.2 million (or $2.78 per diluted common share) for the year ended December 31, 2022. The decrease in net income was primarily due to a decrease in net interest income and an increase in provision expense, which was partially offset by an increase in noninterest interest income and a decrease in noninterest expense.
Net interest income. Net interest income is a significant component of net income, and consists of the difference between interest income generated on interest-earning assets and interest expense incurred on interest-bearing liabilities. Net interest income is primarily affected by the volumes, interest rates and composition of interest-earning assets and interest-bearing liabilities. The tables below titled “Average Balances, Interest Rates and Yields” and “Rate/Volume Analysis of Net Interest Income” provide important information on factors impacting net interest income and should be read in conjunction with this discussion of net interest income.
Net interest income totaled $47.6 million for the year ended December 31, 2023 and decreased $1.2 million, or 2.4%, compared to net interest income of $48.8 million for the year ended December 31, 2022. The decrease in net interest income was primarily due to a $41.6 million, or 219.6%, increase in interest expense, partially offset by a $40.5 million, or 59.8%, increase in interest income. The increase in interest expense was attributed to a 244bps increase in the average cost of funds on interest-bearing liabilities, coupled with a $298.5 million, or 24.4%, increase in average interest-bearing liabilities. The increase in interest income was primarily attributed to a 152bps increase in the average yield on interest-earning assets, coupled with a $286.5 million, or 18.5%, increase in average interest-earning assets outstanding. The net interest margin of 2.59% for the year ended December 31, 2023 decreased 56bps compared to the net interest margin of 3.15% for the year ended December 31, 2022.
46
Table of Contents
Interest income totaled $108.3 million for the twelve months ended December 31, 2023, and increased $40.5 million, or 59.8%, compared to $67.8 million for the twelve months ended December 31, 2022. The increase in interest income was primarily attributed to a 136bps increase in the average yield on loans and leases and loans held for sale, coupled with a $249.5 million, or 18.0%, increase in average loans and leases and loans held for sale.
Interest expense totaled $60.6 million for the twelve months ended December 31, 2023, and increased $41.6 million, or 219.6%, compared to $19.0 million for the twelve months ended December 31, 2022. The increase in interest expense was primarily attributed to a 262bps increase in the average rate of interest-bearing deposits, coupled with a $275.3 million, or 24.6%, increase in average interest-bearing deposits.
Provision for credit losses. The provision for credit losses expense for the year ended December 31, 2023 was $2.3 million, and increased $1.5 million, or 194.4%, compared to $787,000 for the year ended December 31, 2022. Net charge-offs for the year ended December 31, 2023 totaled $646,000, compared to net charge-offs of $233,000 for the year ended December 31, 2022.
The following table presents information regarding net charge-offs (recoveries) for 2023 and 2022
| 2023 | 2022 | ||||
|---|---|---|---|---|---|
| (Dollars in thousands) | Net charge-offs (recoveries) | ||||
| Commercial | $ | 690 | $ | 263 | |
| Single-family residential real estate | (40) | (19) | |||
| Home equity lines of credit | (4) | (11) | |||
| Total | $ | 646 | $ | 233 |
See the section above titled “Financial Condition – Allowance for Credit Losses on Loans” for additional information.
Noninterest income. Noninterest income for the year ended December 31, 2023 totaled $4.0 million and increased $821,000, or 25.6%, compared to $3.2 million for the year ended December 31, 2022. The increase was primarily due to a $525,000 increase in swap fee income and a $431,000 increase in service charges on deposit accounts.
Noninterest expense. Noninterest expense for the year ended December 31, 2023 totaled $28.4 million and decreased $252,000, or 0.9%, compared to $28.6 million for the year ended December 31, 2022. The decrease in noninterest expense during the year ended December 31, 2023 was primarily due to a $635,000 decrease in data processing expense and a $612,000 decrease in salaries and employee benefits expense, partially offset by a $1.1 million increase in FDIC premiums. The decrease in data processing expense was due to the core processing system conversion that occurred in the third quarter of 2022, which included some one-time conversion costs. The decrease in salaries and employee benefits expense was primarily due to a decrease in the number of employees. The increase in FDIC expense was related to increased assets and deposit levels and assessment rates.
Income taxes. Income tax expense was $4.0 million for the year ended December 31, 2023, a decrease of $380,000, compared to $4.4 million for the year ended December 31, 2022. The effective tax rate for the year ended December 31, 2023 was approximately 19.3%, as compared to approximately 19.6% for the year ended December 31, 2022.
Our deferred tax assets are composed of U.S. net operating losses (“NOLs”), and other temporary book to tax differences. When determining the amount of deferred tax assets that are more-likely-than-not to be realized, and therefore recorded as a benefit, the Company conducts a regular assessment of all available information. This information includes, but is not limited to, taxable income in prior periods, projected future income and projected future reversals of deferred tax items. Based on these criteria, the Company determined as of December 31, 2023 that no valuation allowance was required against the net deferred tax asset.
The Company records income tax expense based on the federal statutory rate adjusted for the effect of other items such as low income housing credits, historic tax credits, bank owned life insurance and other miscellaneous items.
47
Table of Contents
Average Balances, Interest Rates and Yields. The following table presents, for the periods indicated, the total dollar amount of fully taxable equivalent interest income from average interest-earning assets and the resultant yields, as well as the interest expense on average interest-bearing liabilities, expressed in both dollars and rates. Average balances are computed using month-end balances.
| For the Years Ended December 31, | |||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2022 | |||||||||||||||||||||
| Average | Interest | Average | Average | Interest | Average | Average | Interest | Average | |||||||||||||||
| Outstanding | Earned/ | Yield/ | Outstanding | Earned/ | Yield/ | Outstanding | Earned/ | Yield/ | |||||||||||||||
| Balance | Paid | Rate | Balance | Paid | Rate | Balance | Paid | Rate | |||||||||||||||
| (Dollars in thousands) | |||||||||||||||||||||||
| Interest-earning assets: | |||||||||||||||||||||||
| Securities (1) (2) | $ | 13,245 | $ | 549 | 3.43% | $ | 14,198 | $ | 658 | 3.86% | $ | 17,805 | $ | 881 | 4.58% | ||||||||
| Loans and leases and loans held for sale (3) | 1,702,444 | 106,750 | 6.27% | 1,635,173 | 97,383 | 5.96% | 1,385,701 | 63,717 | 4.60% | ||||||||||||||
| Other earning assets | 191,070 | 10,415 | 5.45% | 178,275 | 9,646 | 5.41% | 138,805 | 2,818 | 2.03% | ||||||||||||||
| FHLB and FRB stock | 8,792 | 675 | 7.68% | 8,566 | 592 | 6.91% | 7,413 | 348 | 4.69% | ||||||||||||||
| Total interest-earning assets | 1,915,551 | 118,389 | 6.17% | 1,836,212 | 108,279 | 5.89% | 1,549,724 | 67,764 | 4.37% | ||||||||||||||
| Noninterest-earning assets | 96,518 | 92,957 | 79,467 | ||||||||||||||||||||
| Total assets | $ | 2,012,069 | $ | 1,929,169 | $ | 1,629,191 | |||||||||||||||||
| Interest-bearing liabilities: | |||||||||||||||||||||||
| Deposits | $ | 1,454,353 | 67,158 | 4.62% | $ | 1,396,298 | 56,363 | 4.04% | $ | 1,121,003 | 15,952 | 1.42% | |||||||||||
| FHLB advances and other borrowings | 124,417 | 4,587 | 3.69% | 124,999 | 4,276 | 3.42% | 101,757 | 3,022 | 2.97% | ||||||||||||||
| Total interest-bearing liabilities | 1,578,770 | 71,745 | 4.54% | 1,521,297 | 60,639 | 3.99% | 1,222,760 | 18,974 | 1.55% | ||||||||||||||
| Noninterest-bearing liabilities | 271,756 | 260,060 | 273,789 | ||||||||||||||||||||
| Total liabilities | 1,850,526 | 1,781,357 | 1,496,549 | ||||||||||||||||||||
| Equity | 161,543 | 147,812 | 132,642 | ||||||||||||||||||||
| Total liabilities and equity | $ | 2,012,069 | $ | 1,929,169 | $ | 1,629,191 | |||||||||||||||||
| Net interest-earning assets | $ | 336,781 | $ | 314,915 | $ | 326,964 | |||||||||||||||||
| Net interest income/interest rate spread | $ | 46,644 | 1.63% | $ | 47,640 | 1.90% | $ | 48,790 | 2.82% | ||||||||||||||
| Net interest margin | 2.43% | 2.59% | 3.15% | ||||||||||||||||||||
| Average interest-earning assets to average interest-bearing liabilities | 121.33% | 120.70% | 126.74% | ||||||||||||||||||||
| (1) Average balance is computed using the carrying value of securities. | |||||||||||||||||||||||
| Average yield is computed using the historical amortized cost average balance for available for sale securities. | |||||||||||||||||||||||
| (2) Average yields and interest earned are stated on a fully taxable equivalent basis. | |||||||||||||||||||||||
| (3) Average balance is computed using the recorded investment in loans net of the ACL – Loans/ALLL and includes nonperforming loans. |
48
Table of Contents
Rate/Volume Analysis of Net Interest Income. The following table presents the dollar amount of changes in interest income and interest expense for major components of interest-earning assets and interest-bearing liabilities. It distinguishes between the increase and decrease related to changes in balances and/or changes in interest rates. For each category of interest-earning assets and interest-bearing liabilities, information is provided on changes attributable to (i) changes in volume (i.e., changes in volume multiplied by the prior rate) and (ii) changes in rate (i.e., changes in rate multiplied by the prior volume). For purposes of this table, changes attributable to both rate and volume which cannot be segregated have been allocated proportionately to the change due to volume and the change due to rate.
| Year Ended | Year Ended | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, 2024 | December 31, 2023 | ||||||||||||||||
| Compared to Year Ended | Compared to Year Ended | ||||||||||||||||
| December 31, 2023 | December 31, 2022 | ||||||||||||||||
| Increase (decrease) due to | Increase (decrease) due to | ||||||||||||||||
| Rate | Volume | Net | Rate | Volume | Net | ||||||||||||
| (Dollars in thousands) | |||||||||||||||||
| Interest-earning assets: | |||||||||||||||||
| Securities (1) | $ | (67) | $ | (42) | $ | (109) | $ | (98) | $ | (125) | $ | (223) | |||||
| Loans and leases | 5,265 | 4,102 | 9,367 | 20,898 | 12,768 | 33,666 | |||||||||||
| Other earning assets | 71 | 698 | 769 | 5,832 | 996 | 6,828 | |||||||||||
| FHLB and FRB stock | 67 | 16 | 83 | 184 | 60 | 244 | |||||||||||
| Total interest-earning assets | 5,336 | 4,774 | 10,110 | 26,816 | 13,699 | 40,515 | |||||||||||
| Interest-bearing liabilities: | |||||||||||||||||
| Deposits | 8,384 | 2,411 | 10,795 | 35,645 | 4,766 | 40,411 | |||||||||||
| FHLB advances and other borrowings | 331 | (20) | 311 | 501 | 753 | 1,254 | |||||||||||
| Total interest-bearing liabilities | 8,715 | 2,391 | 11,106 | 36,146 | 5,519 | 41,665 | |||||||||||
| Net change in net interest income | $ | (3,379) | $ | 2,383 | $ | (996) | $ | (9,330) | $ | 8,180 | $ | (1,150) |
(1)Securities amounts are presented on a fully taxable equivalent basis.
Liquidity and Capital Resources
In general terms, liquidity is a measurement of an enterprise’s ability to meet cash needs. The primary objective in liquidity management is to maintain the ability to meet loan commitments and to repay deposits and other liabilities in accordance with their terms without an adverse impact on current or future earnings. Principal sources of funds are deposits; amortization and prepayments of loans; maturities, sales and principal receipts of securities available for sale; borrowings; and operations. While maturities and scheduled amortization of loans are predictable sources of funds, deposit flows and loan prepayments are greatly influenced by general interest rates, economic conditions and competition.
CFBank is required by regulation to maintain sufficient liquidity to ensure its safe and sound operation. Thus, adequate liquidity may vary depending on CFBank’s overall asset/liability structure, market conditions, the activities of competitors, the requirements of our own deposit and loan customers and regulatory considerations. Management believes that each of the Holding Company’s and CFBank’s current liquidity is sufficient to meet its daily operating needs and fulfill its strategic planning.
Liquidity management is both a daily and long-term responsibility of management. We adjust our investments in liquid assets, primarily cash, short-term investments and other assets that are widely traded in the secondary market, based on our ongoing assessment of expected loan demand, expected deposit flows, yields available on interest-earning deposits and securities and the objective of our asset/liability management program. In addition to liquid assets, we have other sources of liquidity available including, but not limited to, access to advances from the FHLB and borrowings from the FRB and our commercial bank lines of credit.
49
Table of Contents
The following table summarizes CFBank’s cash available from liquid assets and borrowing capacity at December 31, 2024 and 2023.
| December 31, 2024 | December 31, 2023 | ||||
|---|---|---|---|---|---|
| (Dollars in thousands) | |||||
| Cash, unpledged securities and deposits in other financial institutions | $ | 237,863 | $ | 262,004 | |
| Additional borrowing capacity at the FHLB | 186,303 | 183,654 | |||
| Additional borrowing capacity at the FRB | 127,424 | 136,240 | |||
| Unused commercial bank lines of credit | 65,000 | 65,000 | |||
| Total | $ | 616,590 | $ | 646,898 |
Cash, unpledged securities and deposits in other financial institutions decreased $24.1 million, or 9.2%, to $237.9 million at December 31, 2024, compared to $262.0 million at December 31, 2023. The decrease was primarily attributed to an increase in loans, partially offset by a decrease in FHLB borrowings and other debt and an increase in deposits.
CFBank’s additional borrowing capacity with the FHLB increased $2.6 million, or 1.4%, to $186.3 million at December 31, 2024, compared to $183.7 million at December 31, 2023.
CFBank’s additional borrowing capacity at the FRB decreased $8.8 million, or 6.5%, to $127.4 million at December 31, 2024 from $136.2 million at December 31, 2023. CFBank is eligible to participate in the FRB’s primary credit program, providing CFBank access to short-term funds at any time, for any reason, based on the collateral pledged.
CFBank’s borrowing capacity with both the FHLB and FRB may be negatively impacted by changes such as, but not limited to, further tightening of credit policies by the FHLB or FRB, deterioration in the credit performance of CFBank’s loan portfolio or CFBank’s financial performance, or a decrease in the balance of pledged collateral.
CFBank had $65.0 million of availability in unused lines of credit with two commercial banks at December 31, 2024 and December 31, 2023.
Deposits are obtained predominantly from the markets in which CFBank’s offices are located. We rely primarily on a willingness to pay market-competitive interest rates to attract and retain retail deposits. Accordingly, rates offered by competing financial institutions may affect our ability to attract and retain deposits. CFBank relies on competitive interest rates, customer service, and relationships with customers to retain deposits.
The Holding Company has more limited sources of liquidity than CFBank. In general, in addition to its existing liquid assets, sources of liquidity include funds raised in the securities markets through debt or equity offerings, funds borrowed from third party banks or other lenders, dividends received from CFBank or the sale of assets.
Management believes that the Holding Company had adequate funds and sources of liquidity at December 31, 2024 to meet its current and anticipated operating needs at this time. The Holding Company’s current cash requirements include operating expenses and interest on subordinated debentures and other debt. The Company may also pay dividends on its common stock, if and when declared by the Board of Directors.
Currently, annual debt service on the subordinated debentures underlying the Company’s trust preferred securities is approximately $385,000. Prior to July 1, 2023, the subordinated debentures had a variable rate of interest, which reset quarterly, equal to the three-month London Interbank Offered Rate (LIBOR) plus 2.85%. Effective July 1, 2023, the rate of interest on the subordinated debentures resets quarterly to the three-month Secured Overnight Financing Rate (SOFR) plus 3.112%, which was 7.44% at December 31, 2024.
Currently, the annual debt service on the Company’s $10 million of fixed-to-floating rate subordinated notes is approximately $875,000. The subordinated notes initially bore a fixed rate of 7.00% until December 2023, and now the interest rate resets quarterly to a rate equal to the current three-month SOFR plus 4.402%, which was 8.73% at December 31, 2024.
The Holding Company has a $35.0 million credit facility with a third-party bank. The credit facility was revolving until May 21, 2024, at which time the outstanding balance was converted to a 10-year term note on a graduated 10-year amortization. Borrowings on the credit facility bear interest at a fixed rate of 3.85% until May 21, 2026, and the interest rate then converts to a floating rate equal to PRIME with a floor of 3.75%. At December 31, 2024, the Company had an outstanding balance, net of unamortized debt issuance costs, of $34.7 million on the facility.
The ability of the Holding Company to pay dividends on its common stock is dependent upon the amount of cash and liquidity available at the Holding Company level, as well as the receipt of dividends and other distributions from CFBank to the extent necessary to fund such dividends.
50
Table of Contents
The Holding Company is a legal entity that is separate and distinct from CFBank, which has no obligation to make any dividends or other funds available for the payment of dividends by the Holding Company. Banking regulations limit the amount of dividends that can be paid to the Holding Company by CFBank without prior regulatory approval. Generally, financial institutions may pay dividends without prior regulatory approval as long as the dividend does not exceed the total of the current calendar year-to-date earnings plus any earnings from the previous two years not already paid out in dividends, and as long as the financial institution remains well capitalized after the dividend payment.
The Holding Company also is subject to various legal and regulatory policies and requirements impacting the Holding Company’s ability to pay dividends on its stock. In addition, the Holding Company’s ability to pay dividends on its stock is conditioned upon the payment, on a current basis, of quarterly interest payments on the subordinated debentures underlying the Company’s trust preferred securities. Finally, under the terms of the Company’s fixed-to-floating rate subordinated debt, the Holding Company’s ability to pay dividends on its stock is conditioned upon the Holding Company continuing to make required principal and interest payments, and not incurring an event of default, with respect to the subordinated debt.
Federal income tax laws provided deductions, totaling $2.3 million, for thrift bad debt reserves established before 1988. Accounting standards do not require a deferred tax liability to be recorded on this amount, which otherwise would have totaled $473,000 at year-end 2024. However, if CFBank were wholly or partially liquidated or otherwise ceases to be a bank, or if tax laws were to change, this amount would have to be recaptured and a tax liability recorded. Additionally, any distributions in excess of CFBank’s current or accumulated earnings and profits would reduce amounts allocated to its bad debt reserve and create a tax liability for CFBank.
Impact of Inflation
The financial statements and related data presented herein have been prepared in accordance with GAAP, which presently require us to measure financial position and results of operations primarily in terms of historical dollars. Changes in the relative value of money due to inflation are generally not considered. In our opinion, changes in interest rates affect our financial condition to a far greater degree than changes in the inflation rate. While interest rates are generally influenced by changes in the inflation rate, they do not move concurrently. Rather, interest rate volatility is based on changes in the expected rate of inflation, as well as changes in monetary and fiscal policy. A financial institution’s ability to be relatively unaffected by changes in interest rates is a good indicator of its ability to perform in a volatile economic environment. In an effort to protect performance from the effects of interest rate volatility, we review interest rate risk frequently and take steps to minimize detrimental effects on profitability.
FY 2023 10-K MD&A
SEC filing source: 0001070680-24-000006.
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations
FORWARD LOOKING STATEMENTS
Statements in this Form 10-K that are not statements of historical fact are forward-looking statements which are made in good faith by us. Forward-looking statements include, but are not limited to: (1) projections of revenues, income or loss, earnings or loss per share of common stock, capital structure and other financial items; (2) plans and objectives of the management or Boards of Directors of Holding Company or CFBank; (3) statements regarding future events, actions or economic performance; and (4) statements of assumptions underlying such statements. Words such as "estimate," "strategy," "may," "believe," "anticipate," "expect," "predict," "will," "intend," "plan," "targeted," and the negative of these terms, or similar expressions, are intended to identify forward-looking statements, but are not the exclusive means of identifying such statements. Various risks and uncertainties may cause actual results to differ materially from those indicated by our forward-looking statements, including, without limitation, those risks set forth in the section captioned “RISK FACTORS” in Part I, Item 1A of this Form 10-K.
Forward-looking statements are not guarantees of performance or results. A forward-looking statement may include a statement of the assumptions or bases underlying the forward-looking statement. We believe that we have chosen these assumptions or bases in good faith and that they are reasonable. We caution you, however, that assumptions or bases almost always vary from actual results, and the differences between assumptions or bases and actual results can be material. The forward-looking statements included in this Form 10-K speak only as of the date hereof. We undertake no obligation to publicly release revisions to any forward-looking statements to reflect events or circumstances after the date of such statements, except to the extent required by law.
CONDENSED CONSOLIDATED FINANCIAL DATA
The following information is derived from and should be read in conjunction with our audited Consolidated Financial Statements, the related Notes and Management’s Discussion and Analysis of Financial Condition and Results of Operations contained in this Form 10-K.
| At December 31, | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | 2021 | 2020 | 2019 | ||||||||||
| (Dollars in thousands) | ||||||||||||||
| Selected Financial Condition Data: | ||||||||||||||
| Total assets | $ | 2,058,615 | $ | 1,820,174 | $ | 1,495,589 | $ | 1,476,995 | $ | 880,545 | ||||
| Cash and cash equivalents | 261,595 | 151,787 | 166,591 | 221,594 | 45,879 | |||||||||
| Securities available for sale | 8,092 | 10,442 | 16,347 | 8,701 | 8,174 | |||||||||
| Equity securities | 5,000 | 5,000 | 5,000 | 5,000 | - | |||||||||
| Loans held for sale | 1,849 | 580 | 27,988 | 283,165 | 135,711 | |||||||||
| Loans and leases, net (1) | 1,694,133 | 1,572,255 | 1,214,149 | 895,344 | 663,303 | |||||||||
| Allowance for credit losses on loans and leases | 16,865 | 16,062 | 15,508 | 17,022 | 7,138 | |||||||||
| Nonperforming assets | 5,722 | 761 | 997 | 695 | 2,439 | |||||||||
| Foreclosed assets | - | - | - | - | - | |||||||||
| Deposits | 1,744,057 | 1,527,922 | 1,246,352 | 1,113,070 | 746,323 | |||||||||
| FHLB advances and other debt | 109,995 | 109,461 | 89,727 | 214,426 | 29,017 | |||||||||
| Subordinated debentures | 14,961 | 14,922 | 14,883 | 14,844 | 14,806 | |||||||||
| Total stockholders' equity | 155,374 | 139,248 | 125,330 | 110,210 | 80,664 |
| For the year ended December 31, | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | 2021 | 2020 | 2019 | ||||||||||
| (Dollars in thousands) | ||||||||||||||
| Summary of Operations: | ||||||||||||||
| Total interest income | $ | 108,279 | $ | 67,764 | $ | 52,348 | $ | 42,386 | $ | 35,104 | ||||
| Total interest expense | 60,639 | 18,974 | 10,309 | 14,578 | 13,404 | |||||||||
| Net interest income | 47,640 | 48,790 | 42,039 | 27,808 | 21,700 | |||||||||
| Provision for loan and lease losses | 2,317 | 787 | (1,600) | 10,915 | - | |||||||||
| Net interest income after provision for loan and lease losses | 45,323 | 48,003 | 43,639 | 16,893 | 21,700 | |||||||||
| Noninterest income: | ||||||||||||||
| Net gain on sale of loans | 185 | 1,009 | 7,359 | 58,366 | 10,767 | |||||||||
| Other | 3,846 | 2,201 | 4,281 | 1,627 | 953 | |||||||||
| Total noninterest income | 4,031 | 3,210 | 11,640 | 59,993 | 11,720 | |||||||||
| Noninterest expense | 28,369 | 28,621 | 32,461 | 40,603 | 21,379 | |||||||||
| Income before income taxes | 20,985 | 22,592 | 22,818 | 36,283 | 12,041 | |||||||||
| Income tax expense | 4,048 | 4,428 | 4,365 | 6,675 | 2,440 | |||||||||
| Net income | $ | 16,937 | $ | 18,164 | $ | 18,453 | $ | 29,608 | $ | 9,601 |
39
Table of Contents
| At or for the year ended December 31, | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | 2021 | 2020 | 2019 | ||||||||||
| (Dollars in thousands) | ||||||||||||||
| Selected Financial Ratios and Other Data: | ||||||||||||||
| Performance Ratios (2) | ||||||||||||||
| Return on average assets | 0.88% | 1.11% | 1.26% | 2.59% | 1.30% | |||||||||
| Return on average equity | 11.46% | 13.69% | 15.58% | 32.04% | 17.57% | |||||||||
| Average yield on interest-earning assets (3) | 5.89% | 4.37% | 3.79% | 3.89% | 4.98% | |||||||||
| Average rate paid on interest-bearing liabilities | 3.99% | 1.55% | 0.95% | 1.64% | 2.38% | |||||||||
| Average interest rate spread (4) | 1.90% | 2.82% | 2.84% | 2.25% | 2.60% | |||||||||
| Net interest margin, fully taxable equivalent (5) | 2.59% | 3.15% | 3.04% | 2.55% | 3.08% | |||||||||
| Average interest-earning assets to interest bearing liabilities | 120.70% | 126.74% | 127.13% | 122.64% | 124.90% | |||||||||
| Efficiency ratio (6) | 54.90% | 55.04% | 60.47% | 46.24% | 63.97% | |||||||||
| Noninterest expenses to average assets | 1.47% | 1.76% | 2.22% | 3.55% | 2.89% | |||||||||
| Common stock dividend payout ratio | 8.75% | 6.47% | 4.69% | 0.67% | n/m | |||||||||
| Capital Ratios: (2) | ||||||||||||||
| Equity to total assets at end of period | 7.55% | 7.65% | 8.38% | 7.46% | 9.16% | |||||||||
| Average equity to average assets | 7.66% | 8.14% | 8.11% | 8.07% | 7.39% | |||||||||
| Tier 1 (core) capital to adjusted total assets (Leverage ratio) (7) | 9.76% | 9.89% | 11.29% | 9.74% | 10.58% | |||||||||
| Total capital to risk weighted assets (7) | 13.30% | 12.74% | 14.02% | 14.31% | 12.96% | |||||||||
| Tier 1 (core) capital to risk weighted assets (7) | 12.17% | 11.65% | 12.77% | 13.05% | 11.97% | |||||||||
| Common equity tier 1 capital to risk weighted assets (7) | 12.17% | 11.65% | 12.77% | 13.05% | 11.97% | |||||||||
| Asset Quality Ratios: (2) | ||||||||||||||
| Nonperforming loans to total loans (8) | 0.33% | 0.05% | 0.08% | 0.08% | 0.36% | |||||||||
| Nonperforming assets to total assets (9) | 0.28% | 0.04% | 0.07% | 0.05% | 0.28% | |||||||||
| Allowance for credit losses on loans and leases to total loans | 0.99% | 1.01% | 1.26% | 1.87% | 1.06% | |||||||||
| Allowance for credit losses on loan and leases to nonperforming loans (8) | 294.74% | 2110.64% | 1555.47% | 2449.21% | 292.66% | |||||||||
| Net charge-offs (recoveries) to average loans | 0.04% | 0.02% | (0.01%) | 13.00% | (0.02%) | |||||||||
| Per Share Data: | ||||||||||||||
| Basic earnings per common share | $ | 2.64 | $ | 2.84 | $ | 2.84 | $ | 4.53 | $ | 2.05 | ||||
| Diluted earnings per common share | 2.63 | 2.78 | 2.77 | 4.47 | 2.03 | |||||||||
| Dividends declared per common share | 0.23 | 0.18 | 0.13 | - | - | |||||||||
| Tangible book value per common share at end of period | 23.74 | 21.43 | 19.28 | 16.79 | 12.40 |
| (1) | Loans and leases, net represents the recorded investment in loans net of the allowance for credit losses on loans and leases (ACL – Loans). | |
|---|---|---|
| (2) | Asset quality ratios and capital ratios are end-of-period ratios. All other ratios are based on average monthly balances during the indicated periods. | |
| (3) | Calculations of yield are presented on a taxable equivalent basis using the federal income tax rate of 21%. | |
| (4) | The average interest rate spread represents the difference between the weighted average yield on average interest-earning assets and the weighted average cost of average interest-bearing liabilities. | |
| (5) | The net interest margin represents net interest income as a percent of average interest-earning assets. | |
| (6) | The efficiency ratio equals noninterest expense (excluding amortization of intangibles and foreclosed asset writedowns) divided by net interest income plus noninterest income (excluding gains or losses on securities transactions). | |
| (7) | Regulatory capital ratios of CFBank. | |
| (8) | Nonperforming loans consist of nonaccrual loans and other loans 90 days or more past due. | |
| (9) | Nonperforming assets consist of nonperforming loans and foreclosed assets. | |
| n/m - not meaningful |
40
Table of Contents
Business Overview
The Holding Company is a financial holding company that owns 100% of the stock of CFBank, which was formed in Ohio in 1892 and converted from a federal savings association to a national bank on December 1, 2016. Prior to December 1, 2016, the Holding Company was a registered savings and loan holding company. Effective as of December 1, 2016 and in conjunction with the conversion of CFBank to a national bank, the Holding Company became a registered bank holding company and elected financial holding company status with the FRB. Effective as of July 27, 2020, the Company changed its name from Central Federal Corporation to CF Bankshares Inc.
CFBank focuses on serving the financial needs of closely held businesses and entrepreneurs, by providing comprehensive Commercial, Retail, and Mortgage Lending services presence. In all regional markets, CFBank provides commercial loans and equipment leases, commercial and residential real estate loans and treasury management depository services, residential mortgage lending, and full-service commercial and retail banking services and products. CFBank seeks to differentiate itself from its competitors by providing individualized service coupled with direct customer access to decision-makers, and ease of doing business. We believe that CFBank matches the sophistication of much larger banks, without the bureaucracy. CFBank also offers its clients the convenience of online banking, mobile banking and remote deposit capabilities.
Most of our deposits and loans come from our market area. Our principal market area for loans and deposits includes the following counties: Franklin County through our office in Columbus, Ohio (formerly located in Worthington, Ohio until March 1, 2023); Delaware County, Ohio through our Polaris office in Columbus, Ohio; Cuyahoga County through our office in Woodmere, Ohio and our Ohio City office in Cleveland, Ohio; Summit County through our office in Fairlawn, Ohio; Hamilton County through our offices in Blue Ash, Ohio and our Red Bank office in Cincinnati, Ohio; and Marion County, Indiana through our office in Indianapolis. Because of CFBank’s concentration of business activities in Ohio, the Company’s financial condition and results of operations depend in large part upon economic conditions in Ohio.
CECL Implementation. In June 2016, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) No. 2016-13 “Financial Instruments – Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments.” This ASU requires a new Current Expected Credit Losses (“CECL”) methodology that replaces the previous "incurred loss" model for measuring credit losses, which encompassed allowances for current known and inherent losses within the portfolio. CECL provides for an "expected loss" model for measuring credit losses, which encompasses allowances for losses expected to be incurred over the life of the portfolio. The new CECL model requires the measurement of 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 historically are still permitted, although the inputs to those techniques will reflect the full amount of expected credit losses. Organizations continue to use judgment to determine which loss estimation method is appropriate for their circumstances. ASU 2016-13 requires enhanced disclosures to help investors and other financial statement users better understand significant estimates and judgments used in estimating credit losses, as well as the credit quality and underwriting standards of an organization’s portfolio. These disclosures include qualitative and quantitative requirements that provide additional information about the amounts recorded in the financial statements. In addition, ASU 2016-13 amended the accounting for credit losses on available-for-sale debt securities and purchased financial assets with credit deterioration. ASU 2016-13 was effective for the Company on January 1, 2023.
The CECL methodology required under ASU 2016-13 applies to loans held for investment, held to maturity debt securities, and off balance-sheet credit exposures. The ASU allows for several different methods of computing the allowance for credit losses: closed pool, vintage, average charge-off, migration, probability of default / loss given default, discounted cash flow, and regression. Based on its analysis of observable data, the Company concluded the average charge-off method to be the most appropriate and statistically relevant. A lookback to March 31, 2000 was utilized as the historical loss period due to its inclusion of several economic cycles and relevance to real estate secured assets.
Upon implementation of ASU 2016-13, the expected loss estimate is made up of a historical lookback of actual losses applied over the life of the loan portfolio and adjusted for qualitative factors and forecasted losses based on economic and forward-looking data applied over a reasonable and supportable forecast period.
The impact of the Company’s adoption of ASU 2016-13 effective January 1, 2023 was a one-time cumulative-effect adjustment increasing our reserves for loans and unfunded commitments by $49,000.
The qualitative impact of the new accounting standard is still directed by many of the same factors that impacted the previous methodology for computing the allowance for loan and lease losses (ALLL) including, but not limited to, economic conditions, quality and experience of staff, changes in the value of collateral, concentrations of credit in loan types or industries and changes to lending policies. In addition to this, the Company also uses reasonable and supportable forecasts. Examples of this are regression analyses of data from the Federal Open Market Committee quarterly economic projections for change in real GDP and of national unemployment.
41
Table of Contents
Repositioning of Residential Mortgage Business Model. In early 2021 a shift in the mortgage industry resulted in significantly fewer refinance opportunities and lower margins on residential mortgage loans. In response, the Company strategically scaled down and repositioned its Residential Mortgage Business and exited the direct-to-consumer mortgage business in favor of lending in our regional markets. Our Commercial Banking Business continues to experience strong growth and has become the primary driver of our earnings and performance.
Recent Regulatory Developments. In March 2023, CFBank’s primary federal regulator, the OCC, publicly released its CRA rating of “Needs to Improve” for CFBank as a result of the OCC’s regularly scheduled evaluation covering 2020 through 2022. The Company believes that the “Needs to Improve” rating was primarily attributable to CFBank’s legacy direct-to-consumer residential mortgage business. Beginning in 2021, CFBank strategically scaled down its residential mortgage business and exited the direct-to-consumer mortgage business in favor of lending in our regional markets. The Company believes that this change in our residential mortgage business and focus, together with changes in our branch network and other actions taken since 2021, have remediated these legacy issues. While CFBank’s CRA rating remains “Needs to Improve,” the Company is subject to additional requirements and conditions with respect to certain activities, including acquisitions of and mergers with other financial institutions and commencement of new activities. CFBank’s next CRA evaluation is expected to commence in 2026.
Critical Accounting Policies and Estimates
We follow financial accounting and reporting policies that are in accordance with U.S. generally accepted accounting principles and conform to general practices within the banking industry. These policies are presented in Note 1 to our Consolidated Financial Statements. Some of these accounting policies are considered to be critical accounting policies, which are those policies that are both most important to the portrayal of the Company’s financial condition and results of operations, and require management’s most difficult, subjective or complex judgments, often as a result of the need to make estimates about the effect of matters that are inherently uncertain. Application of assumptions different than those used by management could result in material changes in our financial condition or results of operations. These policies, current assumptions and estimates utilized, and the related disclosure of this process, are determined by management and routinely reviewed with the Audit Committee of the Board of Directors. We believe that the judgments, estimates and assumptions used in the preparation of the consolidated financial statements were appropriate given the factual circumstances at the time.
We have identified accounting policies that are critical accounting policies, and an understanding of these policies is necessary to understand our financial statements. The following discussion details the critical accounting policies and the nature of the estimates made by management.
Determination of the allowance for credit losses on loans (ACL – Loans) . The ACL - Loans represents the Company's best estimate of current expected credit losses (CECL) on loans and leases using relevant available information, from internal and external sources, related to past events, current conditions, and reasonable and supportable forecasts. Historical credit loss experience provides the basis for the estimation of expected credit losses. The CECL calculation is performed and evaluated quarterly and losses are estimated over the expected life of the loan. The level of the ACL - Loans is believed to be adequate to absorb all expected future losses inherent in the loan portfolio at the measurement date.
In calculating the ACL - Loans, the loan portfolio was pooled into loan segments with similar risk characteristics. Common characteristics include the type or purpose of the loan, underlying collateral and historical/expected credit loss patterns. In developing the loan segments, the Company analyzed the degree of correlation in how loans within each portfolio respond when subjected to varying economic conditions and scenarios as well as other portfolio stress factors.
The expected credit losses are measured over the life of each loan segment utilizing the average charge-off methodology combined with economic forecast models to estimate the current expected credit loss inherent in the loan portfolio. This approach is also leveraged to estimate the expected credit losses associated with unfunded loan commitments incorporating expected utilization rates.
The Company sub-segmented certain commercial portfolios by risk level where appropriate. The Company utilized a one-year reasonable and supportable economic forecast period.
The Company qualitatively adjusts model results for risk factors that are not inherently considered in the historical losses, but are nonetheless relevant in assessing the expected credit losses within the loan portfolio. These adjustments may increase or decrease the estimate of expected credit losses based upon the assessed level of risk for each qualitative factor. The various risks that may be considered in making qualitative adjustments include, among other things, the impact of (i) changes in economic conditions, (ii) changes in the nature and volume of the loan portfolio, (iii) changes in the existence, growth and effect of any concentrations in credit, (iv) changes in lending policies and procedures, including changes in underwriting standards and practices for collections, write-offs, and recoveries, (v) changes in the quality of the credit review function, (vi) changes in the experience, ability and depth of lending management and staff, (vii) changes in the volume and severity of past due and adversely classified loans and the volume of non-
42
Table of Contents
accrual loans, (viii) changes in the value of underlying collateral for collateral-dependent loans, and (ix) other environmental factors such as regulatory, legal and technological considerations, as well as competition.
In some cases, management may determine that an individual loan exhibits unique risk characteristics which differentiate the loan from other loans within the loan segments. In such cases, the loans are evaluated for expected credit losses on an individual basis and excluded from the collective evaluation. Specific reserve allocations of the allowance for credit losses are determined by analyzing the borrower's ability to repay amounts owed, collateral deficiencies, the relative risk grade of the loan and economic conditions affecting the borrower's industry, among other things. A loan is considered to be collateral dependent when, based upon management's assessment, the borrower is experiencing financial difficulty and repayment is expected to be provided substantially through the operation or sale of the collateral. In such cases, expected credit losses are based on the fair value of the collateral at the measurement date, adjusted for estimated selling costs if satisfaction of the loan depends on the sale of the collateral. The fair value of collateral supporting collateral dependent loans is evaluated on a quarterly basis. Based on the variables involved and the fact that management must make judgments about outcomes that are inherently uncertain, the determination of the ACL - Loans is considered to be a critical accounting policy. Additional information regarding this policy is included in the section titled “Financial Condition - Allowance for Credit Losses on Loans” and in Notes 1, 4 and 6 in the accompanying Notes to Consolidated Financial Statements.
Fair value of financial instruments. Another critical accounting policy relates to fair values of financial instruments, which are estimated using relevant market information and other assumptions. Fair value estimates involve uncertainties and matters of significant judgment regarding interest rates, credit risk, prepayments, and other factors, especially in the absence of broad markets for particular items. Changes in assumptions or in market conditions could significantly affect the estimates. Additional information is included in Notes 1 and 6 in the accompanying Notes to Consolidated Financial Statements.
Mortgage banking derivatives. Another critical accounting policy relates to the fair value of mortgage banking derivatives. Mortgage banking derivatives include two types of commitments: rate lock commitments and forward loan commitments. The fair values of these mortgage derivatives are based on anticipated gains on the underlying loans and are based on valuation models using observable market data as of the measurement date. Changes in the fair value of the derivatives are reported currently in earnings, as other noninterest income. Changes in assumptions or in market conditions could significantly affect the estimates. Additional information is included in Notes 1, 6 and 17 in the accompanying Notes to Consolidated Financial Statements.
General
Our net income is dependent primarily on net interest income, which is the difference between the interest income earned on loans and securities and our cost of funds, consisting of interest paid on deposits and borrowed funds. Net interest income is affected by regulatory, economic and competitive factors that influence interest rates, loan demand, the level of nonperforming assets and deposit flows.
Net income is also affected by, among other things, provisions for loan and lease losses, loan fee income, service charges, gains on loan sales, operating expenses, and taxes. Operating expenses principally consist of employee compensation and benefits, occupancy, advertising and marketing, data processing, professional fees, FDIC insurance premiums and other general and administrative expenses. Our results of operations are significantly affected by general economic and competitive conditions, changes in market interest rates and real estate values, government policies and actions of regulatory authorities. Our regulators have extensive discretion in their supervisory and enforcement activities, including the authority to impose restrictions on our operations, to classify our assets and to require us to increase the level of our allowance for credit losses. Any change in such regulation and oversight, whether in the form of regulatory policy, regulations, legislation or supervisory action, may have a material impact on our business, financial condition, results of operations and/or cash flows.
Management’s discussion and analysis represents a review of our consolidated financial condition and results of operations for the periods presented. This review should be read in conjunction with our consolidated financial statements and related notes.
Financial Condition
General. Assets totaled $2.1 billion at December 31, 2023 and increased $238.4 million, or 13.1%, from $1.8 billion at December 31, 2022. The increase was primarily due to a $121.9 million increase in net loan balances and a $109.8 million increase in cash and cash equivalents.
Cash and cash equivalents. Cash and cash equivalents totaled $261.6 million at December 31, 2023, and increased $109.8 million, or 72.3%, from $151.8 million at December 31, 2022. The increase in cash and cash equivalents was primarily attributed to an increase in deposits, partially offset by an increase in net loans.
Securities. Securities available for sale totaled $8.1 million at December 31, 2023, and decreased $2.3 million, or 22.5%, compared to $10.4 million at December 31, 2022. The decrease was primarily due to principal maturities. Equity securities totaled $5.0 million at both December 31, 2023 and December 31, 2022.
43
Table of Contents
Loans held for sale. Loans held for sale totaled $1.8 million at December 31, 2023 and increased $1.3 million, or 218.8%, from $580,000 at December 31, 2022.
Loans and Leases. Net loans and leases totaled $1.7 billion at December 31, 2023 and increased $121.9 million, or 7.8%, from $1.6 billion at December 31, 2022. The increase was primarily due to a $57.9 million increase in commercial real estate loan balances, a $26.6 million increase in multi-family loan balances, a $13.2 million increase in single-family residential loan balances, a $12.5 million increase in commercial loan balances, a $6.6 million increase in construction loan balances, and a $5.2 million increase in home equity lines of credit. The increases in the aforementioned loan balances were related to increased sales activity and new relationships.
Allowance for Credit Losses on Loans . (ACL – Loans) The ACL – Loans totaled $16.9 million at December 31, 2023, and increased $803,000, or 5.0%, from $16.1 million at December 31, 2022. The increase in the ACL - Loans is due to $1.9 million in loan provision expense, partially offset by a $409,000 reduction attributable to a one-time “Day 1” adjustment upon adoption of CECL on January 1, 2023 and $646,000 in net charge-offs during the year ended December 31, 2023. The ratio of the ACL - Loans to total loans was 0.99% at December 31, 2023, compared to 1.01% at December 31, 2022.
The ACL - Loans is a valuation account that is deducted from the loans' amortized cost basis to present the net amount expected to be collected on loans over the contractual term. Loans are charged off against the allowance when the uncollectibility of the loan is confirmed. Expected recoveries do not exceed the aggregate of amounts previously charged off and expected to be charged off. Adjustments to the ACL- Loans are reported in the income statement as a component of provision for credit loss. The Company has made the accounting policy election to exclude accrued interest receivable on loans from the estimate of credit losses. Further information regarding the policies and methodology used to estimate the ACL - Loans is detailed in the accompanying notes to the Consolidated Financial Statements included in this Form 10-K.
Individually evaluated loans totaled $3.5 million at December 31, 2023, and increased $3.3 million, or 1884.9%, from $175,000 at December 31, 2022. The increase was primarily due to three newly identified commercial loans during 2023 totaling $3.4 million, partially offset by one commercial loan returning to collectively evaluated and principal payments during the year ended December 31, 2023. The amount of the ACL - Loans specifically calculated for individually evaluated loans totaled $697,000 at December 31, 2023 and $175 at December 31, 2022.
The reserve on individually evaluated loans is based on management’s estimate of the present value of estimated future cash flows using the loan’s effective rate or the fair value of collateral, if repayment is expected solely from the collateral. On at least a quarterly basis, management reviews each individually evaluated loan to determine whether it should have a reserve or partial charge-off. Management relies on appraisals or internal evaluations to help make this determination. Determination of whether to use an updated appraisal or internal evaluation is based on factors including, but not limited to, the age of the loan and the most recent appraisal, condition of the property and whether we expect the collateral to go through the foreclosure or liquidation process. Management considers the need for a downward adjustment to the valuation based on current market conditions and on management’s analysis, judgment and experience. The amount ultimately charged-off for these loans may be different from the reserve, as the ultimate liquidation of the collateral and/or projected cash flows may be different from management’s estimates.
Nonperforming loans, which are nonaccrual loans and loans at least 90 days past due but still accruing interest, totaled $5.7 million at December 31, 2023, and increased $5.0 million from $761,000 at December 31, 2022. The increase in nonaccrual loans was primarily driven by seven commercial loans, totaling $5.0 million, becoming nonaccrual during in 2023. The ratio of nonperforming loans to total loans was 0.33% at December 31, 2023 compared to 0.05% at December 31, 2022.
The following table presents information regarding the number and balance of nonperforming loans at December 31, 2023 and December 31, 2022.
| December 31, 2023 | December 31, 2022 | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| # of loans | Balance | # of loans | Balance | ||||||
| (dollars in thousands) | |||||||||
| Commercial | 7 | $ | 5,048 | 2 | $ | 99 | |||
| Single-family residential real estate | 3 | 627 | 3 | 641 | |||||
| Home equity lines of credit | 1 | 17 | 1 | 18 | |||||
| Other Consumer | 1 | 30 | 1 | 3 | |||||
| Total | 12 | $ | 5,722 | 7 | $ | 761 |
44
Table of Contents
The Company adopted ASU 2022-02, Financial Instruments- Credit Losses (Topic 326): Troubled Debt Restructuring and Vintage Disclosures, during the first quarter of 2023. This amendment eliminated the TDR recognition and measurement guidance and, instead, required that an entity evaluate (consistent with the accounting for other loan modifications) whether the modification represents a new loan or a continuation of an existing loan. The amendments also enhanced existing disclosure requirements and introduced new requirements related to certain modifications of receivables made to borrowers experiencing financial difficulty. During the year ended December 31, 2023, the Company modified one commercial loan, totaling $2.9 million, where the borrower was experiencing financial difficulty. The loan was modified to defer principal and interest payments for up to one year. For any period where the payments are deferred, the note will accrue at a higher rate of interest. The loan was not past due at December 31, 2023.
Prior to the adoption of ASU 2022-02, nonaccrual loans included some loans that were modified and identified as TDRs and were not performing. TDRs included in nonaccrual loans totaled $80,000 at December 31, 2022.
Nonaccrual loans at December 31, 2022 did not include $95,000 of TDRs where customers had established a sustained period of repayment performance, generally six months, the loans were current according to their modified terms and repayment of the remaining contractual payments was expected. These loans were included in total impaired loans. See Notes 1 and 4 in the accompanying Notes to Consolidated Financial Statements included in this Form 10-K for additional information regarding impaired loans and nonperforming loans.
We have incorporated the regulatory asset classifications as a part of our credit monitoring and internal loan risk rating system. In accordance with regulations, problem loans are classified as special mention, substandard, doubtful or loss, and the classifications are subject to review by the regulators. Assets designated as special mention are considered criticized assets. Assets designated as substandard, doubtful or loss are considered classified assets. See Note 4 in the accompanying Notes to Consolidated Financial Statements included in this Form 10-K for additional information regarding the regulatory asset classifications.
The level of total criticized and classified loans increased by $5.6 million, or 73.6%, during the year ended December 31, 2023. Loans designated as special mention decreased $2.7 million, or 40.3%, and totaled $4.1 million at December 31, 2023, compared to $6.8 million at December 31, 2022. Loans classified as substandard increased $8.0 million and totaled $8.6 million at December 31, 2023, compared to $681,000 at December 31, 2022. See Note 4 in the accompanying Notes to Consolidated Financial Statements included in this Form 10-K for additional information regarding risk classification of loans.
In addition to credit monitoring through our internal loan risk rating system, we also monitor past due information for all loan segments. Loans that are not rated under our internal credit rating system include groups of homogenous loans, such as single-family residential real estate loans and consumer loans. The primary credit indicator for these groups of homogenous loans is past due information.
Total past due loans decreased $136,000 and totaled $2.0 million at December 31, 2023, compared to $2.1 million at December 31, 2022. Past due loans totaled 0.1% of the loan portfolio at both December 31, 2023 and December 31, 2022. See Note 4 in the accompanying Notes to Consolidated Financial Statements for additional information regarding loan delinquencies.
All lending activity involves risk of loss. Certain types of loans, such as option adjustable-rate mortgage (“ARM”) products, junior lien mortgages, high loan-to-value ratio mortgages, interest only loans, subprime loans and loans with initial teaser rates, can have a greater risk of non-collection than other loans. CFBank has not engaged in subprime lending or used option ARM products.
Loans that contain interest-only payments may present a higher risk than those loans with an amortizing payment that includes periodic principal reductions. Interest only loans are primarily commercial lines of credit secured by business assets and inventory, and consumer home equity lines of credit secured by the borrower’s primary residence. Due to the fluctuations in business assets and inventory of our commercial borrowers, CFBank has increased risk due to a potential decline in collateral values without a corresponding decrease in the outstanding principal. Interest-only commercial lines of credit totaled $147.5 million, or 33.5% of CFBank’s commercial portfolio at December 31, 2023, compared to $117.9 million, or 27.6%, at December 31, 2022. Interest only home equity lines of credit totaled $33.6 million, or 93.4% of the total home equity lines of credit, at December 31, 2023 compared to $30.5 million, or 99.2%, at December 31, 2022.
We believe the ACL - Loans is adequate to absorb current expected credit losses in the loan portfolio as of December 31, 2023; however, future additions to the allowance may be necessary based on factors including, but not limited to, deterioration in client business performance, recessionary economic conditions, declines in borrowers’ cash flows and market conditions which result in lower real estate values. Additionally, various regulatory agencies, as an integral part of their examination process, periodically review the ACL - Loans. Such agencies may require additional provisions for loan losses based on judgments and estimates that differ from those used by management, or on information available at the time of their review. Management continues to diligently monitor credit quality in the existing portfolio and analyze potential loan opportunities carefully in order to manage credit risk. An increase in
45
Table of Contents
loan losses could occur if economic conditions and factors which affect credit quality, real estate values and general business conditions worsen or do not improve.
Foreclosed assets. There were no foreclosed assets at December 31, 2023 or December 31, 2022. The level of foreclosed assets and charges to foreclosed assets expense may change in the future in connection with workout efforts related to foreclosed assets, nonperforming loans and other loans with credit issues.
Premises and equipment. Premises and equipment, net, totaled $3.8 million at December 31, 2023, and increased $34,000, or 0.9%, from $3.8 million at December 31, 2022. See Note 8 in the accompanying Notes to Consolidated Financial Statements for additional information.
Deposits. Deposits totaled $1.7 billion at December 31, 2023, an increase of $216.1 million, or 14.2%, from $1.5 billion at December 31, 2022. The increase is primarily due to a $105.3 million increase in certificate of deposit account balances, a $102.5 million increase in money market account balances, and an $11.4 million increase in checking account balances, partially offset by a $3.1 million decrease in savings account balances. Noninterest-bearing deposit accounts totaled $235.9 million at December 31, 2023 and decreased $27.3 million from $263.2 million at December 31, 2022.
CFBank is a participant in the Certificate of Deposit Account Registry Service® (CDARS) and Insured Cash Sweep (ICS) programs offered through IntraFi Network. IntraFi works with a network of banks to offer products that can provide FDIC insurance coverage in excess of $250,000 through these innovative products. Brokered deposits, including CDARS and ICS deposits that qualify as brokered, totaled $440.4 million at December 31, 2023, and increased $148.6 million, or 50.9%, from $291.8 million at December 31, 2022. Customer balances in the CDARS reciprocal and ICS reciprocal programs, which do not qualify as brokered, totaled $237.8 million at December 31, 2023 and increased $79.9 million, or 50.6%, from $157.9 million at December 31, 2022.
FHLB advances and other debt. FHLB advances and other debt totaled $110.0 million at December 31, 2023, an increase of $534,000 when compared to $109.5 million at December 31, 2022. The increase was primarily due to a $4.0 million increase on the Company’s line of credit with a third party financial institution, partially offset by a $3.5 million decrease in FHLB advances.
The Holding Company has a $35.0 million facility with a third-party bank. The credit facility is revolving until May 21, 2024, at which time any then-outstanding balance is converted to a 10-year term note on a graduated 10-year amortization. Borrowings on the credit facility bear interest at a fixed rate of 3.85% until May 21, 2026, and the interest rate then converts to a floating rate equal to PRIME with a floor of 3.25%. The purpose of the credit facility is to provide an additional source of liquidity for the Holding Company and to provide funds for the Holding Company to downstream as additional capital to CFBank to support growth. As of December 31, 2023, the Company had an outstanding balance, net of unamortized debt issuance costs, of $33.5 million on the facility.
At December 31, 2023 and 2022, CFBank had availability in unused lines of credit at two commercial banks in the amounts of $50.0 million and $15.0 million, respectively. There were no outstanding borrowings on either line at December 31, 2023 or December 31, 2022.
Subordinated debentures Subordinated debentures totaled $15.0 million at December 31, 2023 and $14.9 million at December 31, 2022. In December 2018, the Holding Company entered into subordinated note purchase agreements with certain qualified institutional buyers and completed a private placement of $10.0 million of fixed-to-floating rate subordinated notes, resulting in net proceeds of $9,612,000 after deducting unamortized debt issuance costs of approximately $388,000. In 2003, the Holding Company issued subordinated debentures in exchange for the proceeds of a $5.0 million trust preferred securities offering issued by a trust formed by the Holding Company. The terms of the subordinated debentures allow for the Holding Company to defer interest payments for a period not to exceed five years. Interest payments on the subordinated debentures were current at December 31, 2023 and December 31, 2022. See Note 11in the accompanying Notes to Consolidated Financial Statements for additional information.
Stockholders’ equity. Stockholders’ equity totaled $155.4 million at December 31, 2023, an increase of $16.1 million, or 11.6%, from $139.2 million at December 31, 2022. The increase in total stockholders’ equity was primarily attributed to net income, partially offset by $1.5 million in dividend payments and a $253,000 increase in other comprehensive loss. The other comprehensive loss was the result of the mark-to-market adjustment of our investment portfolio.
Management continues to proactively monitor capital levels and ratios in its on-going capital planning process. CFBank has leveraged its capital to support balance sheet growth and drive increased net interest income. Management remains focused on growing capital though improving results from operations; however, should the need arise, CFBank has additional sources of capital and alternatives it could utilize as further discussed in the “Liquidity and Capital Resources” section in this Form 10-K.
Comparison of Results of Operations for 2023 and 2022
General. Net income for the year ended December 31, 2023 totaled $16.9 million (or $2.63 per diluted common share) and decreased $1.3 million, or 6.8%, compared to net income of $18.2 million (or $2.78 per diluted common share) for the year ended December 31,
46
Table of Contents
2022. The decrease in net income was primarily due to a decrease in net interest income and an increase in provision expense, which was partially offset by an increase in noninterest interest income and a decrease in noninterest expense.
Net interest income. Net interest income is a significant component of net income, and consists of the difference between interest income generated on interest-earning assets and interest expense incurred on interest-bearing liabilities. Net interest income is primarily affected by the volumes, interest rates and composition of interest-earning assets and interest-bearing liabilities. The tables below titled “Average Balances, Interest Rates and Yields” and “Rate/Volume Analysis of Net Interest Income” provide important information on factors impacting net interest income and should be read in conjunction with this discussion of net interest income.
Net interest income totaled $47.6 million for the year ended December 31, 2023 and decreased $1.2 million, or 2.4%, compared to net interest income of $48.8 million for the year ended December 31, 2022. The decrease in net interest income was primarily due to a $41.6 million, or 219.6%, increase in interest expense, partially offset by a $40.5 million, or 59.8%, increase in interest income. The increase in interest expense was attributed to a 244bps increase in the average cost of funds on interest-bearing liabilities, coupled with a $298.5 million, or 24.4%, increase in average interest-bearing liabilities. The increase in interest income was primarily attributed to a 152bps increase in the average yield on interest-earning assets, coupled with a $286.5 million, or 18.5%, increase in average interest-earning assets outstanding. The net interest margin of 2.59% for the year ended December 31, 2023 decreased 56bps compared to the net interest margin of 3.15% for the year ended December 31, 2022.
Interest income totaled $108.3 million for the twelve months ended December 31, 2023, and increased $40.5 million, or 59.8%, compared to $67.8 million for the twelve months ended December 31, 2022. The increase in interest income was primarily attributed to a 136bps increase in the average yield on loans and leases and loans held for sale, coupled with a $249.5 million, or 18.0%, increase in average loans and leases and loans held for sale.
Interest expense totaled $60.6 million for the twelve months ended December 31, 2023, and increased $41.6 million, or 219.6%, compared to $19.0 million for the twelve months ended December 31, 2022. The increase in interest expense was primarily attributed to a 262bps increase in the average rate of interest-bearing deposits, coupled with a $275.3 million, or 24.6%, increase in average interest-bearing deposits.
Provision for credit losses. The provision for credit losses expense for the year ended December 31, 2023 was $2.3 million, and increased $1.5 million, or 194.4%, compared to $787,000 for the year ended December 31, 2022. Net charge-offs for the year ended December 31, 2023 totaled $646,000, compared to net charge-offs of $233,000 for the year ended December 31, 2022.
The following table presents information regarding net charge-offs (recoveries) for 2023 and 2022.
| 2023 | 2022 | ||||
|---|---|---|---|---|---|
| (Dollars in thousands) | Net charge-offs (recoveries) | ||||
| Commercial | $ | 690 | $ | 263 | |
| Single-family residential real estate | (40) | (19) | |||
| Home equity lines of credit | (4) | (11) | |||
| Total | $ | 646 | $ | 233 |
See the section above titled “Financial Condition – Allowance for Credit Losses on Loans” for additional information.
Noninterest income. Noninterest income for the year ended December 31, 2023 totaled $4.0 million and increased $821,000, or 25.6%, compared to $3.2 million for the year ended December 31, 2022. The increase was primarily due to a $525,000 increase in swap fee income and a $431,000 increase in service charges on deposit accounts.
Noninterest expense. Noninterest expense for the year ended December 31, 2023 totaled $28.4 million and decreased $252,000, or 0.9%, compared to $28.6 million for the year ended December 31, 2022. The decrease in noninterest expense during the year ended December 31, 2023 was primarily due to a $635,000 decrease in data processing expense and a $612,000 decrease in salaries and employee benefits expense, partially offset by a $1.1 million increase in FDIC premiums. The decrease in data processing expense was due to the core processing system conversion that occurred in the third quarter of 2022, which included some one-time conversion costs. The decrease in salaries and employee benefits expense was primarily due to a decrease in the number of employees. The increase in FDIC expense was related to increased assets and deposit levels and assessment rates.
Income taxes. Income tax expense was $4.0 million for the year ended December 31, 2023, a decrease of $380,000, compared to $4.4 million for the year ended December 31, 2022. The effective tax rate for the year ended December 31, 2023 was approximately 19.3%, as compared to approximately 19.6% for the year ended December 31, 2022.
Our deferred tax assets are composed of U.S. net operating losses (“NOLs”), and other temporary book to tax differences. When determining the amount of deferred tax assets that are more-likely-than-not to be realized, and therefore recorded as a benefit, the
47
Table of Contents
Company conducts a regular assessment of all available information. This information includes, but is not limited to, taxable income in prior periods, projected future income and projected future reversals of deferred tax items. Based on these criteria, the Company determined as of December 31, 2023 that no valuation allowance was required against the net deferred tax asset.
The Company records income tax expense based on the federal statutory rate adjusted for the effect of other items such as low income housing credits, historic tax credits, bank owned life insurance and other miscellaneous items.
Comparison of Results of Operations for 2022 and 2021
General. Net income for the year ended December 31, 2022 totaled $18.2 million (or $2.78 per diluted common share) and decreased $289,000, or 1.6%, compared to net income of $18.5 million (or $2.77 per diluted common share) for the year ended December 31, 2021. The decrease in net income was primarily due to a decrease in net gain on sale of loans, a decrease in net gain on sale of deposits and an increase in provision expense, which was partially offset by an increase in net interest income and a decrease in noninterest expenses.
Net interest income. Net interest income is a significant component of net income, and consists of the difference between interest income generated on interest-earning assets and interest expense incurred on interest-bearing liabilities. Net interest income is primarily affected by the volumes, interest rates and composition of interest-earning assets and interest-bearing liabilities. The tables below titled “Average Balances, Interest Rates and Yields” and “Rate/Volume Analysis of Net Interest Income” provide important information on factors impacting net interest income and should be read in conjunction with this discussion of net interest income.
Net interest income totaled $48.8 million for the year ended December 31, 2022 and increased $6.8 million, or 16.1%, compared to net interest income of $42.0 million for the year ended December 31, 2021. The increase in net interest income was primarily due to a $15.5 million, or 29.5%, increase in interest income, partially offset by a $8.7 million, or 84.1%, increase in interest expense. The increase in interest income was primarily attributed to a $167.9 million, or 12.2%, increase in average interest-earning assets outstanding, resulting primarily from an increase in net loans and loans held for sale, coupled with a 58bps increase in average yield on interest-earning assets. The increase in interest expense was attributed to a 60bps increase in the average cost of funds on interest-bearing liabilities, coupled with a $135.9 million, or 12.5%, increase in average interest-bearing liabilities. The net interest margin of 3.15% for the year ended December 31, 2022 increased 11bps compared to the net interest margin of 3.04% for the year ended December 31, 2021.
Interest income totaled $67.8 million for the twelve months ended December 31, 2022, and increased $15.5 million, or 29.5%, compared to $52.3 million for the twelve months ended December 31, 2021. The increase in interest income was primarily attributed to a $347.1 million, or 33.6%, increase in average loans outstanding, coupled with a 18bps increase in the average yield on loans, partially offset by a $238.7 million, or 97.4%, decrease in average loans held for sale.
Interest expense totaled $19.0 million for the twelve months ended December 31, 2022, and increased $8.7 million, or 84.1%, compared to $10.3 million for the twelve months ended December 31, 2021. The increase in interest expense was primarily attributed to a 60bps increase in the average rate of interest-bearing deposits, coupled with a $142.7 million, or 14.6%, increase in average interest-bearing deposits.
Provision for loan and lease losses. The provision for loan and lease losses expense for the year ended December 31, 2022 was $787,000, compared to ($1.6) million in provision for loan and lease losses expense for the year ended December 31, 2021. Net charge-offs for the year ended December 31, 2022 totaled $233,000, compared to net recoveries of $86,000 for the year ended December 31, 2021.
The following table presents information regarding net charge-offs (recoveries) for 2022 and 2021.
| 2022 | 2021 | ||||
|---|---|---|---|---|---|
| (Dollars in thousands) | Net charge-offs (recoveries) | ||||
| Commercial | $ | 263 | $ | (56) | |
| Single-family residential real estate | (19) | (9) | |||
| Home equity lines of credit | (11) | (21) | |||
| Total | $ | 233 | $ | (86) |
See the section below titled “Financial Condition – Allowance for loan and lease losses” for additional information.
Noninterest income. Noninterest income for the year ended December 31, 2022 totaled $3.2 million and decreased $8.4 million, or 72.4%, compared to $11.6 million for the year ended December 31, 2021. The decrease was primarily due to a $5.3 million decrease in net gain on sale of residential loans, a $1.9 million decrease in gain on sale of deposits and a $1.1 million increase in the net gain on sales of commercial loans. The decrease in the net gain on sale of residential mortgage loans was the result of the Company’s decision
48
Table of Contents
in early 2021 to scale down and exit the direct-to-consumer mortgage business in favor of lending in our regional markets. The decrease in gain on sale of deposits was a result of the sale of CFBank’s two Columbiana County branches in July 2021.
Noninterest expense. Noninterest expense for the year ended December 31, 2022 totaled $28.6 million and decreased $3.9 million, or 11.8%, compared to $32.5 million for the year ended December 31, 2021. The decrease in noninterest expense during the year ended December 31, 2022 was primarily due to a $2.6 million decrease in advertising and promotion expense, a $1.8 million decrease in salaries and employee benefits expense, and a $1.6 million decrease in professional fees expense, partially offset by a $721,000 increase in data processing expense and a $570,000 increase on impairment of property and equipment. The decreases in advertising and marketing expense, salaries and employee benefits expense, and professional fee expense were primarily the result of the Company’s decision in early 2021 to scale down and exit the direct-to-consumer mortgage business in favor of lending in our regional markets as previously discussed. The increase in data processing expense was primarily related to the conversion of our core processing system during the third quarter of 2022. The impairment of property and equipment was related to the then-pending sale (as of December 31, 2022) of our Worthington headquarters building.
Income taxes. Income tax expense was $4.4 million for the year ended December 31, 2022, an increase of $63,000, compared to $4.4 million for the year ended December 31, 2021. The effective tax rate for the year ended December 31, 2022 was approximately 19.6%, as compared to approximately 19.1% for the year ended December 31, 2021.
Our deferred tax assets are composed of U.S. net operating losses (“NOLs”), and other temporary book to tax differences. When determining the amount of deferred tax assets that are more-likely-than-not to be realized, and therefore recorded as a benefit, the Company conducts a regular assessment of all available information. This information includes, but is not limited to, taxable income in prior periods, projected future income and projected future reversals of deferred tax items. Based on these criteria, the Company determined as of December 31, 2022 that no valuation allowance was required against the net deferred tax asset.
The Company records income tax expense based on the federal statutory rate adjusted for the effect of other items such as low income housing credits, historic tax credits, bank owned life insurance and other miscellaneous items.
49
Table of Contents
Average Balances, Interest Rates and Yields. The following table presents, for the periods indicated, the total dollar amount of fully taxable equivalent interest income from average interest-earning assets and the resultant yields, as well as the interest expense on average interest-bearing liabilities, expressed in both dollars and rates. Average balances are computed using month-end balances.
| For the Years Ended December 31, | |||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | 2021 | |||||||||||||||||||||
| Average | Interest | Average | Average | Interest | Average | Average | Interest | Average | |||||||||||||||
| Outstanding | Earned/ | Yield/ | Outstanding | Earned/ | Yield/ | Outstanding | Earned/ | Yield/ | |||||||||||||||
| Balance | Paid | Rate | Balance | Paid | Rate | Balance | Paid | Rate | |||||||||||||||
| (Dollars in thousands) | |||||||||||||||||||||||
| Interest-earning assets: | |||||||||||||||||||||||
| Securities (1) (2) | $ | 14,198 | $ | 658 | 3.86% | $ | 17,805 | $ | 881 | 4.58% | $ | 19,311 | $ | 756 | 3.93% | ||||||||
| Loans and leases and loans held for sale (3) | 1,635,173 | 97,383 | 5.96% | 1,385,701 | 63,717 | 4.60% | 1,277,239 | 51,256 | 4.01% | ||||||||||||||
| Other earning assets | 178,275 | 9,646 | 5.41% | 138,805 | 2,818 | 2.03% | 79,017 | 102 | 0.13% | ||||||||||||||
| FHLB and FRB stock | 8,566 | 592 | 6.91% | 7,413 | 348 | 4.69% | 6,220 | 234 | 3.76% | ||||||||||||||
| Total interest-earning assets | 1,836,212 | 108,279 | 5.89% | 1,549,724 | 67,764 | 4.37% | 1,381,787 | 52,348 | 3.79% | ||||||||||||||
| Noninterest-earning assets | 92,957 | 79,467 | 79,393 | ||||||||||||||||||||
| Total assets | $ | 1,929,169 | $ | 1,629,191 | $ | 1,461,180 | |||||||||||||||||
| Interest-bearing liabilities: | |||||||||||||||||||||||
| Deposits | $ | 1,396,298 | 56,363 | 4.04% | $ | 1,121,003 | 15,952 | 1.42% | $ | 978,258 | 8,014 | 0.82% | |||||||||||
| FHLB advances and other borrowings | 124,999 | 4,276 | 3.42% | 101,757 | 3,022 | 2.97% | 108,637 | 2,295 | 2.11% | ||||||||||||||
| Total interest-bearing liabilities | 1,521,297 | 60,639 | 3.99% | 1,222,760 | 18,974 | 1.55% | 1,086,895 | 10,309 | 0.95% | ||||||||||||||
| Noninterest-bearing liabilities | 260,060 | 273,789 | 255,855 | ||||||||||||||||||||
| Total liabilities | 1,781,357 | 1,496,549 | 1,342,750 | ||||||||||||||||||||
| Equity | 147,812 | 132,642 | 118,430 | ||||||||||||||||||||
| Total liabilities and equity | $ | 1,929,169 | $ | 1,629,191 | $ | 1,461,180 | |||||||||||||||||
| Net interest-earning assets | $ | 314,915 | $ | 326,964 | $ | 294,892 | |||||||||||||||||
| Net interest income/interest rate spread | $ | 47,640 | 1.90% | $ | 48,790 | 2.82% | $ | 42,039 | 2.84% | ||||||||||||||
| Net interest margin | 2.59% | 3.15% | 3.04% | ||||||||||||||||||||
| Average interest-earning assets to average interest-bearing liabilities | 120.70% | 126.74% | 127.13% | ||||||||||||||||||||
| (1) Average balance is computed using the carrying value of securities. Average yield is computed using the historical amortized cost average balance for available for sale securities. | |||||||||||||||||||||||
| (2) Average yields and interest earned are stated on a fully taxable equivalent basis. | |||||||||||||||||||||||
| (3) Average balance is computed using the recorded investment in loans net of the ACL - Loans and includes nonperforming loans. |
50
Table of Contents
Rate/Volume Analysis of Net Interest Income. The following table presents the dollar amount of changes in interest income and interest expense for major components of interest-earning assets and interest-bearing liabilities. It distinguishes between the increase and decrease related to changes in balances and/or changes in interest rates. For each category of interest-earning assets and interest-bearing liabilities, information is provided on changes attributable to (i) changes in volume (i.e., changes in volume multiplied by the prior rate) and (ii) changes in rate (i.e., changes in rate multiplied by the prior volume). For purposes of this table, changes attributable to both rate and volume which cannot be segregated have been allocated proportionately to the change due to volume and the change due to rate.
| Year Ended | Year Ended | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, 2023 | December 31, 2022 | ||||||||||||||||
| Compared to Year Ended | Compared to Year Ended | ||||||||||||||||
| December 31, 2022 | December 31, 2021 | ||||||||||||||||
| Increase (decrease) due to | Increase (decrease) due to | ||||||||||||||||
| Rate | Volume | Net | Rate | Volume | Net | ||||||||||||
| (Dollars in thousands) | |||||||||||||||||
| Interest-earning assets: | |||||||||||||||||
| Securities (1) | $ | (98) | $ | (125) | $ | (223) | $ | 165 | $ | (40) | $ | 125 | |||||
| Loans and leases | 20,898 | 12,768 | 33,666 | 2,716 | 9,745 | 12,461 | |||||||||||
| Other earning assets | 5,832 | 996 | 6,828 | 2,584 | 132 | 2,716 | |||||||||||
| FHLB and FRB stock | 184 | 60 | 244 | 64 | 50 | 114 | |||||||||||
| Total interest-earning assets | 26,816 | 13,699 | 40,515 | 5,529 | 9,887 | 15,416 | |||||||||||
| Interest-bearing liabilities: | |||||||||||||||||
| Deposits | 35,645 | 4,766 | 40,411 | 6,627 | 1,311 | 7,938 | |||||||||||
| FHLB advances and other borrowings | 501 | 753 | 1,254 | 880 | (153) | 727 | |||||||||||
| Total interest-bearing liabilities | 36,146 | 5,519 | 41,665 | 7,507 | 1,158 | 8,665 | |||||||||||
| Net change in net interest income | $ | (9,330) | $ | 8,180 | $ | (1,150) | $ | (1,978) | $ | 8,729 | $ | 6,751 |
(1)Securities amounts are presented on a fully taxable equivalent basis.
Liquidity and Capital Resources
In general terms, liquidity is a measurement of an enterprise’s ability to meet cash needs. The primary objective in liquidity management is to maintain the ability to meet loan commitments and to repay deposits and other liabilities in accordance with their terms without an adverse impact on current or future earnings. Principal sources of funds are deposits; amortization and prepayments of loans; maturities, sales and principal receipts of securities available for sale; borrowings; and operations. While maturities and scheduled amortization of loans are predictable sources of funds, deposit flows and loan prepayments are greatly influenced by general interest rates, economic conditions and competition.
CFBank is required by regulation to maintain sufficient liquidity to ensure its safe and sound operation. Thus, adequate liquidity may vary depending on CFBank’s overall asset/liability structure, market conditions, the activities of competitors, the requirements of our own deposit and loan customers and regulatory considerations. Management believes that each of the Holding Company’s and CFBank’s current liquidity is sufficient to meet its daily operating needs and fulfill its strategic planning.
Liquidity management is both a daily and long-term responsibility of management. We adjust our investments in liquid assets, primarily cash, short-term investments and other assets that are widely traded in the secondary market, based on our ongoing assessment of expected loan demand, expected deposit flows, yields available on interest-earning deposits and securities and the objective of our asset/liability management program. In addition to liquid assets, we have other sources of liquidity available including, but not limited to, access to advances from the FHLB and borrowings from the FRB and our commercial bank lines of credit.
51
Table of Contents
The following table summarizes CFBank’s cash available from liquid assets and borrowing capacity at December 31, 2023 and 2022.
| December 31, 2023 | December 31, 2022 | ||||
|---|---|---|---|---|---|
| (Dollars in thousands) | |||||
| Cash, unpledged securities and deposits in other financial institutions | $ | 262,004 | $ | 154,410 | |
| Additional borrowing capacity at the FHLB | 183,654 | 187,854 | |||
| Additional borrowing capacity at the FRB | 136,240 | 105,119 | |||
| Unused commercial bank lines of credit | 65,000 | 65,000 | |||
| Total | $ | 646,898 | $ | 512,383 |
Cash, unpledged securities and deposits in other financial institutions increased $107.6 million, or 69.7%, to $262.0 million at December 31, 2023, compared to $154.4 million at December 31, 2022. The increase was primarily attributed to an increase in deposits, partially offset by an increase in net loan balances.
CFBank’s additional borrowing capacity with the FHLB decreased $4.2 million, or 2.2%, to $183.7 million at December 31, 2023, compared to $187.9 million at December 31, 2022.
CFBank’s additional borrowing capacity at the FRB increased $31.1 million, or 29.6%, to $136.2 million at December 31, 2023 from $105.1 million at December 31, 2022. CFBank is eligible to participate in the FRB’s primary credit program, providing CFBank access to short-term funds at any time, for any reason, based on the collateral pledged.
CFBank’s borrowing capacity with both the FHLB and FRB may be negatively impacted by changes such as, but not limited to, further tightening of credit policies by the FHLB or FRB, deterioration in the credit performance of CFBank’s loan portfolio or CFBank’s financial performance, or a decrease in the balance of pledged collateral.
CFBank had $65.0 million of availability in unused lines of credit with two commercial banks at December 31, 2023 and December 31, 2022.
Deposits are obtained predominantly from the markets in which CFBank’s offices are located. We rely primarily on a willingness to pay market-competitive interest rates to attract and retain retail deposits. Accordingly, rates offered by competing financial institutions may affect our ability to attract and retain deposits.
CFBank relies on competitive interest rates, customer service, and relationships with customers to retain deposits. In 2010, the FDIC, pursuant to the provisions of the Dodd-Frank Wall Street Reform and Consumer Protection Act, permanently increased deposit insurance coverage from $100,000 to $250,000 per depositor.
The Holding Company has more limited sources of liquidity than CFBank. In general, in addition to its existing liquid assets, sources of liquidity include funds raised in the securities markets through debt or equity offerings, funds borrowed from third party banks or other lenders, dividends received from CFBank or the sale of assets.
Management believes that the Holding Company had adequate funds at December 31, 2023 to meet its current and anticipated operating needs at this time. The Holding Company’s current cash requirements include operating expenses and interest on subordinated debentures and other debt. The Company may also pay dividends on its common stock, if and when declared by the Board of Directors.
Currently, annual debt service on the subordinated debentures underlying the Company’s trust preferred securities is approximately $430,000. Prior to July 1, 2023, the subordinated debentures had a variable rate of interest, which reset quarterly, equal to the three-month London Interbank Offered Rate (LIBOR) plus 2.85%. Effective July 1, 2023, the rate of interest on the subordinated debentures resets quarterly to the three-month Secured Overnight Financing Rate (SOFR) plus 3.112%, which was 8.44% at December 31, 2023.
The Holding Company’s subordinated notes had a fixed rate of 7.00% until December 2023, at which time the interest rate began to reset quarterly to a rate equal to the then current three-month SOFR plus 4.402%.
The Holding Company has a $35.0 million credit facility. The credit facility is revolving until May 21, 2024 at which time any then-outstanding balance will be converted to a 10-year term note on a graduated 10-year amortization. Borrowings on the credit facility bear interest at a fixed rate of 3.85% until May 21, 2026, and the interest rate then converts to a floating rate equal to PRIME with a floor of 3.75%. The purpose of the credit facility is to provide an additional source of liquidity for the Holding Company and to provide funds for the Holding Company to downstream as additional capital to CFBank to support growth. At December 31, 2023, the Company had an outstanding balance, net of unamortized debt issuance costs, of $33.5 million on the facility.
52
Table of Contents
The ability of the Holding Company to pay dividends on its common stock is dependent upon the amount of cash and liquidity available at the Holding Company level, as well as the receipt of dividends and other distributions from CFBank to the extent necessary to fund such dividends.
The Holding Company is a legal entity that is separate and distinct from CFBank, which has no obligation to make any dividends or other funds available for the payment of dividends by the Holding Company. Banking regulations limit the amount of dividends that can be paid to the Holding Company by CFBank without prior regulatory approval. Generally, financial institutions may pay dividends without prior regulatory approval as long as the dividend does not exceed the total of the current calendar year-to-date earnings plus any earnings from the previous two years not already paid out in dividends, and as long as the financial institution remains well capitalized after the dividend payment.
The Holding Company also is subject to various legal and regulatory policies and requirements impacting the Holding Company’s ability to pay dividends on its stock. In addition, the Holding Company’s ability to pay dividends on its stock is conditioned upon the payment, on a current basis, of quarterly interest payments on the subordinated debentures underlying the Company’s trust preferred securities. Finally, under the terms of the Company’s fixed-to-floating rate subordinated debt, the Holding Company’s ability to pay dividends on its stock is conditioned upon the Holding Company continuing to make required principal and interest payments, and not incurring an event of default, with respect to the subordinated debt.
Federal income tax laws provided deductions, totaling $2.3 million, for thrift bad debt reserves established before 1988. Accounting standards do not require a deferred tax liability to be recorded on this amount, which otherwise would have totaled $473,000 at year-end 2023. However, if CFBank were wholly or partially liquidated or otherwise ceases to be a bank, or if tax laws were to change, this amount would have to be recaptured and a tax liability recorded. Additionally, any distributions in excess of CFBank’s current or accumulated earnings and profits would reduce amounts allocated to its bad debt reserve and create a tax liability for CFBank.
Impact of Inflation
The financial statements and related data presented herein have been prepared in accordance with U.S. generally accepted accounting principles, which presently require us to measure financial position and results of operations primarily in terms of historical dollars. Changes in the relative value of money due to inflation are generally not considered. In our opinion, changes in interest rates affect our financial condition to a far greater degree than changes in the inflation rate. While interest rates are generally influenced by changes in the inflation rate, they do not move concurrently. Rather, interest rate volatility is based on changes in the expected rate of inflation, as well as changes in monetary and fiscal policy. A financial institution’s ability to be relatively unaffected by changes in interest rates is a good indicator of its ability to perform in a volatile economic environment. In an effort to protect performance from the effects of interest rate volatility, we review interest rate risk frequently and take steps to minimize detrimental effects on profitability.
FY 2022 10-K MD&A
SEC filing source: 0001070680-23-000009.
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations
FORWARD LOOKING STATEMENTS
Statements in this Form 10-K that are not statements of historical fact are forward-looking statements which are made in good faith by us. Forward-looking statements include, but are not limited to: (1) projections of revenues, income or loss, earnings or loss per share of common stock, capital structure and other financial items; (2) plans and objectives of the management or Boards of Directors of CF Bankshares Inc. (the “Holding Company”) or CFBank, National Association (“CFBank” and, together with the Holding Company, the “Company”); (3) statements regarding future events, actions or economic performance; and (4) statements of assumptions underlying such statements. Words such as "estimate," "strategy," "may," "believe," "anticipate," "expect," "predict," "will," "intend," "plan," "targeted," and the negative of these terms, or similar expressions, are intended to identify forward-looking statements, but are not the exclusive means of identifying such statements. Various risks and uncertainties may cause actual results to differ materially from those indicated by our forward-looking statements, including, without limitation, those risks set forth in the section captioned “RISK FACTORS” in Part I, Item 1A of this Form 10-K.
Forward-looking statements are not guarantees of performance or results. A forward-looking statement may include a statement of the assumptions or bases underlying the forward-looking statement. We believe that we have chosen these assumptions or bases in good faith and that they are reasonable. We caution you, however, that assumptions or bases almost always vary from actual results, and the differences between assumptions or bases and actual results can be material. The forward-looking statements included in this Form 10-K speak only as of the date hereof. We undertake no obligation to publicly release revisions to any forward-looking statements to reflect events or circumstances after the date of such statements, except to the extent required by law.
40
Table of Contents
CONDENSED CONSOLIDATED FINANCIAL DATA
The following information should be read in conjunction with our Consolidated Financial Statements, the related Notes and Management’s Discussion and Analysis of Financial Condition and Results of Operations contained in this report.
| At December 31, | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | 2020 | 2019 | 2018 | ||||||||||
| (Dollars in thousands) | ||||||||||||||
| Selected Financial Condition Data: | ||||||||||||||
| Total assets | $ | 1,820,174 | $ | 1,495,589 | $ | 1,476,995 | $ | 880,545 | $ | 665,025 | ||||
| Cash and cash equivalents | 151,787 | 166,591 | 221,594 | 45,879 | 67,304 | |||||||||
| Securities available for sale | 10,442 | 16,347 | 8,701 | 8,174 | 10,114 | |||||||||
| Equity securities | 5,000 | 5,000 | 5,000 | - | - | |||||||||
| Loans held for sale | 580 | 27,988 | 283,165 | 135,711 | 17,385 | |||||||||
| Loans and leases, net (1) | 1,572,255 | 1,214,149 | 895,344 | 663,303 | 550,683 | |||||||||
| Allowance for loan and lease loss (ALLL) | 16,062 | 15,508 | 17,022 | 7,138 | 7,012 | |||||||||
| Nonperforming assets | 761 | 997 | 695 | 2,439 | 415 | |||||||||
| Foreclosed assets | - | - | - | - | 38 | |||||||||
| Deposits | 1,527,922 | 1,246,352 | 1,113,070 | 746,323 | 579,786 | |||||||||
| FHLB advances and other debt | 109,461 | 89,727 | 214,426 | 29,017 | 19,500 | |||||||||
| Subordinated debentures | 14,922 | 14,883 | 14,844 | 14,806 | 14,767 | |||||||||
| Total stockholders' equity | 139,248 | 125,330 | 110,210 | 80,664 | 45,559 |
| For the year ended December 31, | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | 2020 | 2019 | 2018 | ||||||||||
| (Dollars in thousands) | ||||||||||||||
| Summary of Operations: | ||||||||||||||
| Total interest income | $ | 67,764 | $ | 52,348 | $ | 42,386 | $ | 35,104 | $ | 24,886 | ||||
| Total interest expense | 18,974 | 10,309 | 14,578 | 13,404 | 6,997 | |||||||||
| Net interest income | 48,790 | 42,039 | 27,808 | 21,700 | 17,889 | |||||||||
| Provision for loan and lease losses | 787 | (1,600) | 10,915 | - | - | |||||||||
| Net interest income after provision for loan and lease losses | 48,003 | 43,639 | 16,893 | 21,700 | 17,889 | |||||||||
| Noninterest income: | ||||||||||||||
| Net gain on sale of loans | 1,009 | 7,359 | 58,366 | 10,767 | 1,927 | |||||||||
| Other | 2,201 | 4,281 | 1,627 | 953 | 789 | |||||||||
| Total noninterest income | 3,210 | 11,640 | 59,993 | 11,720 | 2,716 | |||||||||
| Noninterest expense | 28,621 | 32,461 | 40,603 | 21,379 | 15,275 | |||||||||
| Income before income taxes | 22,592 | 22,818 | 36,283 | 12,041 | 5,330 | |||||||||
| Income tax expense | 4,428 | 4,365 | 6,675 | 2,440 | 1,057 | |||||||||
| Net income | $ | 18,164 | $ | 18,453 | $ | 29,608 | $ | 9,601 | $ | 4,273 |
41
Table of Contents
| At or for the year ended December 31, | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | 2020 | 2019 | 2018 | ||||||||||
| (Dollars in thousands) | ||||||||||||||
| Selected Financial Ratios and Other Data: | ||||||||||||||
| Performance Ratios (2) | ||||||||||||||
| Return on average assets | 1.11% | 1.26% | 2.59% | 1.30% | 0.78% | |||||||||
| Return on average equity | 13.69% | 15.58% | 32.04% | 17.57% | 10.11% | |||||||||
| Average yield on interest-earning assets (3) | 4.37% | 3.79% | 3.89% | 4.98% | 4.75% | |||||||||
| Average rate paid on interest-bearing liabilities | 1.55% | 0.95% | 1.64% | 2.38% | 1.71% | |||||||||
| Average interest rate spread (4) | 2.82% | 2.84% | 2.25% | 2.60% | 3.04% | |||||||||
| Net interest margin, fully taxable equivalent (5) | 3.15% | 3.04% | 2.55% | 3.08% | 3.41% | |||||||||
| Average interest-earning assets to interest bearing liabilities | 126.74% | 127.13% | 122.64% | 124.90% | 128.04% | |||||||||
| Efficiency ratio (6) | 55.04% | 60.47% | 46.24% | 63.97% | 74.13% | |||||||||
| Noninterest expenses to average assets | 1.76% | 2.22% | 3.55% | 2.89% | 2.78% | |||||||||
| Common stock dividend payout ratio | 6.47% | 4.69% | 0.67% | n/m | n/m | |||||||||
| Capital Ratios: (2) | ||||||||||||||
| Equity to total assets at end of period | 7.65% | 8.38% | 7.46% | 9.16% | 6.85% | |||||||||
| Average equity to average assets | 8.14% | 8.11% | 8.07% | 7.39% | 7.68% | |||||||||
| Tier 1 (core) capital to adjusted total assets (Leverage ratio) (7) | 9.89% | 11.29% | 9.74% | 10.58% | 10.13% | |||||||||
| Total capital to risk weighted assets (7) | 12.74% | 14.02% | 14.31% | 12.96% | 12.37% | |||||||||
| Tier 1 (core) capital to risk weighted assets (7) | 11.65% | 12.77% | 13.05% | 11.97% | 11.12% | |||||||||
| Common equity tier 1 capital to risk weighted assets (7) | 11.65% | 12.77% | 13.05% | 11.97% | 11.12% | |||||||||
| Asset Quality Ratios: (2) | ||||||||||||||
| Nonperforming loans to total loans (8) | 0.05% | 0.08% | 0.08% | 0.36% | 0.07% | |||||||||
| Nonperforming assets to total assets (9) | 0.04% | 0.07% | 0.05% | 0.28% | 0.06% | |||||||||
| Allowance for loan and lease losses to total loans | 1.01% | 1.26% | 1.87% | 1.06% | 1.26% | |||||||||
| Allowance for loan and lease losses to nonperforming loans (8) | 2110.64% | 1555.47% | 2449.21% | 292.66% | 1859.95% | |||||||||
| Net charge-offs (recoveries) to average loans | 0.02% | (0.01%) | 0.13 | (0.02%) | (0.01%) | |||||||||
| Per Share Data: (10) | ||||||||||||||
| Basic earnings per common share | $ | 2.84 | $ | 2.84 | $ | 4.53 | $ | 2.05 | $ | 1.02 | ||||
| Diluted earnings per common share | 2.78 | 2.77 | 4.47 | 2.03 | 1.00 | |||||||||
| Dividends declared per common share | 0.18 | 0.13 | 0.03 | - | - | |||||||||
| Tangible book value per common share at end of period | 21.43 | 19.28 | 16.79 | 12.40 | 10.51 |
| (1) | Loans and leases, net represents the recorded investment in loans net of the ALLL. | |
|---|---|---|
| (2) | Asset quality ratios and capital ratios are end-of-period ratios. All other ratios are based on average monthly balances during the indicated periods. | |
| (3) | Calculations of yield are presented on a taxable equivalent basis using the federal income tax rate. | |
| (4) | The average interest rate spread represents the difference between the weighted average yield on average interest-earning assets and the weighted average cost of average interest-bearing liabilities. | |
| (5) | The net interest margin represents net interest income as a percent of average interest-earning assets. | |
| (6) | The efficiency ratio equals noninterest expense (excluding amortization of intangibles and foreclosed asset writedowns) divided by net interest income plus noninterest income (excluding gains or losses on securities transactions). | |
| (7) | Regulatory capital ratios of CFBank. | |
| (8) | Nonperforming loans consist of nonaccrual loans and other loans 90 days or more past due. | |
| (9) | Nonperforming assets consist of nonperforming loans and foreclosed assets. | |
| (10) | Adjusted to reflect the 1-for-5.5 reverse stock split effected on August 20, 2018. | |
| n/m - not meaningful |
42
Table of Contents
Business Overview
The Holding Company is a financial holding company that owns 100% of the stock of CFBank, which was formed in Ohio in 1892 and converted from a federal savings association to a national bank on December 1, 2016. Prior to December 1, 2016, the Holding Company was a registered savings and loan holding company. Effective as of December 1, 2016 and in conjunction with the conversion of CFBank to a national bank, the Holding Company became a registered bank holding company and elected financial holding company status with the Federal Reserve Board (the “FRB”). Effective as of July 27, 2020, the Company changed its name from Central Federal Corporation to CF Bankshares Inc.
CFBank focuses on serving the financial needs of closely held businesses and entrepreneurs, by providing comprehensive Commercial, Retail, and Mortgage Lending services presence. In all regional markets, CFBank provides commercial loans and equipment leases, commercial and residential real estate loans and treasury management depository services, residential mortgage lending, and full-service commercial and retail banking services and products. CFBank seeks to differentiate itself from its competitors by providing individualized service coupled with direct customer access to decision-makers, and ease of doing business. We believe that CFBank matches the sophistication of much larger banks, without the bureaucracy.
Most of our deposits and loans come from our market area. Our principal market area for loans and deposits includes the following Ohio counties: Franklin County through our office in Columbus, Ohio (formerly located in Worthington, Ohio until March 1, 2023) and our loan production office in Columbus, Ohio; Delaware County, Ohio through our Polaris office in Columbus, Ohio; Cuyahoga County, through our office in Woodmere, Ohio and our Ohio City office in Cleveland, Ohio; Summit County through our office in Fairlawn, Ohio; Hamilton County through our offices in Blue Ash, Ohio and our Red Bank office in Cincinnati, Ohio; and Marion County, Indiana through our office in Indianapolis. Because of CFBank’s concentration of business activities in Ohio, the Company’s financial condition and results of operations depend in large part upon economic conditions in Ohio.
COVID-19 Impact. The World Health Organization declared the coronavirus COVID-19 a pandemic in March 2020. COVID-19 negatively impacted global, national and local economies, disrupted global and national supply chains, lowered equity market valuations, and created significant volatility and disruption in financial markets. While the direct impacts related to the COVID-19 pandemic have waned, certain economic concerns remain. The extent to which COVID-19 will continue to impact our business, results of operations, and financial condition, as well as our regulatory capital and liquidity ratios, will depend on future developments, which are highly uncertain and cannot be predicted. In addition, a resurgence in the spread of COVID-19, including new variants thereof, or a new pandemic could result in similar, or potentially greater, impacts in the future which could adversely affect our business, financial condition, liquidity, and results of operations.
During the COVID-19 pandemic, we assisted numerous existing and new customers through our participation in the Paycheck Protection Program (“PPP”) and by providing temporary loan modifications to loan customers. CFBank originated approximately $126 million of PPP loans during the second quarter of 2020 to over 550 borrowers. The PPP loans provided low interest rates (1%) and potentially forgivable funds to small businesses and are fully guaranteed by the SBA, warranting no credit loss provision. Using the PPP loans as collateral, CFBank funded nearly all of the PPP loans through loans obtained under the FRB’s Paycheck Protection Program Liquidity Facility (“PPPLF”), which carried a low interest rate of 0.35%. CFBank’s loans outstanding through the PPP totaled $50,000 at December 31, 2022 and $450,000 at December 31, 2021. During the pandemic, CFBank also granted payment deferrals on loans totaling approximately $100 million (or approximately 12% of outstanding loan balances). At December 31, 2022, there were no remaining loans on payment deferrals.
Repositioning of Residential Mortgage Business Model. In early 2021 a shift in the mortgage industry resulted in significantly fewer refinance opportunities and lower margins on residential mortgage loans. In response, the Company strategically scaled down and repositioned its Residential Mortgage Business and exited the direct-to-consumer mortgage business in favor of lending in our regional markets. Our Commercial Banking Business continues to experience strong growth and has become the primary driver of our earnings and performance.
Critical Accounting Policies and Estimates
We follow financial accounting and reporting policies that are in accordance with U.S. generally accepted accounting principles and conform to general practices within the banking industry. These policies are presented in Note 1 to our Consolidated Financial Statements. Some of these accounting policies are considered to be critical accounting policies, which are those policies that are both most important to the portrayal of the Company’s financial condition and results of operations, and require management’s most difficult, subjective or complex judgments, often as a result of the need to make estimates about the effect of matters that are inherently uncertain. Application of assumptions different than those used by management could result in material changes in our financial condition or results of operations. These policies, current assumptions and estimates utilized, and the related disclosure of this process, are determined by management and routinely reviewed with the Audit Committee of the Board of Directors. We believe that the judgments, estimates and assumptions used in the preparation of the consolidated financial statements were appropriate given the factual circumstances at the time.
43
Table of Contents
We have identified accounting policies that are critical accounting policies, and an understanding of these policies is necessary to understand our financial statements. The following discussion details the critical accounting policies and the nature of the estimates made by management.
Determination of the allowance for loan and lease losses. The ALLL represents management’s estimate of probable incurred credit losses in the loan portfolio at each balance sheet date. The allowance consists of general and specific components. The general component covers loans not classified as impaired and is based on historical loss experience, adjusted for current factors. Current factors considered include, but are not limited to, management’s oversight of the portfolio, including lending policies and procedures; nature, level and trend of the portfolio, including past due and nonperforming loans, loan concentrations, loan terms and other characteristics; current economic conditions and outlook; collateral values; and other items. The specific component of the ALLL relates to loans that are individually classified as impaired. Loans exceeding policy thresholds are regularly reviewed to identify impairment. A loan is impaired when, based on current information and events, it is probable that CFBank will be unable to collect all amounts due according to the contractual terms of the loan agreement. Loans for which the terms have been modified resulting in a concession, and for which the borrower is experiencing financial difficulties, are considered troubled debt restructurings and classified as impaired. Determining whether a loan is impaired and whether there is an impairment loss requires judgment and estimates, and the eventual outcomes may differ from estimates made by management. The determination of whether a loan is impaired includes: review of historical data; judgments regarding the ability of the borrower to meet the terms of the loan; an evaluation of the collateral securing the loan and estimation of its value, net of selling expenses, if applicable; various collection strategies; and other factors relevant to the loan or loans. Impairment is measured based on the fair value of collateral, less costs to sell, if the loan is collateral dependent, or alternatively, the present value of expected future cash flows discounted at the loan’s effective rate, if the loan is not collateral dependent. When the selected measure is less than the recorded investment in the loan, an impairment loss is recorded. As a result, determining the appropriate level for the ALLL involves not only evaluating the current financial situation of individual borrowers or groups of borrowers, but also current predictions about future events that could change before an actual loss is determined. Based on the variables involved and the fact that management must make judgments about outcomes that are inherently uncertain, the determination of the ALLL is considered to be a critical accounting policy. Additional information regarding this policy is included in the previous section titled “Financial Condition - Allowance for loan and lease losses” and in Notes 1, 4 and 6 in the accompanying Notes to Consolidated Financial Statements.
Fair value of financial instruments. Another critical accounting policy relates to fair value of financial instruments, which are estimated using relevant market information and other assumptions. Fair value estimates involve uncertainties and matters of significant judgment regarding interest rates, credit risk, prepayments, and other factors, especially in the absence of broad markets for particular items. Changes in assumptions or in market conditions could significantly affect the estimates. Additional information is included in Notes 1 and 6 in the accompanying Notes to Consolidated Financial Statements.
Mortgage banking derivatives. Another critical accounting policy relates to the fair value of mortgage banking derivatives. Mortgage banking derivatives include two types of commitments: rate lock commitments and forward loan commitments. The fair values of these mortgage derivatives are based on anticipated gains on the underlying loans and are based on valuation models using observable market data as of the measurement date. Changes in the fair value of the derivatives are reported currently in earnings, as other noninterest income. Changes in assumptions or in market conditions could significantly affect the estimates. Additional information is included in Notes 1, 6 and 18 in the accompanying Notes to Consolidated Financial Statements.
General
Our net income is dependent primarily on net interest income, which is the difference between the interest income earned on loans and securities and our cost of funds, consisting of interest paid on deposits and borrowed funds. Net interest income is affected by regulatory, economic and competitive factors that influence interest rates, loan demand, the level of nonperforming assets and deposit flows.
Net income is also affected by, among other things, provisions for loan and lease losses, loan fee income, service charges, gains on loan sales, operating expenses, and taxes. Operating expenses principally consist of employee compensation and benefits, occupancy, advertising and marketing, data processing, professional fees, FDIC insurance premiums and other general and administrative expenses. Our results of operations are significantly affected by general economic and competitive conditions, changes in market interest rates and real estate values, government policies and actions of regulatory authorities. Our regulators have extensive discretion in their supervisory and enforcement activities, including the authority to impose restrictions on our operations, to classify our assets and to require us to increase the level of our allowance for loan and lease losses. Any change in such regulation and oversight, whether in the form of regulatory policy, regulations, legislation or supervisory action, may have a material impact on our business, financial condition, results of operations and/or cash flows.
Management’s discussion and analysis represents a review of our consolidated financial condition and results of operations for the periods presented. This review should be read in conjunction with our consolidated financial statements and related notes.
44
Table of Contents
Financial Condition
General. Assets totaled $1.8 billion at December 31, 2022 and increased $324.6 million, or 21.7%, from $1.5 billion at December 31, 2021. The increase was primarily due to a $358.1 million increase in net loan balances, partially offset by a $27.4 million decrease in loans held for sale and a $14.8 million decrease in cash and cash equivalents.
Cash and cash equivalents. Cash and cash equivalents totaled $151.8 million at December 31, 2022, and decreased $14.8 million, or 8.9%, from $166.6 million at December 31, 2021. The decrease in cash and cash equivalents was primarily attributed to an increase in net loans, partially offset by an increase in deposits and a decrease in loans held for sale.
Securities. Securities available for sale totaled $10.4 million at December 31, 2022, and decreased $5.9 million, or 36.1%, compared to $16.3 million at December 31, 2021. The decrease was primarily due to principal maturities. Equity securities totaled $5.0 million at December 31, 2022 and December 31, 2021.
Loans held for sale. Loans held for sale totaled $580,000 at December 31, 2022 and decreased $27.4 million, or 97.9%, from $28.0 million at December 31, 2021. The decrease is the result of the Company’s decision to strategically scale down its Residential Mortgage Business in response to the shift in the residential mortgage industry.
Loans and Leases. Net loans and leases totaled $1.6 billion at December 31, 2022, and increased $358.1 million, or 29.5%, from $1.2 billion at December 31, 2021. The increase was primarily due to a $118.3 million increase in single-family residential loan balances, a $100.8 million increase in construction loan balances, a $90.5 million increase in commercial loan balances, a $27.4 million increase in multi-family loan balances, a $15.5 million increase in commercial real estate loan balances, and a $6.5 million increase in home equity lines of credit. The increases in the aforementioned loan balances were related to increased sales activity and new relationships.
CFBank previously participated in a Mortgage Purchase Program with Northpointe Bank (“Northpointe”), a Michigan banking corporation, from December 2012 until CFBank discontinued its participation in the program in the first quarter of 2021. Pursuant to the terms of a participation agreement, CFBank purchased participation interests in loans made by Northpointe related to fully underwritten and pre-sold mortgage loans originated by various prescreened mortgage brokers located throughout the U.S. The underlying loans were individually Mortgage Electronic Registered Systems (MERS) registered loans which were held until funded by the end investor. The mortgage loan investors included Fannie Mae and Freddie Mac, and other major financial institutions. This process on average took approximately 14 days. Given the short-term holding period of the underlying loans, common credit risks (such as past due, impairment and TDR, nonperforming, and nonaccrual classification) were substantially reduced. Therefore, no allowance was allocated by CFBank to these loans. These loans were 100% risk rated for CFBank capital adequacy purposes. Under the participation agreement, CFBank agreed to purchase a 95% ownership/participation interest in each of the aforementioned loans, and Northpointe maintained a 5% ownership interest in each loan it participated. CFBank exited this program during the first quarter of 2021 and had no loans outstanding under the program at December 31, 2022 and December 31, 2021.
Allowance for loan and lease losses (ALLL). The ALLL totaled $16.1 million at December 31, 2022, and increased $554,000, or 3.6%, from $15.5 million at December 31, 2021. The increase in the ALLL was due to $787,000 in provision expense, partially offset by net charge-offs of $233,000 during the year ended December 31, 2022. The ratio of the ALLL to total loans was 1.01% at December 31, 2022, compared to 1.26% at December 31, 2021. The ratio of the ALLL to total loans, excluding loan balances subject to SBA guarantees, was 1.03% at December 31, 2022, compared to 1.27% at December 31, 2021.
The ALLL is a valuation allowance for probable incurred credit losses. The ALLL methodology is designed as part of a thorough process that incorporates management’s current judgments about the credit quality of the loan portfolio into a determination of the ALLL in accordance with generally accepted accounting principles and supervisory guidance. Management analyzes the adequacy of the ALLL quarterly through reviews of the loan portfolio, including the nature and volume of the loan portfolio and segments of the portfolio; industry and loan concentrations; historical loss experience; delinquency statistics and the level of nonperforming loans; specific problem loans; the ability of borrowers to meet loan terms; an evaluation of collateral securing loans and the market for various types of collateral; various collection strategies; current economic conditions, trends and outlook; and other factors that warrant recognition in providing for an adequate ALLL. Based on the variables involved and the significant judgments management must make about outcomes that are uncertain, the determination of the ALLL is considered to be a critical accounting policy. See the section below titled “Critical Accounting Policies” for additional discussion.
The ALLL consists of specific and general components. The specific component relates to loans that are individually classified as impaired. A loan is impaired when, based on current information and events, it is probable that CFBank will be unable to collect all amounts due according to the contractual terms of the loan agreement. Substandard loans of all classes within the commercial, commercial real estate, construction and multi-family residential loan segments, regardless of size, are individually evaluated for impairment when they are 90 days past due, or earlier than 90 days past due if information regarding the payment capacity of the borrower indicates that payment in full according to the loan terms is doubtful. If a loan is impaired, a portion of the allowance is
45
Table of Contents
allocated so that the loan is reported, net, at the present value of estimated future cash flows using the loan’s existing rate, or at the fair value of collateral, less costs to sell, if repayment is expected solely from the collateral. Large groups of smaller balance loans, such as consumer and single-family residential real estate loans, are collectively evaluated for impairment, and accordingly, they are not separately identified for impairment disclosures. Loans within any class for which the terms have been modified resulting in a concession, and for which the borrower is experiencing financial difficulties, are considered troubled debt restructurings (“TDRs”) and are classified as impaired. See Notes 1 and 4 in the accompanying Notes to Consolidated Financial Statements for additional information regarding the ALLL.
Individually impaired loans totaled $175,000 at December 31, 2022, and decreased $2.8 million, or 94.1%, from $3.0 million at December 31, 2021. The decrease was primarily due to the payoffs of three impaired loans during the year ended December 31, 2022. The amount of the ALLL specifically allocated to individually impaired loans totaled $176 at December 31, 2022 and $20,000 at December 31, 2021. The decrease in the ALLL specifically allocated to impaired loans was primarily due to the payoffs of the three impaired loans.
The specific reserve on impaired loans is based on management’s estimate of the present value of estimated future cash flows using the loan’s effective rate or the fair value of collateral, if repayment is expected solely from the collateral. On at least a quarterly basis, management reviews each impaired loan to determine whether it should have a specific reserve or partial charge-off. Management relies on appraisals or internal evaluations to help make this determination. Determination of whether to use an updated appraisal or internal evaluation is based on factors including, but not limited to, the age of the loan and the most recent appraisal, condition of the property and whether we expect the collateral to go through the foreclosure or liquidation process. Management considers the need for a downward adjustment to the valuation based on current market conditions and on management’s analysis, judgment and experience. The amount ultimately charged-off for these loans may be different from the specific reserve, as the ultimate liquidation of the collateral and/or projected cash flows may be different from management’s estimates.
Nonperforming loans, which are nonaccrual loans and loans 90 days past due but still accruing interest, totaled $761,000 at December 31, 2022, and decreased $236,000 from $997,000 at December 31, 2021. The decrease was primarily due to two nonaccrual consumer loans paying off, partially offset by two consumer loans and one commercial lease going into nonaccrual status, a partial charge off and principal paydowns of nonaccrual loans. The ratio of nonperforming loans to total loans was 0.05% at December 31, 2022, compared to 0.08% at December 31, 2021.
The following table presents information regarding the number and balance of nonperforming loans at December 31, 2022 and December 31, 2021.
| December 31, 2022 | December 31, 2021 | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| # of loans | Balance | # of loans | Balance | ||||||
| (dollars in thousands) | |||||||||
| Commercial | 2 | $ | 99 | 1 | $ | 147 | |||
| Single-family residential real estate | 3 | 641 | 3 | 656 | |||||
| Home equity lines of credit | 1 | 18 | 2 | 194 | |||||
| Other Consumer | 1 | 3 | - | - | |||||
| Total | 7 | $ | 761 | 6 | $ | 997 |
Nonaccrual loans include some nonperforming loans that were previously modified and identified as TDRs. TDRs included in nonaccrual loans totaled $80,000 at December 31, 2022 and $147,000 at December 31, 2021. The decrease in TDRs included in nonaccrual loans was primarily due to a partial charge-down.
Nonaccrual loans at December 31, 2022 and December 31, 2021 do not include $95,000 and $2.8 million, respectively, of TDRs where customers have established a sustained period of repayment performance, generally six months, loans are current according to their modified terms and repayment of the remaining contractual payments is expected. These loans are included in total impaired loans. See Notes 1 and 4 in the accompanying Notes to Consolidated Financial Statements for additional information regarding impaired loans and nonperforming loans.
46
Table of Contents
The general reserve component of our ALLL covers non-impaired loans of all classes and is based on historical loss experience adjusted for current factors. The historical loss experience is determined by loan class and is based on the actual loss history experienced by CFBank over a three-year period. The general component is calculated based on CFBank’s loan balances and actual three-year historical loss rates. For loans with little or no actual loss experience, industry estimates are used based on loan segment. This actual loss experience is supplemented with other economic and judgmental factors based on the risks present for each loan class. These economic and judgmental factors include consideration of the following: levels of and trends in delinquencies and impaired loans; levels of and trends in charge-offs and recoveries; trends in volume and terms of loans; effects of any changes in risk selection and underwriting standards; other changes in lending policies, procedures, and practices; experience, ability, and depth of lending management and other relevant staff; national and local economic trends and conditions; industry conditions; and effects of changes in credit concentrations.
Management’s loan review process is an integral part of identifying problem loans and determining the ALLL. We maintain an internal credit rating system and loan review procedures specifically developed as the primary credit quality indicator to monitor credit risk for commercial, commercial real estate and multi-family residential real estate loans. We analyze these loans individually and categorize 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. Credit reviews for these loan types are generally performed at least annually, and more often for loans with higher credit risk. Loan officers maintain close contact with borrowers between reviews. Adjustments to loan risk ratings are based on the reviews and at any time information is received that may affect risk ratings. Additionally, an independent third party review of commercial, commercial real estate and multi-family residential loans is performed at least annually. Management uses the results of these reviews to help determine the effectiveness of the existing policies and procedures and to provide an independent assessment of our internal loan risk rating system.
We have incorporated the regulatory asset classifications as a part of our credit monitoring and internal loan risk rating system. In accordance with regulations, problem loans are classified as special mention, substandard, doubtful or loss, and the classifications are subject to review by the regulators. Assets designated as special mention are considered criticized assets. Assets designated as substandard, doubtful or loss are considered classified assets. See Note 4 in the accompanying Notes to Consolidated Financial Statements for additional information regarding descriptions of the regulatory asset classifications.
The level of total criticized and classified loans increased by $1.4 million, or 23.4%, during the twelve months ended December 31, 2022. Loans designated as special mention increased $4.4 million, or 182.3%, and totaled $6.8 million at December 31, 2022, compared to $2.4 million at December 31, 2021. Loans classified as substandard decreased $2.9 million, or 81.0%, and totaled $681,000 at December 31, 2022, compared to $3.6 million at December 31, 2021. One commercial loan totaling $80,000 was classified as doubtful at December 31, 2022 compared to $147,000 at December 31, 2021. See Note 4 in the accompanying Notes to Consolidated Financial Statements for additional information regarding risk classification of loans.
In addition to credit monitoring through our internal loan risk rating system, we also monitor past due information for all loan segments. Loans that are not rated under our internal credit rating system include groups of homogenous loans, such as single-family residential real estate loans and consumer loans. The primary credit indicator for these groups of homogenous loans is past due information.
Total past due loans decreased $1.5 million, and totaled $2.1 million at December 31, 2022, compared to $3.6 million at December 31, 2021. Past due loans totaled 0.1% of the loan portfolio at December 31, 2022, compared to 0.3% at December 31, 2021. See Note 4 in the accompanying Notes to Consolidated Financial Statements for additional information regarding loan delinquencies.
All lending activity involves risk of loss. Certain types of loans, such as option adjustable-rate mortgage (“ARM”) products, junior lien mortgages, high loan-to-value ratio mortgages, interest only loans, subprime loans and loans with initial teaser rates, can have a greater risk of non-collection than other loans. CFBank has not engaged in subprime lending or used option ARM products.
Loans that contain interest only payments may present a higher risk than those loans with an amortizing payment that includes periodic principal reductions. Interest only loans are primarily commercial lines of credit secured by business assets and inventory, and consumer home equity lines of credit secured by the borrower’s primary residence. Due to the fluctuations in business assets and inventory of our commercial borrowers, CFBank has increased risk due to a potential decline in collateral values without a corresponding decrease in the outstanding principal. Interest only commercial lines of credit totaled $117.9 million, or 27.6%, of CFBank’s commercial portfolio at December 31, 2022, compared to $120.1 million, or 35.6% at December 31, 2021. Interest only home equity lines of credit totaled $30.5 million, or 99.2%, of the total home equity lines of credit at December 31, 2022 compared to $23.9 million, or 98.7%, at December 31, 2021.
47
Table of Contents
We believe the ALLL is adequate to absorb probable incurred credit losses in the loan portfolio as of December 31, 2022; however, future additions to the allowance may be necessary based on factors including, but not limited to, deterioration in client business performance, recessionary economic conditions, declines in borrowers’ cash flows and market conditions which result in lower real estate values. Additionally, various regulatory agencies, as an integral part of their examination process, periodically review the ALLL. Such agencies may require additional provisions for loan losses based on judgments and estimates that differ from those used by management, or on information available at the time of their review. Management continues to diligently monitor credit quality in the existing portfolio and analyze potential loan opportunities carefully in order to manage credit risk. An increase in loan losses could occur if economic conditions and factors which affect credit quality, real estate values and general business conditions worsen or do not improve.
Foreclosed assets. There were no foreclosed assets at December 31, 2022 or December 31, 2021. The level of foreclosed assets and charges to foreclosed assets expense may change in the future in connection with workout efforts related to foreclosed assets, nonperforming loans and other loans with credit issues.
Premises and equipment. Premises and equipment, net, totaled $3.8 million at December 31, 2022, and decreased $2.1 million, or 35.6%, from $5.9 million at December 31, 2021. The decrease in premises and equipment was primarily related to the pending sale of the Company’s headquarters building in Worthington, Ohio. See Note 8, Premises and Equipment and Note 25, Other assets held for sale, in the accompanying Notes to Consolidated Financial Statements for additional information.
Deposits. Deposits totaled $1.5 billion at December 31, 2022, an increase of $281.6 million, or 22.6%, from $1.2 billion at December 31, 2021. The increase is primarily due to a $326.9 million increase in money market account balances, partially offset by a $26.4 million decrease in certificate of deposit account balances and a $16.9 million decrease in checking account balances. The increase in money market account balances during the year ended December 31, 2022 included several new Public Funds deposit relationships totaling $207 million. Noninterest-bearing deposit accounts totaled $263.2 million at December 31, 2022 and decreased $21.7 million from $284.9 million at December 31, 2021.
CFBank is a participant in the Certificate of Deposit Account Registry Service® (CDARS) and Insured Cash Sweep (ICS) programs offered through IntraFi Network. IntraFi works with a network of banks to offer products that can provide FDIC insurance coverage in excess of $250,000 through these innovative products. Brokered deposits, including CDARS and ICS deposits that qualify as brokered, totaled $291.8 million at December 31, 2022, and increased $13.7 million, or 4.9% from $278.1 million at December 31, 2021. Customer balances in the CDARS reciprocal and ICS reciprocal programs, which do not qualify as brokered, totaled $157.9 million at December 31, 2022 and increased $99.5 million, or 170.5%, from $58.4 million at December 31, 2021.
FHLB advances and other debt. FHLB advances and other debt totaled $109.5 million at December 31, 2022, a increase of $19.8 million when compared to $89.7 million at December 31, 2021. The increase was primarily due to a $15.0 million increase in FHLB advances and a $5.2 million increase in our Holding Company credit facility.
Prior to May 21, 2021, the Holding Company had a term loan in the original principal amount of $5.0 million with an additional $10.0 million revolving line-of-credit with a third-party bank. That credit facility was refinanced into a new $35.0 million facility on May 21, 2021. The credit facility is revolving until May 21, 2024, at which time any then-outstanding balance is converted to a 10-year term note on a graduated 10-year amortization. Borrowings on the credit facility bear interest at a fixed rate of 3.85% until May 21, 2026, and the interest rate then converts to a floating rate equal to PRIME with a floor of 3.25%. The purpose of the credit facility is to provide an additional source of liquidity for the Holding Company and to provide funds for the Holding Company to downstream as additional capital to CFBank to support growth. As of December 31, 2022, the Company had an outstanding balance, net of unamortized debt issuance costs, of $29.5 million on the facility.
At December 31, 2022 and 2021, CFBank had availability in unused lines of credit at two commercial banks in the amounts of $50.0 million and $15.0 million. There were no outstanding borrowings on either line at December 31, 2022 or December 31, 2021.
During 2019, CFBank entered into a $25.0 million warehouse facility with a commercial bank. The warehouse facility was used to periodically fund loans held for sale from the close (funding) date until they were sold in the secondary market. Borrowings on the facility bore interest at the greater of the 30-day LIBOR plus 2.00%, or 4.00% and were secured by the specific loans that were funded. This warehouse facility, which was closed during the third quarter of 2021, had no outstanding balance at December 31, 2022 and December 31, 2021.
During 2020, CFBank entered into an additional $75 million warehouse facility with a commercial bank. The purpose of this warehouse facility was to periodically fund loans held for sale from the close (funding) date until sold in the secondary market. Borrowings on the facility bore interest at the greater of the 30-day LIBOR plus 2.35% or 2.90% and were secured by the specific loans that were funded. This warehouse facility, which was closed in the second quarter of 2021, had no outstanding balance at December 31, 2022 and December 31, 2021.
48
Table of Contents
CFBank previously participated in the PPPLF, which provides liquidity through term financing backed by PPP loans. Principal payments are due on the PPPLF advances when the related PPP loans are repaid or forgiven by the SBA. At December 31, 2022 and December 31, 2021, the principal balance of PPPLF advances outstanding was $0 and $450,000, respectively. See the section below titled “Liquidity and Capital Resources” for additional information regarding FHLB advances and other debt.
Subordinated debentures Subordinated debentures totaled $14.9 million at December 31, 2022 and $14.9 million at December 31, 2021. In December 2018, the Holding Company entered into subordinated note purchase agreements with certain qualified institutional buyers and completed a private placement of $10 million of fixed-to-floating rate subordinated notes, net of unamortized debt issuance costs of approximately $388,000. In 2003, the Holding Company issued subordinated debentures in exchange for the proceeds of a $5.0 million trust preferred securities offering issued by a trust formed by the Holding Company. The terms of the subordinated debentures allow for the Holding Company to defer interest payments for a period not to exceed five years. Interest payments were current at December 31, 2022 and December 31, 2021. See Note 11, Subordinated Debentures, in the accompanying Notes to Consolidated Financial Statements for additional information.
Stockholders’ equity. Stockholders’ equity totaled $139.2 million at December 31, 2022, an increase of $13.9 million, or 11.1%, from $125.3 million at December 31, 2021. The increase in total stockholders’ equity was primarily attributed to net income, partially offset by dividends of $1.1 million, share repurchases of $2.5 million and a $1.9 million increase in other comprehensive loss.
Management continues to proactively monitor capital levels and ratios in its on-going capital planning process. CFBank has leveraged its capital to support balance sheet growth and drive increased net interest income. Management remains focused on growing capital though improving results from operations; however, should the need arise, CFBank has additional sources of capital and alternatives it could utilize as further discussed in the “Liquidity and Capital Resources” section in this report.
Comparison of Results of Operations for 2022 and 2021
General. Net income for the year ended December 31, 2022 totaled $18.2 million (or $2.78 per diluted common share) and decreased $289,000, or 1.6%, compared to net income of 18.5 million (or $2.77 per diluted common share) for the year ended December 31, 2021. The decrease in net income was primarily due to a decrease in net gain on sale of loans, a decrease in net gain on sale of deposits and an increase in provision expense, which was partially offset by an increase in net interest income and a decrease in noninterest expenses.
Net interest income. Net interest income is a significant component of net income, and consists of the difference between interest income generated on interest-earning assets and interest expense incurred on interest-bearing liabilities. Net interest income is primarily affected by the volumes, interest rates and composition of interest-earning assets and interest-bearing liabilities. The tables below titled “Average Balances, Interest Rates and Yields” and “Rate/Volume Analysis of Net Interest Income” provide important information on factors impacting net interest income and should be read in conjunction with this discussion of net interest income.
Net interest income totaled $48.8 million for the year ended December 31, 2022 and increased $6.8 million, or 16.1%, compared to net interest income of $42.0 million for the year ended December 31, 2021. The increase in net interest income was primarily due to a $15.5 million, or 29.5%, increase in interest income, partially offset by a $8.7 million, or 84.1%, increase in interest expense. The increase in interest income was primarily attributed to a $167.9 million, or 12.2%, increase in average interest-earning assets outstanding, resulting primarily from an increase in net loans and loans held for sale, coupled with a 58bps increase in average yield on interest-earning assets. The increase in interest expense was attributed to a 60bps increase in the average cost of funds on interest-bearing liabilities, coupled with a $135.9 million, or 12.5%, increase in average interest-bearing liabilities. The net interest margin of 3.15% for the year ended December 31, 2022 increased 11bps compared to the net interest margin of 3.04% for the year ended December 31, 2021.
Interest income totaled $67.8 million for the twelve months ended December 31, 2022, and increased $15.5 million, or 29.5%, compared to $52.3 million for the twelve months ended December 31, 2021. The increase in interest income was primarily attributed to a $347.1 million, or 33.6%, increase in average loans outstanding, coupled with a 18bps increase in the average yield on loans, partially offset by a $238.7 million, or 97.4%, decrease in average loans held for sale outstanding.
Interest expense totaled $19.0 million for the twelve months ended December 31, 2022, and increased $8.7 million, or 84.1%, compared to $10.3 million for the twelve months ended December 31, 2021. The increase in interest expense was primarily attributed to a 60bps increase in the average rate of interest-bearing deposits, coupled with a $142.7 million, or 14.6%, increase in average interest-bearing deposits.
Provision for loan and lease losses. The provision for loan and lease losses expense for the year ended December 31, 2022 was 787,000, compared to ($1.6) million in provision for loan and lease losses expense for the year ended December 31, 2021. Net charge-offs for the year ended December 31, 2022 totaled $233,000, compared to net recoveries of $86,000 for the year ended December 31, 2021.
49
Table of Contents
The following table presents information regarding net charge-offs (recoveries) for 2022 and 2021.
| 2022 | 2021 | ||||
|---|---|---|---|---|---|
| (Dollars in thousands) | Net charge-offs (recoveries) | ||||
| Commercial | $ | 263 | $ | (56) | |
| Single-family residential real estate | (19) | (9) | |||
| Home equity lines of credit | (11) | (21) | |||
| Total | $ | 233 | $ | (86) |
See the section below titled “Financial Condition – Allowance for loan and lease losses” for additional information.
Noninterest income. Noninterest income for the year ended December 31, 2022 totaled $3.2 million and decreased $8.4 million, or 72.4%, compared to $11.6 million for the year ended December 31, 2021. The decrease was primarily due to a $5.3 million decrease in net gain on sale of residential loans, a $1.9 million decrease in gain on sale of deposits and a $1.1 million increase in the net gain on sales of commercial loans. The decrease in the net gain on sale of residential mortgage loans was the result of the Company’s decision in early 2021 to scale down and exit the direct-to-consumer mortgage business in favor of lending in our regional markets. The decrease in gain on sale of deposits was a result of the sale of CFBank’s two Columbiana County branches in July 2021.
Noninterest expense. Noninterest expense for the year ended December 31, 2022 totaled $28.6 million and decreased $3.9 million, or 11.8%, compared to $32.5 million for the year ended December 31, 2021. The decrease in noninterest expense during the year ended December 31, 2022 was primarily due to a $2.6 million decrease in advertising and promotion expense, a $1.8 million decrease in salaries and employee benefits expense, and a $1.6 million decrease in professional fees expense, partially offset by a $721,000 increase in data processing expense and a $570,000 increase on impairment of property and equipment. The decreases in advertising and marketing expense, salaries and employee benefits expense, and professional fee expense were primarily the result of the Company’s decision in early 2021 to scale down and exit the direct-to-consumer mortgage business in favor of lending in our regional markets as previously discussed. The increase in data processing expense was primarily related to the conversion of our core processing system during the third quarter of 2022. The impairment of property and equipment was related to the pending sale of our Worthington headquarters building.
Income taxes. Income tax expense was $4.4 million for the year ended December 31, 2022, an increase of $63,000, compared to $4.4 million for the year ended December 31, 2021. The effective tax rate for the year ended December 31, 2022 was approximately 19.6%, as compared to approximately 19.1% for the year ended December 31, 2021.
Our deferred tax assets are composed of U.S. net operating losses (“NOLs”), and other temporary book to tax differences. When determining the amount of deferred tax assets that are more-likely-than-not to be realized, and therefore recorded as a benefit, the Company conducts a regular assessment of all available information. This information includes, but is not limited to, taxable income in prior periods, projected future income and projected future reversals of deferred tax items. Based on these criteria, the Company determined as of December 31, 2022 that no valuation allowance was required against the net deferred tax asset.
The Company records income tax expense based on the federal statutory rate adjusted for the effect of other items such as low income housing credits, historic tax credits, bank owned life insurance and other miscellaneous items.
Comparison of Results of Operations for 2021 and 2020
General. Net income for the year ended December 31, 2021 totaled $18.5 million (or $2.77 per diluted common share) and decreased $11.1 million, or 37.7%, compared to net income of $29.6 million (or $4.47 per diluted common share) for the year ended December 31, 2020. The decrease in net income was primarily the result of a decrease in the net gain on sale of loans which was driven by significantly lower refinance opportunities coupled with lower margins on loan sales. The decrease in the net gain on sale of loans was partially offset by an increase in net interest income, a decrease in provision expense and a decrease in noninterest expenses.
Net interest income. Net interest income totaled $42.0 million for the year ended December 31, 2021 and increased $14.2 million, or 51.2%, compared to net interest income of $27.8 million for the year ended December 31, 2020. The increase in net interest income was primarily due to a $9.9 million, or 23.5%, increase in interest income, coupled with a $4.3 million, or 29.3%, decrease in interest expense. The increase in interest income was primarily attributed to a $292.3 million, or 26.8%, increase in average interest-earning assets outstanding, resulting primarily from an increase in net loans and loans held for sale, partially offset by a 10bps decrease in average yield on interest-earning assets. The decrease in interest expense was attributed to a 69bps decrease in the average cost of funds on interest-bearing liabilities, partially offset by a $198.5 million, or 22.4%, increase in average interest-bearing liabilities. The net interest margin of 3.04% for the year ended December 31, 2021 increased 49bps compared to the net interest margin of 2.55% for the year ended December 31, 2020.
50
Table of Contents
Interest income totaled $52.3 million for the twelve months ended December 31, 2021, and increased $9.9 million, or 23.5%, compared to $42.4 million for the twelve months ended December 31, 2020. The increase in interest income was primarily attributed to a $233.5 million, or 29.2%, increase in average loans outstanding and a $31.0 million, or 14.5%, increase in average loans held for sale outstanding, partially offset by a 64bps decrease in the average yield on loans held for sale and a 3bps decrease in the average yield on loans.
Interest expense totaled $10.3 million for the twelve months ended December 31, 2021, and decreased $4.3 million, or 29.3%, compared to $14.6 million for the twelve months ended December 31, 2020. The decrease in interest expense was primarily attributed to a 79bps decrease in the average rate of interest-bearing deposits, partially offset by a $238.8 million, or 32.3%, increase in average interest-bearing deposits.
Provision for loan and lease losses. The provision for loan and lease losses expense for the year ended December 31, 2021 was ($1.6) million compared to $10.9 million in provision for loan and lease losses expense for the year ended December 31, 2020. The decrease in the provision for loan and lease losses in 2021 was based on the improved economic outlook and continued strong credit quality of our loan portfolio. Net recoveries for the year ended December 31, 2021 totaled $86,000, compared to net charge-offs of $1.0 million for the year ended December 31, 2020.
The following table presents information regarding net charge-offs (recoveries) for 2021 and 2020.
| 2021 | 2020 | ||||
|---|---|---|---|---|---|
| (Dollars in thousands) | Net charge-offs (recoveries) | ||||
| Commercial | $ | (56) | $ | 633 | |
| Single-family residential real estate | (9) | 394 | |||
| Home equity lines of credit | (21) | 4 | |||
| Total | $ | (86) | $ | 1,031 |
See the section below titled “Financial Condition – Allowance for loan and lease losses” for additional information.
Noninterest income. Noninterest income for the year ended December 31, 2021 totaled $11.6 million and decreased $48.4 million, or 80.6%, compared to $60.0 million for the year ended December 31, 2020. The decrease was primarily due to a $52.4 million decrease in net gain on sale of loans, partially offset by a $1.9 million increase in gain on sale of deposits and a $1.4 million increase in the net gain on sales of SBA loans. As previously discussed, the decrease in net gain on sale of loans was the result of the Company’s decision early 2021 to strategically scale down its Residential Mortgage Business in response to the shift in the residential mortgage industry. The increase in the net gain on sale of deposits was a result of the sale of CFBank’s two Columbiana County branches that closed on July 16, 2021.
Noninterest expense. Noninterest expense for the year ended December 31, 2021 totaled $32.5 million and decreased $8.1 million, or 20.1%, compared to $40.6 million for the year ended December 31, 2020. The decrease in noninterest expense during the year ended December 31, 2021 was primarily due to a $5.0 million decrease in salaries and employee benefits expense, a $2.6 million decrease in advertising and promotion expense and a $722,000 decrease in professional fees expense, partially offset by a $650,000 increase in FDIC premiums. The decreases in salaries and employee benefits, advertising and promotion expense and professional fees expense were primarily the result of the scaling down of our residential mortgage lending business. The increase in FDIC expense was related to increased asset and deposit levels.
Income taxes. Income tax expense was $4.4 million for the year ended December 31, 2021, a decrease of $2.3 million, compared to $6.7 million for the year ended December 31, 2020. The effective tax rate for the year ended December 31, 2021 was approximately 19.1%, as compared to approximately 18.4% for the year ended December 31, 2020. The effective tax rate for the year ended December 31, 2020 was favorably impacted by the recognition of approximately $1.0 million of historic tax credits.
Our deferred tax assets are composed of U.S. net operating losses (“NOLs”), and other temporary book to tax differences. When determining the amount of deferred tax assets that are more-likely-than-not to be realized, and therefore recorded as a benefit, the Company conducts a regular assessment of all available information. This information includes, but is not limited to, taxable income in prior periods, projected future income and projected future reversals of deferred tax items. Based on these criteria, the Company determined as of December 31, 2021 that no valuation allowance was required against the net deferred tax asset.
The Company records income tax expense based on the federal statutory rate adjusted for the effect of other items such as low income housing credits, historic tax credits, bank owned life insurance and other miscellaneous items.
51
Table of Contents
Average Balances, Interest Rates and Yields. The following table presents, for the periods indicated, the total dollar amount of fully taxable equivalent interest income from average interest-earning assets and the resultant yields, as well as the interest expense on average interest-bearing liabilities, expressed in both dollars and rates. Average balances are computed using month-end balances.
| For the Years Ended December 31, | |||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | 2020 | |||||||||||||||||||||
| Average | Interest | Average | Average | Interest | Average | Average | Interest | Average | |||||||||||||||
| Outstanding | Earned/ | Yield/ | Outstanding | Earned/ | Yield/ | Outstanding | Earned/ | Yield/ | |||||||||||||||
| Balance | Paid | Rate | Balance | Paid | Rate | Balance | Paid | Rate | |||||||||||||||
| (Dollars in thousands) | |||||||||||||||||||||||
| Interest-earning assets: | |||||||||||||||||||||||
| Securities (1) (2) | $ | 17,805 | $ | 881 | 4.58% | $ | 19,311 | $ | 756 | 3.93% | $ | 10,285 | $ | 161 | 1.59% | ||||||||
| Loans held for sale | 6,509 | 172 | 2.64% | 245,164 | 5,572 | 2.27% | 214,177 | 6,231 | 2.91% | ||||||||||||||
| Loans and leases (3) | 1,379,192 | 63,545 | 4.61% | 1,032,075 | 45,684 | 4.43% | 798,572 | 35,620 | 4.46% | ||||||||||||||
| Other earning assets | 138,805 | 2,818 | 2.03% | 79,017 | 102 | 0.13% | 61,451 | 175 | 0.28% | ||||||||||||||
| FHLB and FRB stock | 7,413 | 348 | 4.69% | 6,220 | 234 | 3.76% | 5,006 | 199 | 3.98% | ||||||||||||||
| Total interest-earning assets | 1,549,724 | 67,764 | 4.37% | 1,381,787 | 52,348 | 3.79% | 1,089,491 | 42,386 | 3.89% | ||||||||||||||
| Noninterest-earning assets | 79,467 | 79,393 | 55,597 | ||||||||||||||||||||
| Total assets | $ | 1,629,191 | $ | 1,461,180 | $ | 1,145,088 | |||||||||||||||||
| Interest-bearing liabilities: | |||||||||||||||||||||||
| Deposits | $ | 1,121,003 | 15,952 | 1.42% | $ | 978,258 | 8,014 | 0.82% | $ | 739,462 | 11,911 | 1.61% | |||||||||||
| FHLB advances and other borrowings | 101,757 | 3,022 | 2.97% | 108,637 | 2,295 | 2.11% | 148,887 | 2,667 | 1.79% | ||||||||||||||
| Total interest-bearing liabilities | 1,222,760 | 18,974 | 1.55% | 1,086,895 | 10,309 | 0.95% | 888,349 | 14,578 | 1.64% | ||||||||||||||
| Noninterest-bearing liabilities | 273,789 | 255,855 | 164,337 | ||||||||||||||||||||
| Total liabilities | 1,496,549 | 1,342,750 | 1,052,686 | ||||||||||||||||||||
| Equity | 132,642 | 118,430 | 92,402 | ||||||||||||||||||||
| Total liabilities and equity | $ | 1,629,191 | $ | 1,461,180 | $ | 1,145,088 | |||||||||||||||||
| Net interest-earning assets | $ | 326,964 | $ | 294,892 | $ | 201,142 | |||||||||||||||||
| Net interest income/interest rate spread | $ | 48,790 | 2.82% | $ | 42,039 | 2.84% | $ | 27,808 | 2.25% | ||||||||||||||
| Net interest margin | 3.15% | 3.04% | 2.55% | ||||||||||||||||||||
| Average interest-earning assets to average interest-bearing liabilities | 126.74% | 127.13% | 122.64% | ||||||||||||||||||||
| (1) Average balance is computed using the carrying value of securities. | |||||||||||||||||||||||
| Average yield is computed using the historical amortized cost average balance for available for sale securities. | |||||||||||||||||||||||
| (2) Average yields and interest earned are stated on a fully taxable equivalent basis. | |||||||||||||||||||||||
| (3) Average balance is computed using the recorded investment in loans net of the ALLL and includes nonperforming loans. |
52
Table of Contents
Rate/Volume Analysis of Net Interest Income. The following table presents the dollar amount of changes in interest income and interest expense for major components of interest-earning assets and interest-bearing liabilities. It distinguishes between the increase and decrease related to changes in balances and/or changes in interest rates. For each category of interest-earning assets and interest-bearing liabilities, information is provided on changes attributable to (i) changes in volume (i.e., changes in volume multiplied by the prior rate) and (ii) changes in rate (i.e., changes in rate multiplied by prior volume). For purposes of this table, changes attributable to both rate and volume which cannot be segregated have been allocated proportionately to the change due to volume and the change due to rate.
| Year Ended | Year Ended | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, 2022 | December 31, 2021 | ||||||||||||||||
| Compared to Year Ended | Compared to Year Ended | ||||||||||||||||
| December 31, 2021 | December 31, 2020 | ||||||||||||||||
| Increase (decrease) due to | Increase (decrease) due to | ||||||||||||||||
| Rate | Volume | Net | Rate | Volume | Net | ||||||||||||
| (Dollars in thousands) | |||||||||||||||||
| Interest-earning assets: | |||||||||||||||||
| Securities (1) | $ | 165 | $ | (40) | $ | 125 | $ | 373 | $ | 222 | $ | 595 | |||||
| Loans held for sale | 780 | (6,180) | (5,400) | (1,482) | 823 | (659) | |||||||||||
| Loans and leases | 1,936 | 15,925 | 17,861 | (274) | 10,338 | 10,064 | |||||||||||
| Other earning assets | 2,584 | 132 | 2,716 | (114) | 41 | (73) | |||||||||||
| FHLB and FRB stock | 64 | 50 | 114 | (11) | 46 | 35 | |||||||||||
| Total interest-earning assets | 5,529 | 9,887 | 15,416 | (1,508) | 11,470 | 9,962 | |||||||||||
| Interest-bearing liabilities: | |||||||||||||||||
| Deposits | 6,627 | 1,311 | 7,938 | (6,994) | 3,097 | (3,897) | |||||||||||
| FHLB advances and other borrowings | 880 | (153) | 727 | 427 | (799) | (372) | |||||||||||
| Total interest-bearing liabilities | 7,507 | 1,158 | 8,665 | (6,567) | 2,298 | (4,269) | |||||||||||
| Net change in net interest income | $ | (1,978) | $ | 8,729 | $ | 6,751 | $ | 5,059 | $ | 9,172 | $ | 14,231 |
(1)Securities amounts are presented on a fully taxable equivalent basis.
Liquidity and Capital Resources
In general terms, liquidity is a measurement of an enterprise’s ability to meet cash needs. The primary objective in liquidity management is to maintain the ability to meet loan commitments and to repay deposits and other liabilities in accordance with their terms without an adverse impact on current or future earnings. Principal sources of funds are deposits; amortization and prepayments of loans; maturities, sales and principal receipts of securities available for sale; borrowings; and operations. While maturities and scheduled amortization of loans are predictable sources of funds, deposit flows and loan prepayments are greatly influenced by general interest rates, economic conditions and competition.
CFBank is required by regulation to maintain sufficient liquidity to ensure its safe and sound operation. Thus, adequate liquidity may vary depending on CFBank’s overall asset/liability structure, market conditions, the activities of competitors, the requirements of our own deposit and loan customers and regulatory considerations. Management believes that each of the Holding Company’s and CFBank’s current liquidity is sufficient to meet its daily operating needs and fulfill its strategic planning.
Liquidity management is both a daily and long-term responsibility of management. We adjust our investments in liquid assets, primarily cash, short-term investments and other assets that are widely traded in the secondary market, based on our ongoing assessment of expected loan demand, expected deposit flows, yields available on interest-earning deposits and securities and the objective of our asset/liability management program. In addition to liquid assets, we have other sources of liquidity available including, but not limited to, access to advances from the FHLB and borrowings from the FRB and our commercial bank lines of credit.
53
Table of Contents
The following table summarizes CFBank’s cash available from liquid assets and borrowing capacity at December 31, 2022 and 2021.
| December 31, 2022 | December 31, 2021 | ||||
|---|---|---|---|---|---|
| (Dollars in thousands) | |||||
| Cash, unpledged securities and deposits in other financial institutions | $ | 154,410 | $ | 168,953 | |
| Additional borrowing capacity at the FHLB | 187,854 | 113,077 | |||
| Additional borrowing capacity at the FRB | 105,119 | 72,195 | |||
| Unused commercial bank lines of credit | 65,000 | 65,000 | |||
| Total | $ | 512,383 | $ | 419,225 |
Cash, unpledged securities and deposits in other financial institutions decreased $14.6 million, or 8.61%, to $154.4 million at December 31, 2022, compared to $169.0 million at December 31, 2021. The decrease was primarily attributed to an increase in net loans, partially offset by an increase in deposits and decreases in loans held for sale and securities.
CFBank’s additional borrowing capacity with the FHLB increased $74.8 million, or 66.1%, to $187.9 million at December 31, 2022, compared to $113.1 million at December 31, 2021. The increase is primarily attributed to an increase in pledged collateral.
CFBank’s additional borrowing capacity at the FRB increased $32.9 million, or 45.6%, to $105.1 million at December 31, 2022 from $72.2 million at December 31, 2021. CFBank is eligible to participate in the FRB’s primary credit program, providing CFBank access to short-term funds at any time, for any reason, based on the collateral pledged.
CFBank’s borrowing capacity with both the FHLB and FRB may be negatively impacted by changes such as, but not limited to, further tightening of credit policies by the FHLB or FRB, deterioration in the credit performance of CFBank’s loan portfolio or CFBank’s financial performance, or a decrease in the balance of pledged collateral.
CFBank had $65.0 million of availability in unused lines of credit with two commercial banks at December 31, 2022 and December 31, 2021.
Deposits are obtained predominantly from the markets in which CFBank’s offices are located. We rely primarily on a willingness to pay market-competitive interest rates to attract and retain retail deposits. Accordingly, rates offered by competing financial institutions may affect our ability to attract and retain deposits.
CFBank relies on competitive interest rates, customer service, and relationships with customers to retain deposits. In 2010, the FDIC, pursuant to the provisions of the Dodd-Frank Wall Street Reform and Consumer Protection Act permanently increased deposit insurance coverage from $100,000 to $250,000 per depositor.
The Holding Company has more limited sources of liquidity than CFBank. In general, in addition to its existing liquid assets, sources of liquidity include funds raised in the securities markets through debt or equity offerings, funds borrowed from third party banks or other lenders, dividends received from CFBank or the sale of assets.
Management believes that the Holding Company had adequate funds at December 31, 2022 to meet its current and anticipated operating needs at this time. The Holding Company’s current cash requirements include operating expenses and interest on subordinated debentures and other debt. The Company may also pay dividends on its common stock, if and when declared by the Board of Directors.
Currently, annual debt service on the subordinated debentures underlying the Company’s trust preferred securities is approximately $390,000. The subordinated debentures have a variable rate of interest, reset quarterly, equal to the three-month LIBOR plus 2.85%. The total rate in effect was 7.58% at December 31, 2022.
Currently, the annual debt service on the Company’s $10 million of fixed-to-floating rate subordinated notes is $700,000. The subordinated notes have a fixed rate of 7.00% until December 2023 at which time the interest rate will reset quarterly to a rate equal to the then current three-month LIBOR plus 4.14%.
Prior to May 21, 2021, the Holding Company had a term loan in the original principal amount of $5.0 million with an additional $10.0 million revolving line-of-credit with a third-party bank. That credit facility was refinanced into a new $35.0 million facility on May 21, 2021. The credit facility is revolving until May 21, 2024 at which time any then-outstanding balance will be converted to a 10-year term note on a graduated 10-year amortization. Borrowings on the credit facility bear interest at a fixed rate of 3.85% until May 21, 2026, and the interest rate then converts to a floating rate equal to PRIME with a floor of 3.75%. The purpose of the credit facility is to provide an additional source of liquidity for the Holding Company and to provide funds for the Holding Company to downstream as additional capital to CFBank to support growth. At December 31, 2022, the Company had an outstanding balance, net of unamortized debt issuance costs, of $29.5 million on the facility.
54
Table of Contents
The ability of the Holding Company to pay dividends on its common stock is dependent upon the amount of cash and liquidity available at the Holding Company level, as well as the receipt of dividends and other distributions from CFBank to the extent necessary to fund such dividends.
The Holding Company is a legal entity that is separate and distinct from CFBank, which has no obligation to make any dividends or other funds available for the payment of dividends by the Holding Company. Banking regulations limit the amount of dividends that can be paid to the Holding Company by CFBank without prior regulatory approval. Generally, financial institutions may pay dividends without prior regulatory approval as long as the dividend does not exceed the total of the current calendar year-to-date earnings plus any earnings from the previous two years not already paid out in dividends, and as long as the financial institution remains well capitalized after the dividend payment.
The Holding Company also is subject to various legal and regulatory policies and requirements impacting the Holding Company’s ability to pay dividends on its stock. In addition, the Holding Company’s ability to pay dividends on its stock is conditioned upon the payment, on a current basis, of quarterly interest payments on the subordinated debentures underlying the Company’s trust preferred securities. Finally, under the terms of the Company’s fixed-to-floating rate subordinated debt, the Holding Company’s ability to pay dividends on its stock is conditioned upon the Holding Company continuing to make required principal and interest payments, and not incurring an event of default, with respect to the subordinated debt.
Federal income tax laws provided deductions, totaling $2.3 million, for thrift bad debt reserves established before 1988. Accounting standards do not require a deferred tax liability to be recorded on this amount, which otherwise would have totaled $473,000 at year-end 2022. However, if CFBank were wholly or partially liquidated or otherwise ceases to be a bank, or if tax laws were to change, this amount would have to be recaptured and a tax liability recorded. Additionally, any distributions in excess of CFBank’s current or accumulated earnings and profits would reduce amounts allocated to its bad debt reserve and create a tax liability for CFBank.
Impact of Inflation
The financial statements and related data presented herein have been prepared in accordance with U.S. generally accepted accounting principles, which presently require us to measure financial position and results of operations primarily in terms of historical dollars. Changes in the relative value of money due to inflation are generally not considered. In our opinion, changes in interest rates affect our financial condition to a far greater degree than changes in the inflation rate. While interest rates are generally influenced by changes in the inflation rate, they do not move concurrently. Rather, interest rate volatility is based on changes in the expected rate of inflation, as well as changes in monetary and fiscal policy. A financial institution’s ability to be relatively unaffected by changes in interest rates is a good indicator of its ability to perform in a volatile economic environment. In an effort to protect performance from the effects of interest rate volatility, we review interest rate risk frequently and take steps to minimize detrimental effects on profitability.
FY 2021 10-K MD&A
SEC filing source: 0001070680-22-000008.
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations
FORWARD LOOKING STATEMENTS
Statements in this annual report that are not statements of historical fact are forward-looking statements which are made in good faith by us. Forward-looking statements include, but are not limited to: (1) projections of revenues, income or loss, earnings or loss per common share, capital structure and other financial items; (2) plans and objectives of the management or Boards of Directors of CF Bankshares Inc. (the “Holding Company”) or CFBank, National Association (“CFBank” and, together with the Holding Company, the “Company”); (3) statements regarding future events, actions or economic performance; and (4) statements of assumptions underlying such statements. Words such as "estimate," "strategy," "may," "believe," "anticipate," "expect," "predict," "will," "intend," "plan," "targeted," and the negative of these terms, or similar expressions, are intended to identify forward-looking statements, but are not the exclusive means of identifying such statements. Various risks and uncertainties may cause actual results to differ materially from those indicated by our forward-looking statements, including, without limitation, those risks detailed from time to time in our reports filed with the SEC, including those identified in “Item 1A. Risk Factors” of Part I in this Form 10-K.
Forward-looking statements are not guarantees of performance or results. A forward-looking statement may include a statement of the assumptions or bases underlying the forward-looking statement. We believe that we have chosen these assumptions or bases in good faith and that they are reasonable. We caution you, however, that assumptions or bases almost always vary from actual results, and the differences between assumptions or bases and actual results can be material. The forward-looking statements included in this quarterly report speak only as of the date of the report. We undertake no obligation to publicly release revisions to any forward-looking statements to reflect events or circumstances after the date of such statements, except to the extent required by law.
39
Table of Contents
CONDENSED CONSOLIDATED FINANCIAL DATA
The following information should be read in conjunction with our Consolidated Financial Statements, the related Notes and Management’s Discussion and Analysis of Financial Condition and Results of Operations contained in this report.
| At December 31, | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | 2019 | 2018 | 2017 | ||||||||||
| (Dollars in thousands) | ||||||||||||||
| Selected Financial Condition Data: | ||||||||||||||
| Total assets | $ | 1,495,589 | $ | 1,476,995 | $ | 880,545 | $ | 665,025 | $ | 481,425 | ||||
| Cash and cash equivalents | 166,591 | 221,594 | 45,879 | 67,304 | 45,498 | |||||||||
| Securities available for sale | 16,347 | 8,701 | 8,174 | 10,114 | 11,773 | |||||||||
| Equity securities | 5,000 | 5,000 | - | - | - | |||||||||
| Loans held for sale | 27,988 | 283,165 | 135,711 | 17,385 | 1,124 | |||||||||
| Loans and leases, net (1) | 1,214,149 | 895,344 | 663,303 | 550,683 | 406,406 | |||||||||
| Allowance for loan and lease loss (ALLL) | 15,508 | 17,022 | 7,138 | 7,012 | 6,970 | |||||||||
| Nonperforming assets | 997 | 695 | 2,439 | 415 | 470 | |||||||||
| Foreclosed assets | - | - | - | 38 | - | |||||||||
| Deposits | 1,246,352 | 1,113,070 | 746,323 | 579,786 | 419,028 | |||||||||
| FHLB advances and other debt | 89,727 | 214,426 | 29,017 | 19,500 | 13,500 | |||||||||
| Subordinated debentures | 14,883 | 14,844 | 14,806 | 14,767 | 5,155 | |||||||||
| Total stockholders' equity | 125,330 | 110,210 | 80,664 | 45,559 | 40,261 |
| For the year ended December 31, | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | 2019 | 2018 | 2017 | ||||||||||
| (Dollars in thousands) | ||||||||||||||
| Summary of Operations: | ||||||||||||||
| Total interest income | $ | 52,348 | $ | 42,386 | $ | 35,104 | $ | 24,886 | $ | 17,207 | ||||
| Total interest expense | 10,309 | 14,578 | 13,404 | 6,997 | 3,534 | |||||||||
| Net interest income | 42,039 | 27,808 | 21,700 | 17,889 | 13,673 | |||||||||
| Provision for loan and lease losses | (1,600) | 10,915 | - | - | - | |||||||||
| Net interest income after provision for loan and lease losses | 43,639 | 16,893 | 21,700 | 17,889 | 13,673 | |||||||||
| Noninterest income: | ||||||||||||||
| Net gain on sale of loans | 7,359 | 58,366 | 10,767 | 1,927 | 75 | |||||||||
| Other | 4,281 | 1,627 | 953 | 789 | 668 | |||||||||
| Total noninterest income | 11,640 | 59,993 | 11,720 | 2,716 | 743 | |||||||||
| Noninterest expense | 32,461 | 40,603 | 21,379 | 15,275 | 10,955 | |||||||||
| Income before income taxes | 22,818 | 36,283 | 12,041 | 5,330 | 3,461 | |||||||||
| Income tax expense (benefit) | 4,365 | 6,675 | 2,440 | 1,057 | 2,115 | |||||||||
| Net income | $ | 18,453 | $ | 29,608 | $ | 9,601 | $ | 4,273 | $ | 1,346 |
40
Table of Contents
| At or for the year ended December 31, | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | 2019 | 2018 | 2017 | ||||||||||
| (Dollars in thousands) | ||||||||||||||
| Selected Financial Ratios and Other Data: | ||||||||||||||
| Performance Ratios (2) | ||||||||||||||
| Return on average assets | 1.26% | 2.59% | 1.30% | 0.78% | 0.31% | |||||||||
| Return on average equity | 15.58% | 32.04% | 17.57% | 10.11% | 3.36% | |||||||||
| Average yield on interest-earning assets (3) | 3.79% | 3.89% | 4.98% | 4.75% | 4.25% | |||||||||
| Average rate paid on interest-bearing liabilities | 0.95% | 1.64% | 2.38% | 1.71% | 1.14% | |||||||||
| Average interest rate spread (4) | 2.84% | 2.25% | 2.60% | 3.04% | 3.11% | |||||||||
| Net interest margin, fully taxable equivalent (5) | 3.04% | 2.55% | 3.08% | 3.41% | 3.38% | |||||||||
| Average interest-earning assets to interest bearing liabilities | 127.13% | 122.64% | 124.90% | 128.04% | 130.09% | |||||||||
| Efficiency ratio (6) | 60.47% | 46.24% | 63.97% | 74.13% | 75.99% | |||||||||
| Noninterest expenses to average assets | 2.22% | 3.55% | 2.89% | 2.78% | 2.54% | |||||||||
| Common stock dividend payout ratio | 4.69% | 0.67% | n/m | n/m | n/m | |||||||||
| Capital Ratios: (2) | ||||||||||||||
| Equity to total assets at end of period | 8.38% | 7.46% | 9.16% | 6.85% | 8.36% | |||||||||
| Average equity to average assets | 8.11% | 8.07% | 7.39% | 7.68% | 9.28% | |||||||||
| Tier 1 (core) capital to adjusted total assets (Leverage ratio) (7) | 11.29% | 9.74% | 10.58% | 10.13% | 9.37% | |||||||||
| Total capital to risk weighted assets (7) | 14.02% | 14.31% | 12.96% | 12.37% | 11.91% | |||||||||
| Tier 1 (core) capital to risk weighted assets (7) | 12.77% | 13.05% | 11.97% | 11.12% | 10.65% | |||||||||
| Common equity tier 1 capital to risk weighted assets (7) | 12.77% | 13.05% | 11.97% | 11.12% | 10.65% | |||||||||
| Asset Quality Ratios: (2) | ||||||||||||||
| Nonperforming loans to total loans (8) | 0.08% | 0.08% | 0.36% | 0.07% | 0.11% | |||||||||
| Nonperforming assets to total assets (9) | 0.07% | 0.05% | 0.28% | 0.06% | 0.10% | |||||||||
| Allowance for loan and lease losses to total loans | 1.26% | 1.87% | 1.06% | 1.26% | 1.69% | |||||||||
| Allowance for loan and lease losses to nonperforming loans (8) | 1555.47% | 2449.21% | 292.66% | 1859.95% | 1482.98% | |||||||||
| Net charge-offs (recoveries) to average loans | (0.01%) | 0.13 | (0.02%) | (0.01%) | (0.01%) | |||||||||
| Per Share Data: (10) | ||||||||||||||
| Basic earnings per common share | $ | 2.84 | $ | 4.53 | $ | 2.05 | $ | 1.02 | $ | 0.21 | ||||
| Diluted earnings per common share | 2.77 | 4.47 | 2.03 | 1.00 | 0.19 | |||||||||
| Dividends declared per common share | 0.13 | 0.03 | - | - | - | |||||||||
| Tangible book value per common share at end of period | 19.28 | 16.79 | 12.40 | 10.51 | 9.48 |
| (1) | Loans and leases, net represents the recorded investment in loans net of the ALLL. | |
|---|---|---|
| (2) | Asset quality ratios and capital ratios are end-of-period ratios. All other ratios are based on average monthly balances during the indicated periods. | |
| (3) | Calculations of yield are presented on a taxable equivalent basis using the federal income tax rate. | |
| (4) | The average interest rate spread represents the difference between the weighted average yield on average interest-earning assets and the weighted average cost of average interest-bearing liabilities. | |
| (5) | The net interest margin represents net interest income as a percent of average interest-earning assets. | |
| (6) | The efficiency ratio equals noninterest expense (excluding amortization of intangibles and foreclosed asset writedowns) divided by net interest income plus noninterest income (excluding gains or losses on securities transactions). | |
| (7) | Regulatory capital ratios of CFBank. | |
| (8) | Nonperforming loans consist of nonaccrual loans and other loans 90 days or more past due. | |
| (9) | Nonperforming assets consist of nonperforming loans and foreclosed assets. | |
| (10) | Adjusted to reflect the 1-for-5.5 reverse stock split effected on August 20, 2018. | |
| n/m - not meaningful |
Business Overview
The Holding Company is a financial holding company that owns 100% of the stock of CFBank, which was formed in Ohio in 1892 and converted from a federal savings association to a national bank on December 1, 2016. Prior to December 1, 2016, the Holding Company was a registered savings and loan holding company. Effective as of December 1, 2016 and in conjunction with the conversion of
41
Table of Contents
CFBank to a national bank, the Holding Company became a registered bank holding company and elected financial holding status with the Federal Reserve Board (the “FRB”). Effective as of July 27, 2020, the Company changed its name from Central Federal Corporation to CF Bankshares Inc.
CFBank focuses on serving the financial needs of closely held businesses and entrepreneurs, by providing comprehensive Commercial, Retail, and Mortgage Lending services presence. In all regional markets, CFBank provides commercial loans and equipment leases, commercial and residential real estate loans and treasury management depository services, residential mortgage lending, and full-service commercial and retail banking services and products. CFBank seeks to differentiate itself from its competitors by providing individualized service coupled with direct customer access to decision-makers, and ease of doing business. We believe that CFBank matches the sophistication of much larger banks, without the bureaucracy.
Most of our deposits and loans come from our market areas. Our principal market area for loans and deposits includes the following counties: Franklin County through our office in Worthington, Ohio and our loan production office in Columbus, Ohio; Hamilton County through our offices in Glendale and Blue Ash, Ohio; Cuyahoga County, through our office in Woodmere, Ohio; Summit County through our office in Fairlawn, Ohio and Marion County, Indiana through our presence in Indianapolis. Because of CFBank’s concentration of business activities in Ohio, the Company’s financial condition and results of operations depend in large part upon economic conditions in Ohio.
COVID-19 Impact. The World Health Organization declared the coronavirus COVID-19 a pandemic in March 2020. The impacts of the COVID-19 pandemic have resulted in, among other things, stock and global market declines, disruption in business and leisure activities as stay-at-home orders were mandated by state and local governments, significant strain on the health care industry as it addressed the severity of the health crisis, and shifts in the general economy (such as high unemployment, negative GDP expectations, a decline in the Federal funds rates, and unprecedented government stimulus). The dramatic events surrounding the pandemic and the uncertainty about the longevity of the pandemic’s affects will continue to impact future expectations about credit costs and margins and noninterest expenses.
During the COVID-19 pandemic, we have assisted numerous existing and new customers through our participation in the Paycheck Protection Program (“PPP”) and by providing temporary loan modifications to loan customers. CFBank originated approximately $126 million of PPP loans during the second quarter of 2020 to over 550 borrowers. The PPP loans provided low interest rates (1%) and potentially forgivable funds to small businesses and are fully guaranteed by the SBA, warranting no credit loss provision. Using the PPP loans as collateral, CFBank funded nearly all of the PPP loans through loans obtained under the Federal Reserve Board’s Paycheck Protection Program Liquidity Facility (“PPPLF”), which carry a low interest rate of 0.35%. CFBank’s loans through the PPPLF totaled $450,000 at December 31, 2021 and $107.4 million at December 31, 2020. PPP loans are given a zero risk-weight in regulatory risk-based capital ratios. Also, to the extent the PPP loans are funded through the PPPLF, they are also excluded from average assets for purposes of calculating CFBank’s regulatory leverage ratio. Since the pandemic started, CFBank granted payment modifications on loans totaling approximately $100 million (or approximately 12% of outstanding loan balances). At December 31, 2021, there were no remaining loans on payment deferrals.
Amid the uncertainty related to the COVID-19 pandemic, CFBank significantly increased the allowance for loan and lease losses during 2020 to account for the dramatically changing circumstances that continue to evolve.
Also in response to COVID-19, the Company modified its business practices with a portion of employees working remotely from their homes for a period of time to limit interruptions to operations as much as possible and to help reduce the risk of COVID-19 infecting entire departments. The Company has promoted social distancing, frequent hand washing and thorough disinfection of all surfaces. CFBank’s financial service location lobbies were closed for periods of time except for advance appointments only, however, lobbies have since reopened.
Repositioning of Residential Mortgage Business Model. In early 2021, a shift in the mortgage industry resulted in significantly fewer refinance opportunities and lower margins on residential mortgage loans. In response, the Company has strategically scaled down its Residential Mortgage Business. Our Commercial Banking Business continues to experience strong growth and has become the primary driver of our earnings and performance.
Critical Accounting Policies and Estimates
We follow financial accounting and reporting policies that are in accordance with U.S. generally accepted accounting principles and conform to general practices within the banking industry. These policies are presented in Note 1 to our Consolidated Financial Statements. Some of these accounting policies are considered to be critical accounting policies, which are those policies that are both most important to the portrayal of the Company’s financial condition and results of operations, and require management’s most difficult, subjective or complex judgments, often as a result of the need to make estimates about the effect of matters that are inherently uncertain. Application of assumptions different than those used by management could result in material changes in our
42
Table of Contents
financial condition or results of operations. These policies, current assumptions and estimates utilized, and the related disclosure of this process, are determined by management and routinely reviewed with the Audit Committee of the Board of Directors. We believe that the judgments, estimates and assumptions used in the preparation of the consolidated financial statements were appropriate given the factual circumstances at the time.
We have identified accounting policies that are critical accounting policies, and an understanding of these policies is necessary to understand our financial statements. The following discussion details the critical accounting policies and the nature of the estimates made by management.
Determination of the allowance for loan and lease losses. The ALLL represents management’s estimate of probable incurred credit losses in the loan portfolio at each balance sheet date. The allowance consists of general and specific components. The general component covers loans not classified as impaired and is based on historical loss experience, adjusted for current factors. Current factors considered include, but are not limited to, management’s oversight of the portfolio, including lending policies and procedures; nature, level and trend of the portfolio, including past due and nonperforming loans, loan concentrations, loan terms and other characteristics; current economic conditions and outlook; collateral values; and other items. The specific component of the ALLL relates to loans that are individually classified as impaired. Loans exceeding policy thresholds are regularly reviewed to identify impairment. A loan is impaired when, based on current information and events, it is probable that CFBank will be unable to collect all amounts due according to the contractual terms of the loan agreement. Loans for which the terms have been modified resulting in a concession, and for which the borrower is experiencing financial difficulties, are considered troubled debt restructurings and classified as impaired. Determining whether a loan is impaired and whether there is an impairment loss requires judgment and estimates, and the eventual outcomes may differ from estimates made by management. The determination of whether a loan is impaired includes: review of historical data; judgments regarding the ability of the borrower to meet the terms of the loan; an evaluation of the collateral securing the loan and estimation of its value, net of selling expenses, if applicable; various collection strategies; and other factors relevant to the loan or loans. Impairment is measured based on the fair value of collateral, less costs to sell, if the loan is collateral dependent, or alternatively, the present value of expected future cash flows discounted at the loan’s effective rate, if the loan is not collateral dependent. When the selected measure is less than the recorded investment in the loan, an impairment loss is recorded. As a result, determining the appropriate level for the ALLL involves not only evaluating the current financial situation of individual borrowers or groups of borrowers, but also current predictions about future events that could change before an actual loss is determined. Based on the variables involved and the fact that management must make judgments about outcomes that are inherently uncertain, the determination of the ALLL is considered to be a critical accounting policy. Additional information regarding this policy is included in the previous section titled “Financial Condition - Allowance for loan and lease losses” and in Notes 1, 4 and 6 in the accompanying Notes to Consolidated Financial Statements.
Fair value of financial instruments. Another critical accounting policy relates to fair value of financial instruments, which are estimated using relevant market information and other assumptions. Fair value estimates involve uncertainties and matters of significant judgment regarding interest rates, credit risk, prepayments, and other factors, especially in the absence of broad markets for particular items. Changes in assumptions or in market conditions could significantly affect the estimates. Additional information is included in Notes 1 and 6 in the accompanying Notes to Consolidated Financial Statements.
Mortgage banking derivatives. Another critical accounting policy relates to the fair value of mortgage banking derivatives. Mortgage banking derivatives include two types of commitments: rate lock commitments and forward loan commitments. The fair values of these mortgage derivatives are based on anticipated gains on the underlying loans and are based on valuation models using observable market data as of the measurement date. Changes in the fair value of the derivatives are reported currently in earnings, as other noninterest income. Changes in assumptions or in market conditions could significantly affect the estimates. Additional information is included in Notes 1, 6 and 18 in the accompanying Notes to Consolidated Financial Statements.
43
Table of Contents
General
Our net income is dependent primarily on net interest income, which is the difference between the interest income earned on loans and securities and our cost of funds, consisting of interest paid on deposits and borrowed funds. Net interest income is affected by regulatory, economic and competitive factors that influence interest rates, loan demand, the level of nonperforming assets and deposit flows.
Net income is also affected by, among other things, provisions for loan and lease losses, loan fee income, service charges, gains on loan sales, operating expenses, and taxes. Operating expenses principally consist of employee compensation and benefits, occupancy, advertising and marketing, data processing, professional fees, FDIC insurance premiums and other general and administrative expenses. Our results of operations are significantly affected by general economic and competitive conditions, changes in market interest rates and real estate values, government policies and actions of regulatory authorities. Our regulators have extensive discretion in their supervisory and enforcement activities, including the authority to impose restrictions on our operations, to classify our assets and to require us to increase the level of our allowance for loan and lease losses. Any change in such regulation and oversight, whether in the form of regulatory policy, regulations, legislation or supervisory action, may have a material impact on our business, financial condition, results of operations and/or cash flows.
Management’s discussion and analysis represents a review of our consolidated financial condition and results of operations for the periods presented. This review should be read in conjunction with our consolidated financial statements and related notes.
Financial Condition
General. Assets totaled $1.5 billion at December 31, 2021 and increased $18.6 million, or 1.3%, from $1.5 billion at December 31, 2020. The increase was primarily due to a $318.8 million increase in net loan balances, partially offset by a $255.2 million decrease in loans held for sale and a $55.0 million decrease in cash and cash equivalents.
Cash and cash equivalents. Cash and cash equivalents totaled $166.6 million at December 31, 2021, and decreased $55.0 million, or 24.8%, from $221.6 million at December 31, 2020. The decrease in cash and cash equivalents was primarily attributed to an increase in net loans, partially offset by an increase in deposits and decreases in loans held for sale, FHLB advances and other debt.
Securities. Securities available for sale totaled $16.3 million at December 31, 2021, and increased $7.6 million, or 87.9%, compared to $8.7 million at December 31, 2020. The increase was due to security purchases, partially offset by principal maturities. Equity securities totaled $5.0 million at December 31, 2021 and December 31, 2020.
Loans held for sale. Loans held for sale totaled $28.0 million at December 31, 2021 and decreased $255.2 million, or 90.1%, from $283.2 million at December 31, 2020. The decrease is the result of the Company’s decision to strategically scale down its Residential Mortgage Business in response to the shift in the mortgage industry.
Loans and Leases. Net loans and leases totaled $1.2 billion at December 31, 2021, and increased $318.8 million, or 35.6%, from $895.3 million at December 31, 2020. The increase was primarily due to a $198.9 million increase in single-family residential loan balances, an $82.5 million increase in commercial real estate loan balances, a $31.4 million increase in multi-family loan balances, a $2.9 million increase in construction loans balances, and a $2.9 million increase in consumer loan balances, partially offset by a $1.4 million decrease in commercial loan balances. The increases in the aforementioned loan balances were related to increased sales activity and new relationships. The decrease in commercial loan balances was primarily the result of PPP loan repayments of $104.8 million, partially offset by new and increased relationships.
CFBank previously participated in a Mortgage Purchase Program with Northpointe Bank (Northpointe), a Michigan banking corporation, from December 2012 until CFBank discontinued its participation in the program in the first quarter of 2021. Pursuant to the terms of a participation agreement, CFBank purchased participation interests in loans made by Northpointe related to fully underwritten and pre-sold mortgage loans originated by various prescreened mortgage brokers located throughout the U.S. The underlying loans were individually (MERS) registered loans which were held until funded by the end investor. The mortgage loan investors included Fannie Mae and Freddie Mac, and other major financial institutions. This process on average took approximately 14 days. Given the short-term holding period of the underlying loans, common credit risks (such as past due, impairment and TDR, nonperforming, and nonaccrual classification) were substantially reduced. Therefore, no allowance was allocated by CFBank to these loans. These loans were 100% risk rated for CFBank capital adequacy purposes. Under the participation agreement, CFBank agreed to purchase a 95% ownership/participation interest in each of the aforementioned loans, and Northpointe maintained a 5% ownership interest in each loan it participated. CFBank exited this program during the first quarter 2021. For the year ended December 31, 2021, loan origination activity totaled $5.0 million and payoffs for the same period totaled $20.7 million. At December 31, 2021 and December 31, 2020, CFBank held $0 and $15.7 million, respectively, of such loans which are included in single-family residential loan totals.
44
Table of Contents
Allowance for loan and lease losses (ALLL). The allowance for loan and lease losses totaled $15.5 million at December 31, 2021, and decreased $1.5 million, or 8.9%, from $17.0 million at December 31, 2020. The decrease in the ALLL is due to negative provision expense of $1.6 million, coupled with net recoveries of $86,000 during the year ended December 31, 2021. The ratio of the ALLL to total loans was 1.26% at December 31, 2021, compared to 1.87% at December 31, 2020. The ratio of the ALLL to total loans, excluding loan balances subject to SBA guarantees, was 1.27% at December 31, 2021, compared to 2.15% at December 31, 2020.
The ALLL is a valuation allowance for probable incurred credit losses. The ALLL methodology is designed as part of a thorough process that incorporates management’s current judgments about the credit quality of the loan portfolio into a determination of the ALLL in accordance with generally accepted accounting principles and supervisory guidance. Management analyzes the adequacy of the ALLL quarterly through reviews of the loan portfolio, including the nature and volume of the loan portfolio and segments of the portfolio; industry and loan concentrations; historical loss experience; delinquency statistics and the level of nonperforming loans; specific problem loans; the ability of borrowers to meet loan terms; an evaluation of collateral securing loans and the market for various types of collateral; various collection strategies; current economic conditions, trends and outlook; and other factors that warrant recognition in providing for an adequate ALLL. Based on the variables involved and the significant judgments management must make about outcomes that are uncertain, the determination of the ALLL is considered to be a critical accounting policy. See the section below titled “Critical Accounting Policies” for additional discussion.
The ALLL consists of specific and general components. The specific component relates to loans that are individually classified as impaired. A loan is impaired when, based on current information and events, it is probable that CFBank will be unable to collect all amounts due according to the contractual terms of the loan agreement. Substandard loans of all classes within the commercial, commercial real estate, construction and multi-family residential loan segments, regardless of size, are individually evaluated for impairment when they are 90 days past due, or earlier than 90 days past due if information regarding the payment capacity of the borrower indicates that payment in full according to the loan terms is doubtful. If a loan is impaired, a portion of the allowance is allocated so that the loan is reported, net, at the present value of estimated future cash flows using the loan’s existing rate, or at the fair value of collateral, less costs to sell, if repayment is expected solely from the collateral. Large groups of smaller balance loans, such as consumer and single-family residential real estate loans, are collectively evaluated for impairment, and accordingly, they are not separately identified for impairment disclosures. Loans within any class for which the terms have been modified resulting in a concession, and for which the borrower is experiencing financial difficulties, are considered troubled debt restructurings (TDRs) and are classified as impaired. See Notes 1 and 4 in the accompanying Notes to consolidated financial statements for additional information regarding the ALLL.
Individually impaired loans totaled $3.0 million at December 31, 2021, and decreased $112,000, or 3.6%, from $3.1 million at December 31, 2020. The decrease was primarily due to paydowns. The amount of the ALLL specifically allocated to individually impaired loans totaled $20,000 at December 31, 2021 and $23,000 at December 31, 2020. The decrease in the ALLL specifically allocated to impaired loans was primarily due to management’s updated analysis.
The specific reserve on impaired loans is based on management’s estimate of the present value of estimated future cash flows using the loan’s effective rate or the fair value of collateral, if repayment is expected solely from the collateral. On at least a quarterly basis, management reviews each impaired loan to determine whether it should have a specific reserve or partial charge-off. Management relies on appraisals or internal evaluations to help make this determination. Determination of whether to use an updated appraisal or internal evaluation is based on factors including, but not limited to, the age of the loan and the most recent appraisal, condition of the property and whether we expect the collateral to go through the foreclosure or liquidation process. Management considers the need for a downward adjustment to the valuation based on current market conditions and on management’s analysis, judgment and experience. The amount ultimately charged-off for these loans may be different from the specific reserve, as the ultimate liquidation of the collateral and/or projected cash flows may be different from management’s estimates.
Nonperforming loans, which are nonaccrual loans and loans 90 days past due but still accruing interest, totaled $997,000 at December 31, 2021, and increased $302,000 from $695,000 at December 31, 2020. The increase was primarily due to one consumer loan and one mortgage loan going into nonaccrual status during the third quarter, partially offset by two consumer loans being returned to accrual status during the first quarter and one single family residential loan paying off in the second quarter. The ratio of nonperforming loans to total loans was 0.08% at December 31, 2021, compared to 0.08% at December 31, 2020.
45
Table of Contents
The following table presents information regarding the number and balance of nonperforming loans at December 31, 2021 and December 31, 2020.
| December 31, 2021 | December 31, 2020 | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| # of loans | Balance | # of loans | Balance | ||||||
| (dollars in thousands) | |||||||||
| Commercial | 1 | $ | 147 | 1 | $ | 190 | |||
| Single-family residential real estate | 3 | 656 | 3 | 421 | |||||
| Commercial real estate | - | - | - | - | |||||
| Home equity lines of credit | 2 | 194 | 3 | 84 | |||||
| Total | 6 | $ | 997 | 7 | $ | 695 |
Nonaccrual loans include some nonperforming loans that were previously modified and identified as TDRs. TDRs included in nonaccrual loans totaled $147,000 at December 31, 2021 and $190,000 at December 31, 2020. The decrease in TDRs included in nonaccrual loans was due to principal payments.
Nonaccrual loans at December 31, 2021 and December 31, 2020 do not include $2.8 million and $2.9 million, respectively, of TDRs where customers have established a sustained period of repayment performance, generally six months, loans are current according to their modified terms and repayment of the remaining contractual payments is expected. These loans are included in total impaired loans. See Notes 1 and 4 in the accompanying Notes to consolidated financial statements for additional information regarding impaired loans and nonperforming loans.
The general reserve component of our ALLL covers non-impaired loans of all classes and is based on historical loss experience adjusted for current factors. The historical loss experience is determined by loan class and is based on the actual loss history experienced by CFBank over a three-year period. The general component is calculated based on CFBank’s loan balances and actual three-year historical loss rates. For loans with little or no actual loss experience, industry estimates are used based on loan segment. This actual loss experience is supplemented with other economic and judgmental factors based on the risks present for each loan class. These economic and judgmental factors include consideration of the following: levels of and trends in delinquencies and impaired loans; levels of and trends in charge-offs and recoveries; trends in volume and terms of loans; effects of any changes in risk selection and underwriting standards; other changes in lending policies, procedures, and practices; experience, ability, and depth of lending management and other relevant staff; national and local economic trends and conditions; industry conditions; and effects of changes in credit concentrations.
Management’s loan review process is an integral part of identifying problem loans and determining the ALLL. We maintain an internal credit rating system and loan review procedures specifically developed as the primary credit quality indicator to monitor credit risk for commercial, commercial real estate and multi-family residential real estate loans. We analyze these loans individually and categorize 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. Credit reviews for these loan types are generally performed at least annually, and more often for loans with higher credit risk. Loan officers maintain close contact with borrowers between reviews. Adjustments to loan risk ratings are based on the reviews and at any time information is received that may affect risk ratings. Additionally, an independent third party review of commercial, commercial real estate and multi-family residential loans is performed at least annually. Management uses the results of these reviews to help determine the effectiveness of the existing policies and procedures and to provide an independent assessment of our internal loan risk rating system.
We have incorporated the regulatory asset classifications as a part of our credit monitoring and internal loan risk rating system. In accordance with regulations, problem loans are classified as special mention, substandard, doubtful or loss, and the classifications are subject to review by the regulators. Assets designated as special mention are considered criticized assets. Assets designated as substandard, doubtful or loss are considered classified assets. See Note 4 in the accompanying Notes to Consolidated Financial Statements for additional information regarding descriptions of the regulatory asset classifications.
The level of total criticized and classified loans decreased by $8.0 million, or 56.7%, during the twelve months ended December 31, 2021 primarily due to payoffs. Loans designated as special mention decreased $7.0 million, or 74.4%, and totaled $2.4 million at December 31, 2021, compared to $9.4 million at December 31, 2020. Loans classified as substandard decreased $1.0 million, or 21.5%, and totaled $3.6 million at December 31, 2021, compared to $4.6 million at December 31, 2020. One commercial loan totaling $147,000 was classified as doubtful at December 31, 2021 compared to $190,000 at December 31, 2020. See Note 4 in the accompanying Notes to consolidated financial statements for additional information regarding risk classification of loans.
In addition to credit monitoring through our internal loan risk rating system, we also monitor past due information for all loan segments. Loans that are not rated under our internal credit rating system include groups of homogenous loans, such as single-family
46
Table of Contents
residential real estate loans and consumer loans. The primary credit indicator for these groups of homogenous loans is past due information.
Total past due loans increased $1.4 million, and totaled $3.6 million at December 31, 2021, compared to $2.2 million at December 31, 2020. Past due loans totaled 0.3% of the loan portfolio at December 31, 2021, compared to 0.2% at December 31, 2020. See Note 4 in the accompanying Notes to Consolidated Financial Statements included for additional information regarding loan delinquencies.
All lending activity involves risk of loss. Certain types of loans, such as option adjustable-rate mortgage (ARM) products, junior lien mortgages, high loan-to-value ratio mortgages, interest only loans, subprime loans and loans with initial teaser rates, can have a greater risk of non-collection than other loans. CFBank has not engaged in subprime lending or used option ARM products.
Loans that contain interest only payments may present a higher risk than those loans with an amortizing payment that includes periodic principal reductions. Interest only loans are primarily commercial lines of credit secured by business assets and inventory, and consumer home equity lines of credit secured by the borrower’s primary residence. Due to the fluctuations in business assets and inventory of our commercial borrowers, CFBank has increased risk due to a potential decline in collateral values without a corresponding decrease in the outstanding principal. Interest only commercial lines of credit totaled $120.1 million, or 35.6%, of CFBank’s commercial portfolio at December 31, 2021, compared to $83.1 million, or 24.6%, at December 31, 2020. Interest only home equity lines of credit totaled $23.9 million, or 98.7%, of the total home equity lines of credit at December 31, 2021 compared to $20.2 million, or 96.5%, at December 31, 2020.
We believe the ALLL is adequate to absorb probable incurred credit losses in the loan portfolio as of December 31, 2021; however, future additions to the allowance may be necessary based on factors including, but not limited to, deterioration in client business performance, recessionary economic conditions, declines in borrowers’ cash flows and market conditions which result in lower real estate values, including any of the foregoing that may result from the ongoing COVID-19 pandemic and/or the effects of various governmental responses to the pandemic, including stimulus packages and programs. Additionally, various regulatory agencies, as an integral part of their examination process, periodically review the ALLL. Such agencies may require additional provisions for loan losses based on judgments and estimates that differ from those used by management, or on information available at the time of their review. Management continues to diligently monitor credit quality in the existing portfolio and analyze potential loan opportunities carefully in order to manage credit risk. An increase in loan losses could occur if economic conditions and factors which affect credit quality, real estate values and general business conditions worsen or do not improve.
Foreclosed assets. There were no foreclosed assets at December 31, 2021 or December 31, 2020. The level of foreclosed assets and charges to foreclosed assets expense may change in the future in connection with workout efforts related to foreclosed assets, nonperforming loans and other loans with credit issues.
Premises and equipment. Premises and equipment, net, totaled $5.9 million at December 31, 2021, and increased $2.2 million, or 57.4%, from $3.7 million at December 31, 2020. See Note 8, Premises and Equipment, in the accompanying Notes to Consolidated Financial Statements for additional information.
Deposits. Deposits totaled $1.2 billion at December 31, 2021, an increase of $133.3 million, or 12.0%, from $1.1 billion at December 31, 2020. The increase is primarily due to a $137.4 million increase in checking account balances and a $26.1 million increase in certificate of deposit account balances, partially offset by a $14.7 million decrease in money market account balances, and a $15.5 million decrease in savings account balances. Noninterest-bearing deposit accounts increased $86.2 million to $284.9 million from from $198.7 million at December 31, 2020.
CFBank is a participant in the Certificate of Deposit Account Registry Service® (CDARS) and Insured Cash Sweep (ICS) programs offered through Promontory Interfinancial Network. Promontory works with a network of banks to offer products that can provide FDIC insurance coverage in excess of $250,000 through these innovative products. Brokered deposits, including CDARS and ICS deposits that qualify as brokered, totaled $278.1 million at December 31, 2021, and increased $109.4 million, or 64.8% from $168.7 million at December 31, 2020. Customer balances in the CDARS reciprocal and ICS reciprocal programs, which do not qualify as brokered, totaled $58.4 million at December 31, 2021 and increased $11.5 million, or 24.4%, from $46.9 million at December 31, 2020.
FHLB advances and other debt. FHLB advances and other debt totaled $89.7 million at December 31, 2021, a decrease of $124.7 million when compared to $214.4 million at December 31, 2020. The decrease was primarily due to a $107.0 million decrease in PPPLF advances and a $70.0 million decrease in the outstanding balance under CFBank’s warehouse facility, partially offset by a $37.5 million increase in FHLB advances and a $14.8 million increase in our Holding Company credit facility.
Prior to May 21, 2021, the Holding Company had a term loan in the original principal amount of $5.0 million with an additional $10.0 million revolving line-of-credit with a third-party bank. That credit facility was refinanced into a new $35.0 million facility on May 21, 2021. The credit facility is revolving until May 21, 2024, at which time any then-outstanding balance is converted to a 10-year term note on a graduated 10-year amortization. Borrowings on the credit facility bear interest at a fixed rate of 3.85% until May 21,
47
Table of Contents
2026, and the interest rate then converts to a floating rate equal to PRIME with a floor of 3.25%. The purpose of the credit facility is to provide an additional source of liquidity for the Holding Company and to provide funds for the Holding Company to downstream as additional capital to CFBank to support growth. As of December 31, 2021, the Company had an outstanding balance, net of unamortized debt issuance costs, of $24.3 million on the facility.
At December 31, 2021, CFBank had availability in unused lines of credit at two commercial banks in the amounts of $50.0 million and $15.0 million. There were no outstanding borrowings on either line at December 31, 2021 or December 31, 2020.
During 2019, CFBank entered into a $25.0 million warehouse facility with a commercial bank. The warehouse facility was used to periodically fund loans held for sale from the close (funding) date until they were sold in the secondary market. Borrowings on the facility bore interest at the greater of the 30-day LIBOR plus 2.00%, or 4.00% and were secured by the specific loans that were funded. This warehouse facility, which was closed during the third quarter of 2021, had no outstanding balance at December 31, 2021 and December 31, 2020.
During 2020, CFBank entered into an additional $75 million warehouse facility with a commercial bank. The purpose of this warehouse facility was to periodically fund loans held for sale from the close (funding) date until sold in the secondary market. Borrowings on the facility bore interest at the greater of the 30-day LIBOR plus 2.35% or 2.90% and were secured by the specific loans that were funded. This warehouse facility, which was closed in the second quarter of 2021, had $0 outstanding balance at December 31, 2021 and a $70.0 million outstanding balance at December 31, 2020.
CFBank has participated in the PPPLF, which provides liquidity through term financing backed by PPP loans. At December 31, 2021 and December 31, 2020, the principal balance of PPPLF advances outstanding was $450,000 and $107.4 million, respectively. Principal payments are due on the PPPLF advances when the related PPP loans are repaid or forgiven by the SBA. See the section below titled “Liquidity and Capital Resources” for additional information regarding FHLB advances and other debt.
Subordinated debentures Subordinated debentures totaled $14.9 million at December 31, 2021 and $14.8 million at December 31, 2020. In December 2018, the Holding Company entered into subordinated note purchase agreements with certain qualified institutional buyers and completed a private placement of $10 million of fixed-to-floating rate subordinated notes, net of unamortized debt issuance costs of approximately $388,000. In 2003, the Holding Company issued subordinated debentures in exchange for the proceeds of a $5.0 million trust preferred securities offering issued by a trust formed by the Holding Company. The terms of the subordinated debentures allow for the Holding Company to defer interest payments for a period not to exceed five years. Interest payments were current at December 31, 2021 and December 31, 2020. See Note 11, Subordinated Debentures, in the accompanying Notes to Consolidated Financial Statements for additional information.
Stockholders’ equity. Stockholders’ equity totaled $125.3 million at December 31, 2021, an increase of $15.1 million, or 13.7%, from $110.2 million at December 31, 2020. The increase in total stockholders’ equity was primarily attributed to net income, partially offset by share repurchases.
Management continues to proactively monitor capital levels and ratios in its on-going capital planning process. CFBank has leveraged its capital to support balance sheet growth and drive increased net interest income. Management remains focused on growing capital though improving results from operations; however, should the need arise, CFBank has additional sources of capital and alternatives it could utilize as further discussed in the “Liquidity and Capital Resources” section in this report.
Currently, the Holding Company has excess cash or sources of liquidity to cover its expenses for the foreseeable future, and could inject capital into CFBank if necessary. Also, CFBank has the flexibility to manage its balance sheet size as a result of the short duration of the assets as discussed with the loans held for sale, as well as to deploy those assets into higher earning assets to improve net interest income as the opportunity presents itself.
Comparison of Results of Operations for 2021 and 2020
General. Net income for the year ended December 31, 2021 totaled $18.5 million (or $2.77 per diluted common share) and decreased $11.1 million, or 37.7%, compared to net income of $29.6 million (or $4.47 per diluted common share) for the year ended December 31, 2020. The decrease in net income was primarily the result of a decrease in the net gain on sale of loans which was driven by significantly lower refinance opportunities coupled with lower margins on loan sales. The decrease in the net gain on sale of loans was partially offset by an increase in the net interest income, a decrease in provision expense and a decrease in noninterest expenses.
Net interest income. Net interest income is a significant component of net income, and consists of the difference between interest income generated on interest-earning assets and interest expense incurred on interest-bearing liabilities. Net interest income is primarily affected by the volumes, interest rates and composition of interest-earning assets and interest-bearing liabilities. The tables below titled “Average Balances, Interest Rates and Yields” and “Rate/Volume Analysis of Net Interest Income” provide important information on factors impacting net interest income and should be read in conjunction with this discussion of net interest income.
48
Table of Contents
Net interest income totaled $42.0 million for the year ended December 31, 2021 and increased $14.2 million, or 51.2%, compared to net interest income of $27.8 million for the year ended December 31, 2020. The increase in net interest income was primarily due to a $9.9 million, or 23.5%, increase in interest income, coupled with a $4.3 million, or 29.3%, decrease in interest expense. The increase in interest income was primarily attributed to a $292.3 million, or 26.8%, increase in average interest-earning assets outstanding, resulting primarily from an increase in net loans and loans held for sale, partially offset by a 10bps decrease in average yield on interest-earning assets. The decrease in interest expense was attributed to a 69bps decrease in the average cost of funds on interest-bearing liabilities, partially offset by a $198.5 million, or 22.4%, increase in average interest-bearing liabilities. The net interest margin of 3.04% for the year ended December 31, 2021 increased 49bps compared to the net interest margin of 2.55% for the year ended December 31, 2020.
Interest income totaled $52.3 million for the twelve months ended December 31, 2021, and increased $9.9 million, or 23.5%, compared to $42.4 million for the twelve months ended December 31, 2020. The increase in interest income was primarily attributed to a $233.5 million, or 29.2%, increase in average loans outstanding and a $31.0 million, or 14.5%, increase in average loans held for sale outstanding, partially offset by a 64bps decrease in the average yield on loans held for sale and a 3bps decrease in the average yield on loans.
Interest expense totaled $10.3 million for the twelve months ended December 31, 2021, and decreased $4.3 million, or 29.3%, compared to $14.6 million for the twelve months ended December 31, 2020. The decrease in interest expense was primarily attributed to a 79bps decrease in the average rate of interest-bearing deposits, partially offset by a $238.8 million, or 32.3%, increase in average interest-bearing deposits.
Provision for loan and lease losses. The provision for loan and lease losses expense for the year ended December 31, 2021 was ($1.6) million compared to $10.9 million in provision for loan and lease losses expense for the year ended December 31, 2020. The decrease in the provision for loan and lease losses was based on the improved economic outlook and continued strong credit quality of our loan portfolio. Net recoveries for the year ended December 31, 2021 totaled $86,000, compared to net charge-offs of $1.0 million for the year ended December 31, 2020.
The following table presents information regarding net charge-offs (recoveries) for 2021 and 2020.
| 2021 | 2020 | ||||
|---|---|---|---|---|---|
| (Dollars in thousands) | Net charge-offs (recoveries) | ||||
| Commercial | $ | (56) | $ | 633 | |
| Single-family residential real estate | (9) | 394 | |||
| Home equity lines of credit | (21) | 4 | |||
| Total | $ | (86) | $ | 1,031 |
See the section below titled “Financial Condition – Allowance for loan and lease losses” for additional information.
Noninterest income. Noninterest income for the year ended December 31, 2021 totaled $11.6 million and decreased $48.4 million, or 80.6%, compared to $60.0 million for the year ended December 31, 2020. The decrease was primarily due to a $52.4 million decrease in net gain on sale of loans, partially offset by a $1.9 million increase in gain on sale of deposits and a $1.4 million increase in the net gain on sales of SBA loans. As previously discussed, the decrease is the result of the Company’s decision to strategically scale down its Residential Mortgage Business in response to the shift in the mortgage industry. The increase in the net gain on sale of deposits was a result of the sale of CFBank’s two Columbiana County branches that closed on July 16, 2021.
Noninterest expense. Noninterest expense for the year ended December 31, 2021 totaled $32.5 million and decreased $8.1 million, or 20.1%, compared to $40.6 million for the year ended December 31, 2020. The decrease in noninterest expense during the year ended December 31, 2021 was primarily due to a $5.0 million decrease in salaries and employee benefits expense, a $2.6 million decrease in advertising and promotion expense and a $722,000 decrease in professional fees expense, partially offset by a $650,000 increase in FDIC premiums. The decreases in salaries and employee benefits, advertising and promotion expense and professional fees expense were primarily the result of the scaling down of our mortgage lending business. The increase in FDIC expense was related to increased asset and deposit levels.
Income taxes. Income tax expense was $4.4 million for the year ended December 31, 2021, a decrease of $2.3 million, compared to $6.7 million for the year ended December 31, 2020. The effective tax rate for the year ended December 31, 2021 was approximately 19.1%, as compared to approximately 18.4% for the year ended December 31, 2020. The effective tax rate for the year ended December 31, 2020 was favorably impacted by the recognition of approximately $1.0 million of historic tax credits.
Our deferred tax assets are composed of U.S. net operating losses (“NOLs”), and other temporary book to tax differences. When determining the amount of deferred tax assets that are more-likely-than-not to be realized, and therefore recorded as a benefit, the
49
Table of Contents
Company conducts a regular assessment of all available information. This information includes, but is not limited to, taxable income in prior periods, projected future income and projected future reversals of deferred tax items. Based on these criteria, the Company determined as of December 31, 2021 that no valuation allowance was required against the net deferred tax asset.
The Company records income tax expense based on the federal statutory rate adjusted for the effect of other items such as low income housing credits, historic tax credits, bank owned life insurance and other miscellaneous items.
Comparison of Results of Operations for 2020 and 2019
General. Net income for the year ended December 31, 2020 totaled $29.6 million (or $4.47 per diluted common share) and increased $20.0 million, or 208.4%, compared to net income of $9.6 million (or $2.03 per diluted common share) for the year ended December 31, 2019. Net income for the year ended December 31, 2020 is net of provision for loan loss expense of $10.9 million versus no provision expense during 2019.
Net interest income. Net interest income is a significant component of net income, and consists of the difference between interest income generated on interest-earning assets and interest expense incurred on interest-bearing liabilities. Net interest income is primarily affected by the volumes, interest rates and composition of interest-earning assets and interest-bearing liabilities. The tables below titled “Average Balances, Interest Rates and Yields” and “Rate/Volume Analysis of Net Interest Income” provide important information on factors impacting net interest income and should be read in conjunction with this discussion of net interest income.
Net interest income totaled $27.8 million for the year ended December 31, 2020 and increased $6.1 million, or 28.1%, compared to net interest income of $21.7 million for the year ended December 31, 2019. The increase in net interest income was primarily due to a $7.3 million, or 20.7%, increase in interest income, partially offset by a $1.2 million, or 8.8%, increase in interest expense. The increase in interest income was primarily attributed to a $385.2 million, or 54.7%, increase in average interest-earning assets outstanding, resulting primarily from an increase in net loans and loans held for sale, partially offset by a 109bps decrease in average yield on interest-earning assets. The increase in interest expense was attributed to a $324.5 million, or 57.6%, increase in average interest-bearing liabilities, partially offset by a 74bps decrease in the average cost of funds on interest-bearing liabilities. The net interest margin of 2.55% for the year ended December 31, 2020 decreased 53bps compared to the net interest margin of 3.08% for the year ended December 31, 2019.
Interest income totaled $42.4 million for the twelve months ended December 31, 2020, and increased $7.3 million, or 20.7%, compared to $35.1 million for the twelve months ended December 31, 2019. The increase in interest income was primarily attributed to a $202.0 million, or 33.9%, increase in average loans outstanding and a $152.9 million, or 249.3%, increase in loans held for sale outstanding, partially offset by an 84bp decrease in average yield on loans.
Interest expense totaled $14.6 million for the twelve months ended December 31, 2020, and increased $1.2 million, or 8.8%, compared to $13.4 million for the twelve months ended December 31, 2019. The increase in interest expense was primarily attributed to a $213.6 million, or 40.6%, increase in average interest-bearing deposits, partially offset by a 61bps decrease in the average yield of interest-bearing deposits.
Provision for loan and lease losses. The provision for loan and lease losses expense for the year ended December 31, 2020 was $10.9 million compared to no provision for loan and lease losses expense for the year ended December 31, 2019. As noted above, the increase in the provision for loan and lease losses was a reflection of the increased economic stress associated with the COVID-19 pandemic and specific consideration of its impact on certain industries. Net charge-offs for the year ended December 31, 2020 totaled $1.0 million, compared to net recoveries of $126,000 for the year ended December 31, 2019.
The following table presents information regarding net charge-offs (recoveries) for 2020 and 2019.
| 2020 | 2019 | ||||
|---|---|---|---|---|---|
| (Dollars in thousands) | Net charge-offs (recoveries) | ||||
| Commercial | $ | 633 | $ | - | |
| Single-family residential real estate | 394 | (7) | |||
| Commercial real estate | - | (105) | |||
| Home equity lines of credit | 4 | (50) | |||
| Other consumer loans | - | 36 | |||
| Total | $ | 1,031 | $ | (126) |
See the section titled “Financial Condition – Allowance for loan and lease losses” for additional information.
Noninterest income. Noninterest income for the year ended December 31, 2020 totaled $60.0 million and increased $48.3 million, or 411.9%, compared to $11.7 million for the year ended December 31, 2019. The increase was primarily due to a $47.6 million increase in net gain on sale of loans, coupled with a $489,000 increase in swap fee income. The increase in net gain on sale of loans was
50
Table of Contents
primarily a result of increased sales volume related to our residential mortgage lending business. The increase in swap fee income was due to an increase in customer swap transactions.
Noninterest expense. Noninterest expense for the year ended December 31, 2020 totaled $40.6 million and increased $19.2 million, or 89.9%, compared to $21.4 million for the year ended December 31, 2019. The increase in noninterest expense during the year ended December 31, 2020 was primarily due to a $10.8 million increase in salaries and employee benefits expense, a $3.2 million increase in professional fees expense, and a $2.8 million increase in advertising and marketing expense. The increase in salaries and employee benefits expense was primarily due to the expansion of our residential mortgage lending business, consistent with our focus on driving noninterest income, coupled with an increase in personnel to support our growth, infrastructure and risk management practices. The increase in professional fees was related to increased activities, volumes and outsourcing in our residential mortgage business. The increase in advertising and marketing expense was primarily due to increased expenditures related to leads-based marketing to drive revenue growth in our residential mortgage lending business, coupled with increased advertising focused on increasing core deposits.
Income taxes. Income tax expense was $6.7 million for the year ended December 31, 2020, an increase of $4.3 million, compared to $2.4 million for the year ended December 31, 2019. The effective tax rate for the year ended December 31, 2020 was approximately 18.4%, as compared to approximately 20.3% for the year ended December 31, 2019. The effective tax rate for the year ended December 31, 2020 was favorably impacted by the recognition of approximately $1.0 million of historic tax credits.
Our deferred tax assets are composed of U.S. net operating losses (“NOLs”), and other temporary book to tax differences. When determining the amount of deferred tax assets that are more-likely-than-not to be realized, and therefore recorded as a benefit, the Company conducts a regular assessment of all available information. This information includes, but is not limited to, taxable income in prior periods, projected future income and projected future reversals of deferred tax items. Based on these criteria, the Company determined as of December 31, 2020 that no valuation allowance was required against the net deferred tax asset.
The Company records income tax expense based on the federal statutory rate adjusted for the effect of other items such as low income housing credits, historic tax credits, bank owned life insurance and other miscellaneous items.
51
Table of Contents
Average Balances, Interest Rates and Yields. The following table presents, for the periods indicated, the total dollar amount of fully taxable equivalent interest income from average interest-earning assets and the resultant yields, as well as the interest expense on average interest-bearing liabilities, expressed in both dollars and rates. Average balances are computed using month-end balances.
| For the Years Ended December 31, | |||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | 2019 | |||||||||||||||||||||
| Average | Interest | Average | Average | Interest | Average | Average | Interest | Average | |||||||||||||||
| Outstanding | Earned/ | Yield/ | Outstanding | Earned/ | Yield/ | Outstanding | Earned/ | Yield/ | |||||||||||||||
| Balance | Paid | Rate | Balance | Paid | Rate | Balance | Paid | Rate | |||||||||||||||
| (Dollars in thousands) | |||||||||||||||||||||||
| Interest-earning assets: | |||||||||||||||||||||||
| Securities (1) (2) | $ | 19,311 | $ | 756 | 3.93% | $ | 10,285 | $ | 161 | 1.59% | $ | 9,460 | $ | 172 | 1.82% | ||||||||
| Loans held for sale | 245,164 | 5,572 | 2.27% | 214,177 | 6,231 | 2.91% | 61,311 | 2,153 | 3.51% | ||||||||||||||
| Loans and leases (3) | 1,032,075 | 45,684 | 4.43% | 798,572 | 35,620 | 4.46% | 596,532 | 31,625 | 5.30% | ||||||||||||||
| Other earning assets | 79,017 | 102 | 0.13% | 61,451 | 175 | 0.28% | 33,169 | 947 | 2.86% | ||||||||||||||
| FHLB and FRB stock | 6,220 | 234 | 3.76% | 5,006 | 199 | 3.98% | 3,790 | 207 | 5.46% | ||||||||||||||
| Total interest-earning assets | 1,381,787 | 52,348 | 3.79% | 1,089,491 | 42,386 | 3.89% | 704,262 | 35,104 | 4.98% | ||||||||||||||
| Noninterest-earning assets | 79,393 | 55,597 | 35,081 | ||||||||||||||||||||
| Total assets | $ | 1,461,180 | $ | 1,145,088 | $ | 739,343 | |||||||||||||||||
| Interest-bearing liabilities: | |||||||||||||||||||||||
| Deposits | $ | 978,258 | 8,014 | 0.82% | $ | 739,462 | 11,911 | 1.61% | $ | 525,818 | 11,684 | 2.22% | |||||||||||
| FHLB advances and other borrowings | 108,637 | 2,295 | 2.11% | 148,887 | 2,667 | 1.79% | 38,021 | 1,720 | 4.52% | ||||||||||||||
| Total interest-bearing liabilities | 1,086,895 | 10,309 | 0.95% | 888,349 | 14,578 | 1.64% | 563,839 | 13,404 | 2.38% | ||||||||||||||
| Noninterest-bearing liabilities | 255,855 | 164,337 | 120,858 | ||||||||||||||||||||
| Total liabilities | 1,342,750 | 1,052,686 | 684,697 | ||||||||||||||||||||
| Equity | 118,430 | 92,402 | 54,646 | ||||||||||||||||||||
| Total liabilities and equity | $ | 1,461,180 | $ | 1,145,088 | $ | 739,343 | |||||||||||||||||
| Net interest-earning assets | $ | 294,892 | $ | 201,142 | $ | 140,423 | |||||||||||||||||
| Net interest income/interest rate spread | $ | 42,039 | 2.84% | $ | 27,808 | 2.25% | $ | 21,700 | 2.60% | ||||||||||||||
| Net interest margin | 3.04% | 2.55% | 3.08% | ||||||||||||||||||||
| Average interest-earning assets to average interest-bearing liabilities | 127.13% | 122.64% | 124.90% | ||||||||||||||||||||
| (1) Average balance is computed using the carrying value of securities. | |||||||||||||||||||||||
| Average yield is computed using the historical amortized cost average balance for available for sale securities. | |||||||||||||||||||||||
| (2) Average yields and interest earned are stated on a fully taxable equivalent basis. | |||||||||||||||||||||||
| (3) Average balance is computed using the recorded investment in loans net of the ALLL and includes nonperforming loans. |
52
Table of Contents
Rate/Volume Analysis of Net Interest Income. The following table presents the dollar amount of changes in interest income and interest expense for major components of interest-earning assets and interest-bearing liabilities. It distinguishes between the increase and decrease related to changes in balances and/or changes in interest rates. For each category of interest-earning assets and interest-bearing liabilities, information is provided on changes attributable to (i) changes in volume (i.e., changes in volume multiplied by the prior rate) and (ii) changes in rate (i.e., changes in rate multiplied by prior volume). For purposes of this table, changes attributable to both rate and volume which cannot be segregated have been allocated proportionately to the change due to volume and the change due to rate.
| Year Ended | Year Ended | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, 2021 | December 31, 2020 | ||||||||||||||||
| Compared to Year Ended | Compared to Year Ended | ||||||||||||||||
| December 31, 2020 | December 31, 2019 | ||||||||||||||||
| Increase (decrease) due to | Increase (decrease) due to | ||||||||||||||||
| Rate | Volume | Net | Rate | Volume | Net | ||||||||||||
| (Dollars in thousands) | |||||||||||||||||
| Interest-earning assets: | |||||||||||||||||
| Securities (1) | $ | 373 | $ | 222 | $ | 595 | $ | (24) | $ | 13 | $ | (11) | |||||
| Loans held for sale | (1,482) | 823 | (659) | (428) | 4,506 | 4,078 | |||||||||||
| Loans and leases | (274) | 10,338 | 10,064 | (5,559) | 9,554 | 3,995 | |||||||||||
| Other earning assets | (114) | 41 | (73) | (1,226) | 454 | (772) | |||||||||||
| FHLB and FRB stock | (11) | 46 | 35 | (64) | 56 | (8) | |||||||||||
| Total interest-earning assets | (1,508) | 11,470 | 9,962 | (7,301) | 14,583 | 7,282 | |||||||||||
| Interest-bearing liabilities: | |||||||||||||||||
| Deposits | (6,994) | 3,097 | (3,897) | (3,741) | 3,968 | 227 | |||||||||||
| FHLB advances and other borrowings | 427 | (799) | (372) | (1,559) | 2,506 | 947 | |||||||||||
| Total interest-bearing liabilities | (6,567) | 2,298 | (4,269) | (5,300) | 6,474 | 1,174 | |||||||||||
| Net change in net interest income | $ | 5,059 | $ | 9,172 | $ | 14,231 | $ | (2,001) | $ | 8,109 | $ | 6,108 |
(1)Securities amounts are presented on a fully taxable equivalent basis.
Liquidity and Capital Resources
In general terms, liquidity is a measurement of an enterprise’s ability to meet cash needs. The primary objective in liquidity management is to maintain the ability to meet loan commitments and to repay deposits and other liabilities in accordance with their terms without an adverse impact on current or future earnings. Principal sources of funds are deposits; amortization and prepayments of loans; maturities, sales and principal receipts of securities available for sale; borrowings; and operations. While maturities and scheduled amortization of loans are predictable sources of funds, deposit flows and loan prepayments are greatly influenced by general interest rates, economic conditions and competition.
CFBank is required by regulation to maintain sufficient liquidity to ensure its safe and sound operation. Thus, adequate liquidity may vary depending on CFBank’s overall asset/liability structure, market conditions, the activities of competitors, the requirements of our own deposit and loan customers and regulatory considerations. Management believes that each of the Holding Company’s and CFBank’s current liquidity is sufficient to meet its daily operating needs and fulfill its strategic planning.
Liquidity management is both a daily and long-term responsibility of management. We adjust our investments in liquid assets, primarily cash, short-term investments and other assets that are widely traded in the secondary market, based on our ongoing assessment of expected loan demand, expected deposit flows, yields available on interest-earning deposits and securities and the objective of our asset/liability management program. In addition to liquid assets, we have other sources of liquidity available including, but not limited to, access to advances from the FHLB and borrowings from the FRB and our commercial bank lines of credit.
53
Table of Contents
The following table summarizes CFBank’s cash available from liquid assets and borrowing capacity at December 31, 2021 and 2020.
| December 31, 2021 | December 31, 2020 | ||||
|---|---|---|---|---|---|
| (Dollars in thousands) | |||||
| Cash, unpledged securities and deposits in other financial institutions | $ | 168,953 | $ | 212,654 | |
| Additional borrowing capacity at the FHLB | 113,077 | 53,609 | |||
| Additional borrowing capacity at the FRB | 72,195 | 81,508 | |||
| Unused commercial bank lines of credit | 65,000 | 65,000 | |||
| Total | $ | 419,225 | $ | 412,771 |
Cash, unpledged securities and deposits in other financial institutions decreased $43.7 million, or 20.6%, to $169.0 million at December 31, 2021, compared to $212.7 million at December 31, 2020. The decrease is primarily attributed to an increase in loans and leases, partially offset by an increase in deposits.
CFBank’s additional borrowing capacity with the FHLB increased $59.5 million, or 110.9%, to $113.1 million at December 31, 2021, compared to $53.6 million at December 31, 2020. The increase is primarily attributed to an increase in pledged collateral.
CFBank’s additional borrowing capacity at the FRB decreased $9.3 million, or 11.4%, to $72.2 million at December 31, 2021 from $81.5 million at December 31, 2020. CFBank is eligible to participate in the FRB’s primary credit program, providing CFBank access to short-term funds at any time, for any reason, based on the collateral pledged.
CFBank’s borrowing capacity with both the FHLB and FRB may be negatively impacted by changes such as, but not limited to, further tightening of credit policies by the FHLB or FRB, deterioration in the credit performance of CFBank’s loan portfolio or CFBank’s financial performance, or a decrease in the balance of pledged collateral.
CFBank had $65.0 million of availability in unused lines of credit with two commercial banks at December 31, 2021 and December 31, 2020.
Deposits are obtained predominantly from the markets in which CFBank’s offices are located. We rely primarily on a willingness to pay market-competitive interest rates to attract and retain retail deposits. Accordingly, rates offered by competing financial institutions may affect our ability to attract and retain deposits.
CFBank relies on competitive interest rates, customer service, and relationships with customers to retain deposits. In 2010, the FDIC, pursuant to the provisions of the Dodd-Frank Wall Street Reform and Consumer Protection Act permanently increased deposit insurance coverage from $100,000 to $250,000 per depositor.
The Holding Company has more limited sources of liquidity than CFBank. In general, in addition to its existing liquid assets, sources of liquidity include funds raised in the securities markets through debt or equity offerings, funds borrowed from third party banks or other lenders, dividends received from CFBank or the sale of assets.
Management believes that the Holding Company had adequate funds at December 31, 2021 to meet its current and anticipated operating needs at this time. The Holding Company’s current cash requirements include operating expenses and interest on subordinated debentures and other debt. The Company may also pay dividends on its common stock, if and when declared by the Board of Directors.
Currently, annual debt service on the subordinated debentures underlying the Company’s trust preferred securities is approximately $158,000. The subordinated debentures have a variable rate of interest, reset quarterly, equal to the three-month LIBOR plus 2.85%. The total rate in effect was 3.07% at December 31, 2021.
Currently, the annual debt service on the Company’s $10 million of fixed-to-floating rate subordinated notes is $700,000. The subordinated notes have a fixed rate of 7.00% until December 2023 at which time the interest rate will reset quarterly to a rate equal to the then current three-month LIBOR plus 4.14%.
Prior to May 21, 2021, the Holding Company had a term loan in the original principal amount of $5.0 million with an additional $10.0 million revolving line-of-credit with a third-party bank. That credit facility was refinanced into a new $35.0 million facility on May 21, 2021. The credit facility is revolving until May 21, 2024 at which time any then-outstanding balance will be converted to a 10-year term note on a graduated 10-year amortization. Borrowings on the credit facility bear interest at a fixed rate of 3.85% until May 21, 2026, and the interest rate then converts to a floating rate equal to PRIME with a floor of 3.75%. The purpose of the credit facility is to provide an additional source of liquidity for the Holding Company and to provide funds for the Holding Company to downstream as additional capital to CFBank to support growth. At December 31, 2021, the Company had an outstanding balance, net of unamortized debt issuance costs, of $24.3 million on the facility.
54
Table of Contents
The ability of the Holding Company to pay dividends on its common stock is dependent upon the amount of cash and liquidity available at the Holding Company level, as well as the receipt of dividends and other distributions from CFBank to the extent necessary to fund such dividends.
The Holding Company is a legal entity that is separate and distinct from CFBank, which has no obligation to make any dividends or other funds available for the payment of dividends by the Holding Company. Banking regulations limit the amount of dividends that can be paid to the Holding Company by CFBank without prior regulatory approval. Generally, financial institutions may pay dividends without prior approval as long as the dividend does not exceed the total of the current calendar year-to-date earnings plus any earnings from the previous two years not already paid out in dividends, and as long as the financial institution remains well capitalized after the dividend payment.
The Holding Company also is subject to various legal and regulatory policies and requirements impacting the Holding Company’s ability to pay dividends on its stock. In addition, the Holding Company’s ability to pay dividends on its stock is conditioned upon the payment, on a current basis, of quarterly interest payments on the subordinated debentures underlying the Company’s trust preferred securities. Finally, under the terms of the Company’s fixed-to-floating rate subordinated debt, the Holding Company’s ability to pay dividends on its stock is conditioned upon the Holding Company continuing to make required principal and interest payments, and not incurring an event of default, with respect to the subordinated debt.
Federal income tax laws provided deductions, totaling $2.3 million, for thrift bad debt reserves established before 1988. Accounting standards do not require a deferred tax liability to be recorded on this amount, which otherwise would have totaled $473,000 at year-end 2021. However, if CFBank were wholly or partially liquidated or otherwise ceases to be a bank, or if tax laws were to change, this amount would have to be recaptured and a tax liability recorded. Additionally, any distributions in excess of CFBank’s current or accumulated earnings and profits would reduce amounts allocated to its bad debt reserve and create a tax liability for CFBank.
Impact of Inflation
The financial statements and related data presented herein have been prepared in accordance with U.S. generally accepted accounting principles, which presently require us to measure financial position and results of operations primarily in terms of historical dollars. Changes in the relative value of money due to inflation are generally not considered. In our opinion, changes in interest rates affect our financial condition to a far greater degree than changes in the inflation rate. While interest rates are generally influenced by changes in the inflation rate, they do not move concurrently. Rather, interest rate volatility is based on changes in the expected rate of inflation, as well as changes in monetary and fiscal policy. A financial institution’s ability to be relatively unaffected by changes in interest rates is a good indicator of its ability to perform in a volatile economic environment. In an effort to protect performance from the effects of interest rate volatility, we review interest rate risk frequently and take steps to minimize detrimental effects on profitability.