Broadway Financial Corporation (the “Company”) (NASDAQ Capital Market:
BYFC), parent company of Broadway Federal Bank, f.s.b. (the “Bank”),
today reported a net loss of $228 thousand for the second quarter ended
June 30, 2013, compared to net income of $1.7 million for the comparable
period in 2012, which reflected a pre-tax gain of $2.5 million on the
sale of our former headquarters building. After accumulated dividends
and discount accretion on preferred stock, the loss available to common
stockholders was $565 thousand, or $0.29 per diluted common share,
compared to income available to common stockholders of $1.4 million, or
$0.81 per diluted common share, for the second quarter of 2013.
For the six months ended June 30, 2013, the Company reported a net loss
of $844 thousand compared to net income of $1.9 million for the same
period in 2012, which reflected the gain from the sale of our former
headquarters building. Loss available to common stockholders for the six
months ended June 30, 2013 was $1.5 million, or $0.78 per diluted common
share, compared to earnings of $1.3 million, or $0.73 per diluted common
share, for the same period in 2012.
Excluding the gain of $2.5 million from the sale of our former
headquarters building, the decrease in net income for both the second
quarter and first half of 2013 as compared to the same periods a year
ago, primarily reflected lower net interest income before provision for
loan losses, which decreased by $722 thousand for the second quarter of
2013 and $1.7 million for the first six months of 2013 as a result of
decreases in the Bank’s loan portfolio.
Chief Executive Officer, Wayne Bradshaw stated, “During the first half
of 2013, we continued to make significant improvements in our asset
quality that are allowing us to begin refocusing on rebuilding our loan
portfolio, as our capital permits, and generating growth in net interest
income. These latest improvements reflected three bulk loan sales that
we completed in the first six months of 2013: two of which closed during
the first quarter, and the third closed early in the second quarter. In
addition, we completed other sales of problem loans and REO during the
second quarter to further reduce problem assets and position the Bank
for growth.
As a result of these loan sales, we reduced our non-performing loans by
over 58% from $44.7 million at the end of June 2012 to $18.6 million at
June 30, 2013. In addition, we reduced our delinquencies by $32.5
million, or 61.6%, over the last twelve months, and by $50.5 million, or
71.4%, since the peak level reached at the end of 2010. Despite the
short-term costs associated with our efforts to cleanse our portfolio,
we were able to increase our Tangible Capital and Tier 1 Core Capital
ratios to 9.48%, and our Total Risk Based Capital ratio to 16.27% as of
June 30, 2013.
As part of our strategy to position the Company for profitable growth,
we are also continuing to implement improvements in our operations and
processes, and pursue the completion of our previously announced
recapitalization. I am confident that our strategy is working and will
be successful in building the value of our franchise.”
Second Quarter Earnings Summary
Interest income decreased $1.1 million, or 22%, to $4.1 million for the
second quarter of 2013 from $5.2 million for the second quarter of 2012.
The decrease primarily resulted from a reduction of $81.7 million in the
average balance of loans receivable over the past twelve months, which
contributed to a decrease of $1.3 million in interest income. However,
the average yield on our loans increased from 6.02% for the second
quarter of 2012 to 6.17% for the second quarter of 2013 primarily
because certain non-accrual loans were returned to accruing status
during the second quarter of 2013 which resulted in interest recoveries
of $159 thousand. Additionally, the average yield on loans was improved
by the sale of $15.5 million of non-performing loans. The average yield
on total interest-earning assets decreased from 5.25% for the second
quarter of 2012 to 4.79% for the second quarter of 2013, as a higher
percentage of our total interest-earning assets were invested in lower
yielding federal funds sold. Recently we have begun refocusing on loan
originations and rebuilding our loan portfolio to improve the yield on
interest-earning assets and grow total interest income. We intend to
finance loan growth in the near term by using excess federal funds sold.
Interest expense decreased $401 thousand, or 24%, to $1.3 million for
the second quarter of 2013 from $1.7 million for the second quarter of
2012. The annualized cost of our average interest-bearing liabilities
decreased 24 basis points to 1.56% for the second quarter of 2013 from
1.80% for the same period a year ago, and resulted in a decrease of $231
thousand in interest expense. During 2012, we implemented a strategy to
improve our net interest margin by reducing higher costing deposits. We
were able to reduce the average cost of deposits from 1.25% for the
second quarter of 2012 to 0.97% for the second quarter of 2013, which
resulted in a decrease of $152 thousand in interest expense. In
addition, we have restructured $20.0 million of FHLB advances in the
second and fourth quarters of 2012 and another $28.0 million at the end
of June 2013. The restructurings of FHLB advances have reduced the
average cost of our FHLB advances by 35 basis points, from 3.03% for the
second quarter of 2012, to 2.68% for the second quarter of 2013, and
resulted in a decrease of $71 thousand in interest expense. In addition,
our average interest-bearing liabilities decreased by $45.4 million to
$331.3 million during the second quarter of 2013, as compared to $376.7
million during the comparable period in 2012. The decrease in average
interest-bearing liabilities resulted in lower interest expense of $170
thousand.
Net interest income before provision for loan losses for the second
quarter of 2013 was $2.8 million, which represented a decrease of $722
thousand, or 21%, from the second quarter of 2012. The decrease in net
interest income was primarily attributable to a net decrease of $56.3
million in average interest-earning assets described above.
We did not record a provision for loan losses during the second quarter
of 2013 because we continued to shrink our loan portfolio and
substantially reduced our problem loans. Our total delinquent loans,
which include non-accruing loans and all other loans that are past due
at least 30 days, totaled $20.2 million as of June 30, 2013, as compared
to $41.8 million as of December 31, 2012, $52.7 million as of June 30,
2012 and $70.7 million as of December 31, 2010. The decrease of $21.6
million in delinquent loans during 2013 was primarily due to sales of
$15.5 million of non-performing and classified loans. Also, the
reduction reflected $1.6 million of loans that were foreclosed and
transferred to REO, $1.0 million of loans that were paid off and $3.5
million of loans that satisfied the conditions to be reclassified as
current. During the second quarter of 2012, we recorded a provision for
loan losses of $102 thousand.
Non-interest income for the second quarter of 2013 decreased $2.5
million from $2.7 million for the second quarter of 2012 to $254
thousand for the second quarter of 2013. The decrease of $2.5 million in
non-interest income was due to a gain of $2.5 million from the sale of
our headquarters building during the second quarter of 2012. During the
second quarter of 2012, non-interest income also benefited from a gain
of $50 thousand from the sale of securities. These decreases in
non-interest income were partially offset by a gain of $81 thousand from
the sale of loans during the second quarter of 2013.
Non-interest expense for the second quarter of 2013 decreased $394
thousand from $3.6 million for the second quarter of 2012 to $3.2
million for the second quarter of 2013. The decrease of $394 thousand in
non-interest expense was primarily due to a decrease of $190 thousand in
the provision for losses on loans held for sale, a decrease of $108
thousand in the provision for losses on REO and a decrease of $43
thousand in compensation and benefits expense.
Balance Sheet Summary
Total assets were $345.2 million at June 30, 2013, which represented a
decrease of $28.5 million, or 8%, from December 31, 2012 and a decrease
of $45.7 million, or 12%, from June 30, 2012. During the first half of
2013, net loans decreased by $26.3 million, loans held for sale
decreased by $10.0 million, securities decreased by $2.3 million and REO
decreased by $2.0 million while cash and cash equivalents increased by
$10.1 million and other assets increased by $2.1 million, primarily
reflecting a $3.2 million receivable for loan payoff proceeds.
Our gross portfolio of loans receivable held for investment decreased by
$27.7 million to $235.4 million at June 30, 2013 from $263.1 million at
December 31, 2012, primarily due to loan repayments and the transfer of
certain loans held for investment to loans held for sale as we continued
to implement our strategy to sell non-performing and classified loans.
The decrease in our loan portfolio primarily consisted of a decrease of
$8.4 million in our commercial real estate loan portfolio, a decrease of
$6.0 million in our church loan portfolio, a decrease of $5.5 million in
our five or more units (multi-family) residential real estate loan
portfolio, a decrease of $5.7 million in our one-to-four family
residential real estate loan portfolio, a decrease of $1.8 million in
our commercial loan portfolio, and a decrease of $292 thousand in our
construction loan portfolio. Our gross loan portfolio was $313.2 million
at June 30, 2012.
Loan originations for the six months ended June 30, 2013 totaled $8.4
million, compared to $11.3 million for the six months ended June 30,
2012. Loan repayments for the six months ended June 30, 2013 totaled
$26.5 million, compared to $34.7 million for the six months ended June
30, 2012. Loan charge-offs during the first half of 2013 totaled $1.8
million, compared to charge-offs of $800 thousand during the first half
of 2012. Loans transferred to REO during the first half of 2013 totaled
$1.6 million, compared to $2.7 million during the first half of 2012.
Loans transferred to loans held for sale during the first half of 2013
totaled $6.2 million, which represented multi-family and commercial real
estate loans that we sold in a bulk sale consummated in the second
quarter. There were no loans transferred to loans held for sale during
the first half of 2012.
Gross loans receivable held for sale decreased from $19.4 million at
December 31, 2012 to $9.4 million at June 30, 2013. The $10.0 million
decrease during the first half of 2013 was primarily due to the sales of
non-performing and classified loans totaling $15.5 million, repayments
of $227 thousand and charge-offs of $470 thousand, offset in part by the
transfer of $6.2 million of multi-family and commercial real estate
loans mentioned above.
Deposits totaled $229.4 million at June 30, 2013, down $27.7 million, or
11%, from December 31, 2012. During the first half of 2013, certificates
of deposit (“CDs”) decreased by $28.5 million and represented 62% of
total deposits at June 30, 2013, compared to 66% of total deposits at
December 31, 2012. Of the $28.5 million decrease in CDs during the first
half of 2013, $21.5 million represented higher rate deposits from
QwickRate, a deposit listing service, and $599 thousand were from
brokered deposits. Additionally, core deposits (NOW, demand, money
market and passbook accounts) increased by $788 thousand during the
first half of 2013 and represented 38% of total deposits at June 30,
2013, compared to 34% of total deposits at December 31, 2012. Brokered
deposits represented 1% of total deposits at June 30, 2013 and December
31, 2012.
Since year-end 2012, FHLB advances remained unchanged at $79.5 million
and were equal to 23% and 21% of total assets at June 30, 2013 and
December 31, 2012, respectively. The weighted average cost of advances
decreased 20 basis points from 2.67% at December 31, 2012 to 2.47% at
June 30, 2013 as we restructured $20.0 million of FHLB advances in the
second and fourth quarters of 2012. Also, we restructured $28.0 million
of advances in late June 2013, which will create a benefit primarily in
future periods.
Shareholders' equity was $16.6 million, or 4.81% of the Company’s total
assets, at June 30, 2013. The Bank’s Total Risk-Based Capital ratio was
16.27%, its Tier 1 Risk-Based Capital ratio was 14.98%, and its Core
Capital and Tangible Capital ratios were 9.48% at June 30, 2013.
As previously announced, we are pursuing a recapitalization plan to
increase capital and reduce the Company’s debt and senior equity
securities. Pursuant to the terms of the recapitalization that we have
negotiated, the Company would exchange new common stock equivalents in
substitution for approximately $22.7 million of currently outstanding
senior debt, preferred stock and related accumulated dividends,
eliminate an estimated $1.7 million of accrued but unpaid interest on
all of the Company’s senior debt, and raise gross proceeds of $4.2
million from the sale of new common stock. These transactions, which are
still subject to regulatory approvals, would result in the issuance of
approximately 18.2 million shares of common stock and common stock
equivalents, representing approximately 90.5% of the Company’s pro forma
outstanding equity securities.
Asset Quality
Non-performing assets (“NPAs”) include non-accrual loans and REO, and
totaled $24.8 million, or 7.19% of total assets, at June 30, 2013,
compared to $48.3 million, or 12.35% of total assets, at June 30, 2012
and $45.3 million, or 12.11% of total assets, at December 31, 2012.
Non-accrual loans were $18.6 million at June 30, 2013, as compared to
$37.1 million at December 31, 2012 and $44.7 million at June 30, 2012.
These loans consist of delinquent loans that are 90 days or more past
due and troubled debt restructurings that do not qualify for accrual
status. Our non-accrual loans at June 30, 2013 included 22 church loans
totaling $14.1 million, five multi-family residential real estate loans
totaling $2.2 million, nine one-to-four family residential real estate
loans totaling $1.4 million, two commercial real estate loans totaling
$752 thousand, a commercial loan for $97 thousand, and a consumer loan
for $69 thousand.
REO decreased by $2.0 million to $6.2 million at June 30, 2013, from
$8.2 million at December 31, 2012. At June 30, 2013, the Bank’s REO
consisted of ten commercial real estate properties, five of which are
church buildings. During the first half of 2013, three church loans
totaling $1.6 million were foreclosed and transferred to REO and six REO
properties were sold for net proceeds of $3.3 million and a net gain of
$97 thousand.
About Broadway Financial Corporation
Broadway Financial Corporation conducts its operations through its
wholly-owned subsidiary, Broadway Federal Bank, f.s.b., which is the
leading community-oriented savings bank in Southern California serving
low to moderate income communities. We offer a variety of residential
and commercial real estate loan products for consumers, businesses, and
non-profit organizations, other loan products, and a variety of deposit
products, including checking, savings and money market accounts,
certificates of deposits and retirement accounts. The Bank operates
three full service branches, two in the city of Los Angeles, and one
located in the nearby city of Inglewood, California.
Shareholders, analysts and others seeking information about the Company
are invited to write to: Broadway Financial Corporation, Investor
Relations, 5055 Wilshire Blvd., Suite 500, Los Angeles, CA 90036, or
visit our website at www.broadwayfederalbank.com.
This press release contains forward-looking statements within the
meaning of the Private Securities Litigation Reform Act of 1995. These
forward-looking statements are based upon our management’s current
expectations, and involve risks and uncertainties. Actual results or
performance may differ materially from those suggested, expressed, or
implied by the forward-looking statements due to a wide range of factors
including, but not limited to, the general business environment, the
real estate market, competitive conditions in the business and
geographic areas in which the Company conducts its business, regulatory
actions or changes and other risks detailed in the Company’s reports
filed with the Securities and Exchange Commission, including the
Company’s Annual Reports on Form 10-K and Quarterly Reports on Form
10-Q. The Company undertakes no obligation to revise any forward-looking
statement to reflect any future events or circumstances.
BROADWAY FINANCIAL CORPORATION AND SUBSIDIARIES
|
Consolidated Statements of Financial Condition
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30,
|
|
|
|
|
|
|
|
|
|
2013
|
|
|
|
|
December 31,
|
|
|
|
|
(Unaudited)
|
|
|
|
|
2012
|
|
Assets
|
|
|
|
(In thousands except share and per share amounts)
|
Cash
|
|
|
|
$
|
15,188
|
|
|
|
|
$
|
13,420
|
|
Federal funds sold
|
|
|
|
|
59,280
|
|
|
|
|
|
50,940
|
|
Cash and cash equivalents
|
|
|
|
|
74,468
|
|
|
|
|
|
64,360
|
|
|
|
|
|
|
|
|
|
|
Securities available-for-sale, at fair value
|
|
|
|
|
11,117
|
|
|
|
|
|
13,378
|
|
Loans receivable held-for-sale, at lower of cost or fair value
|
|
|
|
|
9,126
|
|
|
|
|
|
19,051
|
|
Loans receivable held for investment, net of allowance of $10,579
and $11,869
|
|
|
|
|
225,391
|
|
|
|
|
|
251,723
|
|
Accrued interest receivable
|
|
|
|
|
1,141
|
|
|
|
|
|
1,250
|
|
Federal Home Loan Bank (FHLB) stock
|
|
|
|
|
3,737
|
|
|
|
|
|
3,901
|
|
Office properties and equipment, net
|
|
|
|
|
2,692
|
|
|
|
|
|
2,617
|
|
Real estate owned
|
|
|
|
|
6,227
|
|
|
|
|
|
8,163
|
|
Bank owned life insurance
|
|
|
|
|
2,722
|
|
|
|
|
|
2,688
|
|
Investment in affordable housing limited partnership
|
|
|
|
|
1,418
|
|
|
|
|
|
1,528
|
|
Other assets
|
|
|
|
|
7,160
|
|
|
|
|
|
5,034
|
|
Total assets
|
|
|
|
$
|
345,199
|
|
|
|
|
$
|
373,693
|
|
|
|
|
|
|
|
|
|
|
Liabilities and shareholders' equity
|
|
|
|
|
|
|
|
|
Liabilities:
|
|
|
|
|
|
|
|
|
Deposits
|
|
|
|
$
|
229,365
|
|
|
|
|
$
|
257,071
|
|
FHLB advances
|
|
|
|
|
79,500
|
|
|
|
|
|
79,500
|
|
Junior subordinated debentures
|
|
|
|
|
6,000
|
|
|
|
|
|
6,000
|
|
Other borrowings
|
|
|
|
|
5,000
|
|
|
|
|
|
5,000
|
|
Accrued interest payable
|
|
|
|
|
2,308
|
|
|
|
|
|
1,941
|
|
Dividends payable
|
|
|
|
|
2,554
|
|
|
|
|
|
2,104
|
|
Advance payments by borrowers for taxes and insurance
|
|
|
|
|
552
|
|
|
|
|
|
711
|
|
Other liabilities
|
|
|
|
|
3,331
|
|
|
|
|
|
3,359
|
|
Total liabilities
|
|
|
|
|
328,610
|
|
|
|
|
|
355,686
|
|
|
|
|
|
|
|
|
|
|
Shareholders' Equity:
|
|
|
|
|
|
|
|
|
Senior preferred, cumulative and non-voting stock, $0.01 par
value, authorized, issued and outstanding 9,000 shares of Series D
at June 30, 2013 and December 31, 2012; liquidation preference of
$10,532 at June 30, 2013 and $10,262 at December 31, 2012
|
|
|
|
|
8,963
|
|
|
|
|
|
8,963
|
|
Senior preferred, cumulative and non-voting stock, $0.01 par
value, authorized, issued and outstanding 6,000 shares of Series E
at June 30, 2013 and December 31, 2012; liquidation preference of
$7,022 at June 30, 2013 and $6,842 at December 31, 2012
|
|
|
|
|
5,974
|
|
|
|
|
|
5,974
|
|
Preferred, non-cumulative and non-voting stock, $.01 par value,
authorized 985,000 shares; issued and outstanding 55,199 shares of
Series A, 100,000 shares of Series B and 76,950 shares of Series C
at June 30, 2013 and December 31, 2012; liquidation preference of
$552 for Series A, $1,000 for Series B and $1,000 for Series C at
June 30, 2013 and December 31, 2012
|
|
|
|
|
2,457
|
|
|
|
|
|
2,457
|
|
Preferred stock discount
|
|
|
|
|
(396
|
)
|
|
|
|
|
(598
|
)
|
Common stock, $.01 par value, authorized 8,000,000 shares at June
30, 2013 and December 31, 2012; issued 2,013,942 shares at June
30, 2013 and December 31, 2012; outstanding 1,917,422 shares at
June 30, 2013 and December 31, 2012
|
|
|
|
|
20
|
|
|
|
|
|
20
|
|
Additional paid-in capital
|
|
|
|
|
10,117
|
|
|
|
|
|
10,095
|
|
Accumulated deficit
|
|
|
|
|
(9,484
|
)
|
|
|
|
|
(7,988
|
)
|
Accumulated other comprehensive income, net of taxes of $400 at
June 30, 2013 and December 31, 2012
|
|
|
|
|
172
|
|
|
|
|
|
318
|
|
Treasury stock-at cost, 96,520 shares at June 30, 2013 and
December 31, 2012
|
|
|
|
|
(1,234
|
)
|
|
|
|
|
(1,234
|
)
|
Total shareholders' equity
|
|
|
|
|
16,589
|
|
|
|
|
|
18,007
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and shareholders' equity
|
|
|
|
$
|
345,199
|
|
|
|
|
$
|
373,693
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BROADWAY FINANCIAL CORPORATION AND SUBSIDIARIES
|
Consolidated Statements of Operations and Comprehensive Income
(Loss)
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months ended June 30,
|
|
|
|
Six Months ended June 30,
|
|
|
|
|
|
|
2013
|
|
|
|
|
|
2012
|
|
|
|
|
|
2013
|
|
|
|
|
|
2012
|
|
|
|
|
|
|
(In thousands, except share and per share)
|
Interest income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest and fees on loans receivable
|
|
|
|
|
$
|
3,896
|
|
|
|
|
$
|
5,030
|
|
|
|
|
$
|
7,783
|
|
|
|
|
$
|
10,360
|
|
Interest on mortgage backed and other securities
|
|
|
|
|
|
80
|
|
|
|
|
|
135
|
|
|
|
|
|
169
|
|
|
|
|
|
283
|
|
Other interest income
|
|
|
|
|
|
86
|
|
|
|
|
|
20
|
|
|
|
|
|
134
|
|
|
|
|
|
36
|
|
Total interest income
|
|
|
|
|
|
4,062
|
|
|
|
|
|
5,185
|
|
|
|
|
|
8,086
|
|
|
|
|
|
10,679
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest on deposits
|
|
|
|
|
|
582
|
|
|
|
|
|
880
|
|
|
|
|
|
1,206
|
|
|
|
|
|
1,855
|
|
Interest on borrowings
|
|
|
|
|
|
712
|
|
|
|
|
|
815
|
|
|
|
|
|
1,424
|
|
|
|
|
|
1,648
|
|
Total interest expense
|
|
|
|
|
|
1,294
|
|
|
|
|
|
1,695
|
|
|
|
|
|
2,630
|
|
|
|
|
|
3,503
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income before provision for loan losses
|
|
|
|
|
|
2,768
|
|
|
|
|
|
3,490
|
|
|
|
|
|
5,456
|
|
|
|
|
|
7,176
|
|
Provision for loan losses
|
|
|
|
|
|
-
|
|
|
|
|
|
102
|
|
|
|
|
|
-
|
|
|
|
|
|
1,061
|
|
Net interest income after provision for loan losses
|
|
|
|
|
|
2,768
|
|
|
|
|
|
3,388
|
|
|
|
|
|
5,456
|
|
|
|
|
|
6,115
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-interest income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Service charges
|
|
|
|
|
|
129
|
|
|
|
|
|
147
|
|
|
|
|
|
271
|
|
|
|
|
|
292
|
|
Loan servicing fees, net
|
|
|
|
|
|
4
|
|
|
|
|
|
4
|
|
|
|
|
|
10
|
|
|
|
|
|
(162
|
)
|
Net gains on sales of loans
|
|
|
|
|
|
81
|
|
|
|
|
|
-
|
|
|
|
|
|
97
|
|
|
|
|
|
-
|
|
Net gains (losses) on sales of REO
|
|
|
|
|
|
(10
|
)
|
|
|
|
|
(17
|
)
|
|
|
|
|
(2
|
)
|
|
|
|
|
395
|
|
Gain on sale of office properties and equipment
|
|
|
|
|
|
-
|
|
|
|
|
|
2,523
|
|
|
|
|
|
-
|
|
|
|
|
|
2,523
|
|
Gain on sale of securities
|
|
|
|
|
|
-
|
|
|
|
|
|
50
|
|
|
|
|
|
-
|
|
|
|
|
|
50
|
|
Other
|
|
|
|
|
|
50
|
|
|
|
|
|
17
|
|
|
|
|
|
99
|
|
|
|
|
|
49
|
|
Total non-interest income
|
|
|
|
|
|
254
|
|
|
|
|
|
2,724
|
|
|
|
|
|
475
|
|
|
|
|
|
3,147
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-interest expense:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Compensation and benefits
|
|
|
|
|
|
1,495
|
|
|
|
|
|
1,538
|
|
|
|
|
|
2,949
|
|
|
|
|
|
3,127
|
|
Occupancy expense, net
|
|
|
|
|
|
323
|
|
|
|
|
|
297
|
|
|
|
|
|
663
|
|
|
|
|
|
584
|
|
Information services
|
|
|
|
|
|
206
|
|
|
|
|
|
239
|
|
|
|
|
|
423
|
|
|
|
|
|
452
|
|
Professional services
|
|
|
|
|
|
151
|
|
|
|
|
|
176
|
|
|
|
|
|
333
|
|
|
|
|
|
284
|
|
Provision for (recapture of) losses on loans held for sale
|
|
|
|
|
|
(2
|
)
|
|
|
|
|
188
|
|
|
|
|
|
468
|
|
|
|
|
|
186
|
|
Provision for losses on REO
|
|
|
|
|
|
223
|
|
|
|
|
|
331
|
|
|
|
|
|
223
|
|
|
|
|
|
312
|
|
FDIC insurance
|
|
|
|
|
|
190
|
|
|
|
|
|
216
|
|
|
|
|
|
392
|
|
|
|
|
|
433
|
|
Office services and supplies
|
|
|
|
|
|
116
|
|
|
|
|
|
108
|
|
|
|
|
|
221
|
|
|
|
|
|
217
|
|
Other
|
|
|
|
|
|
547
|
|
|
|
|
|
550
|
|
|
|
|
|
1,097
|
|
|
|
|
|
969
|
|
Total non-interest expense
|
|
|
|
|
|
3,249
|
|
|
|
|
|
3,643
|
|
|
|
|
|
6,769
|
|
|
|
|
|
6,564
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before income taxes
|
|
|
|
|
|
(227
|
)
|
|
|
|
|
2,469
|
|
|
|
|
|
(838
|
)
|
|
|
|
|
2,698
|
|
Income tax expense
|
|
|
|
|
|
1
|
|
|
|
|
|
772
|
|
|
|
|
|
6
|
|
|
|
|
|
847
|
|
Net income (loss)
|
|
|
|
|
$
|
(228
|
)
|
|
|
|
$
|
1,697
|
|
|
|
|
$
|
(844
|
)
|
|
|
|
$
|
1,851
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other comprehensive income (loss), net of tax:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unrealized loss on securities available for sale
|
|
|
|
|
$
|
(128
|
)
|
|
|
|
$
|
(86
|
)
|
|
|
|
$
|
(146
|
)
|
|
|
|
$
|
(79
|
)
|
Reclassification of realized net gains included in net income
|
|
|
|
|
|
-
|
|
|
|
|
|
(50
|
)
|
|
|
|
|
-
|
|
|
|
|
|
(50
|
)
|
Income tax effect
|
|
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
|
-
|
|
Other comprehensive income (loss), net of tax
|
|
|
|
|
|
(128
|
)
|
|
|
|
|
(136
|
)
|
|
|
|
|
(146
|
)
|
|
|
|
|
(129
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive income (loss)
|
|
|
|
|
$
|
(356
|
)
|
|
|
|
$
|
1,561
|
|
|
|
|
$
|
(990
|
)
|
|
|
|
$
|
1,722
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
|
|
|
$
|
(228
|
)
|
|
|
|
$
|
1,697
|
|
|
|
|
$
|
(844
|
)
|
|
|
|
$
|
1,851
|
|
Dividends and discount accretion on preferred stock
|
|
|
|
|
|
(337
|
)
|
|
|
|
|
(285
|
)
|
|
|
|
|
(652
|
)
|
|
|
|
|
(571
|
)
|
Income (loss) available to common shareholders
|
|
|
|
|
$
|
(565
|
)
|
|
|
|
$
|
1,412
|
|
|
|
|
$
|
(1,496
|
)
|
|
|
|
$
|
1,280
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings (loss) per common share-basic
|
|
|
|
|
$
|
(0.29
|
)
|
|
|
|
$
|
0.81
|
|
|
|
|
$
|
(0.78
|
)
|
|
|
|
$
|
0.73
|
|
Earnings (loss) per common share-diluted
|
|
|
|
|
$
|
(0.29
|
)
|
|
|
|
$
|
0.81
|
|
|
|
|
$
|
(0.78
|
)
|
|
|
|
$
|
0.73
|
|
Dividends declared per share-common stock
|
|
|
|
|
$
|
-
|
|
|
|
|
$
|
-
|
|
|
|
|
$
|
-
|
|
|
|
|
$
|
-
|
|
Basic weighted average shares outstanding
|
|
|
|
|
|
1,917,422
|
|
|
|
|
|
1,744,565
|
|
|
|
|
|
1,917,422
|
|
|
|
|
|
1,744,565
|
|
Diluted weighted average shares outstanding
|
|
|
|
|
|
1,917,422
|
|
|
|
|
|
1,744,565
|
|
|
|
|
|
1,917,422
|
|
|
|
|
|
1,744,565
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BROADWAY FINANCIAL CORPORATION AND SUBSIDIARIES
|
Selected Ratios and Data
|
(Dollars in thousands)
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of June 30,
|
|
|
|
|
|
|
|
|
|
|
|
2013
|
|
|
|
|
|
2012
|
|
|
|
|
|
Regulatory Capital Ratios:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Core Capital Ratio
|
|
|
|
|
9.48
|
%
|
|
|
|
|
8.57
|
%
|
|
|
|
|
|
Tangible Capital Ratio
|
|
|
|
|
9.48
|
%
|
|
|
|
|
8.57
|
%
|
|
|
|
|
|
Tier 1 Risk-Based Capital Ratio
|
|
|
|
|
14.98
|
%
|
|
|
|
|
12.02
|
%
|
|
|
|
|
|
Total Risk-Based Capital Ratio
|
|
|
|
|
16.27
|
%
|
|
|
|
|
13.34
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Asset Quality Ratios and Data:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-performing loans as a percentage
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
of total gross loans, excluding loans held for sale
|
|
|
|
7.09
|
%
|
|
|
|
|
12.63
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-performing assets as a percentage
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
of total assets
|
|
|
|
|
7.19
|
%
|
|
|
|
|
12.35
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allowance for loan losses as a percentage
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
of total gross loans, excluding loans held for sale
|
|
|
|
4.49
|
%
|
|
|
|
|
5.70
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allowance for loan losses as a percentage
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
of non-performing loans, excluding loans held for sale
|
|
|
|
63.34
|
%
|
|
|
|
|
45.17
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allowances for losses as a percentage
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
of non-performing assets
|
|
|
|
|
43.86
|
%
|
|
|
|
|
38.71
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loan charge-offs as a percentage of
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
average loans for six months ended June 30
|
|
|
|
|
0.98
|
%
|
(A)
|
|
|
|
0.30
|
%
|
(A)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-performing assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-accrual loans
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans receivable held for investment
|
|
|
|
$
|
16,702
|
|
|
|
|
$
|
39,533
|
|
|
|
|
|
|
|
Loans receivable held for sale
|
|
|
|
|
1,905
|
|
|
|
|
|
5,207
|
|
|
|
|
|
|
|
Total non-accrual loans
|
|
|
|
|
18,607
|
|
|
|
|
|
44,740
|
|
|
|
|
|
|
Loans delinquent 90 days or more and still accruing
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
|
|
Real estate acquired through foreclosure
|
|
|
|
|
6,227
|
|
|
|
|
|
3,530
|
|
|
|
|
|
|
|
Total non-performing assets
|
|
|
|
$
|
24,834
|
|
|
|
|
$
|
48,270
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months ended June 30,
|
|
Six Months ended June 30,
|
|
|
|
|
|
|
|
2013
|
|
|
|
|
|
2012
|
|
|
2013
|
|
|
2012
|
|
Performance Ratios:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Return on average assets
|
|
|
|
|
-0.26
|
%
|
(A)
|
|
|
|
1.69
|
%
|
(A)
|
-0.46
|
%
|
|
0.91
|
%
|
|
Return on average equity
|
|
|
|
|
-5.43
|
%
|
(A)
|
|
|
|
36.54
|
%
|
(A)
|
-9.77
|
%
|
|
19.97
|
%
|
|
Average equity to average assets
|
|
|
|
|
4.72
|
%
|
|
|
|
|
4.62
|
%
|
|
4.76
|
%
|
|
4.56
|
%
|
|
Non-interest expense to average assets
|
|
|
|
|
3.65
|
%
|
(A)
|
|
|
|
3.62
|
%
|
(A)
|
3.73
|
%
|
|
3.23
|
%
|
|
Efficiency ratio (1)
|
|
|
|
|
100.20
|
%
|
|
|
|
|
50.27
|
%
|
|
102.48
|
%
|
|
58.76
|
%
|
|
Net interest rate spread (2)
|
|
|
|
|
3.23
|
%
|
(A)
|
|
|
|
3.45
|
%
|
(A)
|
3.10
|
%
|
|
3.52
|
%
|
|
Net interest rate margin (3)
|
|
|
|
|
3.27
|
%
|
(A)
|
|
|
|
3.53
|
%
|
(A)
|
3.15
|
%
|
|
3.60
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
|
Efficiency ratio represents non-interest expense (less provision for
losses) divided by net interest income before provision for loan
losses plus non-interest income.
|
|
(2)
|
|
Net interest rate spread represents the difference between the yield
on average interest-earning assets and the cost of average
interest-bearing liabilities.
|
|
(3)
|
|
Net interest rate margin represents net interest income as a
percentage of average interest-earning assets.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(A)
|
Annualized
|
|
|
|
|
BROADWAY FINANCIAL CORPORATION AND SUBSIDIARIES
|
Support for Calculations
|
(Dollars in thousands)
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months ended June 30,
|
|
|
|
|
Six Months ended June 30,
|
|
|
|
|
|
|
|
|
2013
|
|
|
|
|
|
2012
|
|
|
|
|
|
|
2013
|
|
|
|
|
|
2012
|
|
|
Total assets
|
|
|
|
|
$
|
345,199
|
|
|
|
|
$
|
390,931
|
|
|
|
|
|
$
|
345,199
|
|
|
|
|
$
|
390,931
|
|
|
Total gross loans, excluding loans held for sale
|
|
|
|
|
$
|
235,411
|
|
|
|
|
$
|
313,094
|
|
|
|
|
|
$
|
235,411
|
|
|
|
|
$
|
313,094
|
|
|
Total equity
|
|
|
|
|
$
|
16,589
|
|
|
|
|
$
|
19,663
|
|
|
|
|
|
$
|
16,589
|
|
|
|
|
$
|
19,663
|
|
|
Average assets
|
|
|
|
|
$
|
356,193
|
|
|
|
|
$
|
402,066
|
|
|
|
|
|
$
|
363,189
|
|
|
|
|
$
|
406,719
|
|
|
Average loans
|
|
|
|
|
$
|
252,608
|
|
|
|
|
$
|
334,268
|
|
|
|
|
|
$
|
263,502
|
|
|
|
|
$
|
340,035
|
|
|
Average equity
|
|
|
|
|
$
|
16,804
|
|
|
|
|
$
|
18,578
|
|
|
|
|
|
$
|
17,276
|
|
|
|
|
$
|
18,535
|
|
|
Average interest-earning assets
|
|
|
|
|
$
|
338,937
|
|
|
|
|
$
|
395,259
|
|
|
|
|
|
$
|
346,715
|
|
|
|
|
$
|
398,452
|
|
|
Average interest-bearing liabilities
|
|
|
|
|
$
|
331,342
|
|
|
|
|
$
|
376,729
|
|
|
|
|
|
$
|
337,473
|
|
|
|
|
$
|
381,359
|
|
|
Net income (loss)
|
|
|
|
|
$
|
(228
|
)
|
|
|
|
$
|
1,697
|
|
|
|
|
|
$
|
(844
|
)
|
|
|
|
$
|
1,851
|
|
|
Total income
|
|
|
|
|
$
|
3,022
|
|
|
|
|
$
|
6,214
|
|
|
|
|
|
$
|
5,931
|
|
|
|
|
$
|
10,323
|
|
|
Non-interest expense
|
|
|
|
|
$
|
3,249
|
|
|
|
|
$
|
3,643
|
|
|
|
|
|
$
|
6,769
|
|
|
|
|
$
|
6,564
|
|
|
Efficiency ratio
|
|
|
|
|
|
100.20
|
%
|
|
|
|
|
50.27
|
%
|
|
|
|
|
|
102.48
|
%
|
|
|
|
|
58.76
|
%
|
|
Non-accrual loans
|
|
|
|
|
$
|
18,607
|
|
|
|
|
$
|
44,740
|
|
|
|
|
|
$
|
18,607
|
|
|
|
|
$
|
44,740
|
|
|
REO, net
|
|
|
|
|
$
|
6,227
|
|
|
|
|
$
|
3,530
|
|
|
|
|
|
$
|
6,227
|
|
|
|
|
$
|
3,530
|
|
|
ALLL
|
|
|
|
|
$
|
10,579
|
|
|
|
|
$
|
17,856
|
|
|
|
|
|
$
|
10,579
|
|
|
|
|
$
|
17,856
|
|
|
Allowance for loss on loans held for sale
|
|
|
|
|
$
|
314
|
|
|
|
|
$
|
628
|
|
|
|
|
|
$
|
314
|
|
|
|
|
$
|
628
|
|
|
REO-Allowance
|
|
|
|
|
$
|
-
|
|
|
|
|
$
|
201
|
|
|
|
|
|
$
|
-
|
|
|
|
|
$
|
201
|
|
|
Interest income
|
|
|
|
|
$
|
4,062
|
|
|
|
|
$
|
5,185
|
|
|
|
|
|
$
|
8,086
|
|
|
|
|
$
|
10,679
|
|
|
Interest expense
|
|
|
|
|
$
|
1,294
|
|
|
|
|
$
|
1,695
|
|
|
|
|
|
$
|
2,630
|
|
|
|
|
$
|
3,503
|
|
|
Net interest income
|
|
|
|
|
$
|
2,768
|
|
|
|
|
$
|
3,490
|
|
|
|
|
|
$
|
5,456
|
|
|
|
|
$
|
7,176
|
|
|
Net loan charge-offs (recoveries)
|
|
|
|
|
$
|
(129
|
)
|
|
|
|
$
|
(2
|
)
|
|
|
|
|
$
|
1,290
|
|
|
|
|
$
|
504
|
|
Copyright Business Wire 2013