Bogota Financial Corp. Reports Results for the Three and Six Months Ended June 30, 2023
TEANECK, N.J., July 28, 2023--(BUSINESS WIRE)--Bogota Financial Corp. (NASDAQ: BSBK) (the "Company"), the holding company for Bogota Savings Bank (the "Bank"), reported net income for the three months ended June 30, 2023 of $857,000, or $0.07 per basic and diluted share, compared to net income of $1.6 million, or $0.12 per basic and diluted share, for the three months ended June 30, 2022. The Company reported net income for the six months ended June 30, 2023 of $1.8 million, or $0.14 per basic and diluted shares, compared to net income of $3.0 million, or $0.22 per basic and diluted share, for the six months ended June 30, 2022.
On October 3, 2022, the Company announced it had received regulatory approval for the repurchase of up to 556,631 shares of its common stock, which was approximately 10% of its then outstanding common stock (excluding shares held by Bogota Financial, MHC). As of June 30, 2023, all shares under this program have been repurchased, including the repurchase of 196,259 shares of stock during the six months ended June 30, 2023 at a cost of $2.1 million.
On May 24, 2023, the Company announced it had received regulatory approval for the repurchase of up to 249,920 shares of its common stock, which was approximately 5% of its then outstanding common stock (excluding shares held by Bogota Financial, MHC). As of June 30, 2023, 20,300 shares have been repurchased under this program at a cost of $165,000.
Other Financial Highlights:
Total assets decreased $20.1 million, or 2.1%, to $931.0 million at June 30, 2023 from $951.1 million at December 31, 2022, due to a decrease in loans and securities, offset by an increase in cash and cash equivalents.
Cash and cash equivalents increased $12.2 million, or 72.3%, to $29.0 million at June 30, 2023 from $16.8 million at December 31, 2022.
Net loans decreased $13.1 million, or 1.8%, to $705.9 million at June 30, 2023 from $719.0 million at December 31, 2022.
Total deposits were $656.6 million, decreasing $44.9 million, or 6.4%, as compared to $701.4 million at December 31, 2022, primarily due to a $67.6 million decrease in checking, savings and money market accounts , offset by an $18.6 million increase in noninterest-bearing deposits and a $4.2 million increase in certificates of deposit. The average rate paid on deposits at June 30, 2023 increased 90 basis points to 2.72% at June 30, 2023 from 1.82% at December 31, 2022 due to higher interest rates and a larger percentage of deposits consisting of higher-costing certificates of deposit.
Federal Home Loan Bank advances increased $24.9 million, or 24.4% to $127.2 million at June 30, 2023 from $102.3 million as of December 31, 2022.
Annualized return on average assets was 0.40% for the six-month period ended June 30, 2023 compared to 0.73% for six-month period ended June 30, 2022.
Annualized return on average equity was 2.68% for the six-month period ended June 30, 2023 compared to 4.26% for the six-month period ended June 30, 2022.
Upon adoption of the CECL method of calculating the allowance for credit losses on January 1, 2023, the Bank recorded a one-time decrease, net of tax, in retained earnings of $220,000, an increase to the allowance for credit losses of $157,000 and an increase in the reserve for unfunded liabilities of $152,000.
Joseph Coccaro, President and Chief Executive Officer, said, "Higher interest rates along with an inverted yield curve have continued to impact our net interest margin. Our net income and return on average assets for the first six months of 2023 are disappointing when compared to 2022 results due to the increase in deposit costs outpacing our ability to produce offsetting growth in loan revenue.
"The Bank continues to be prudent in its lending and interest rate risk management. We remain well capitalized with substantial reserve sources of liquidity. We are currently working on our new branch in Upper Saddle River, NJ, which will be the Bank’s seventh stand-alone branch. The Bank anticipates this new office will open in September."
Mr. Coccaro further stated, "Our balance sheet is well positioned for the balance of the year and we will focus on delivering excellent services to our customers. We continue to repurchase shares of our common stock which will drive additional shareholder value."
Income Statement Analysis
Comparison of Operating Results for the Three Months Ended June 30, 2023 and June 30, 2022
Net income decreased by $785,000, or 47.8%, to $857,000 for the three months ended June 30, 2023 from $1.6 million for the three months ended June 30, 2022. This decrease was primarily due to a decrease of $1.4 million in net interest income offset by a decrease of $225,000 in the provision for credit losses and a decrease of $410,000 in income tax expense.
Interest income increased $2.5 million, or 36.1%, from $6.9 million for the three months ended June 30, 2022 to $9.4 million for the three months ended June 30, 2023 due to increases in the average balances of and higher yields on interest earning assets.
Interest income on cash and cash equivalents increased $121,000, or 432.1%, to $149,000 for the three months ended June 30, 2023 from $28,000 for the three months ended June 30, 2022 due a 425 basis point increase in the average yield from 0.55% for the three months ended June 30, 2022 to 4.80% for the three months ended June 30, 2023 due to the higher interest rate environment. This was offset by an $8.3 million decrease in the average balance to $12.4 million for the three months ended June 30, 2023 from $20.7 million for the three months ended June 30, 2022, reflecting the use of excess liquidity to fund loan originations.
Interest income on loans increased $2.3 million, or 39.2%, to $8.1 million for the three months ended June 30, 2023 compared to $5.8 million for the three months ended June 30, 2022 due primarily to $118.5 million increase in the average balance to $712.2 million for the three months ended June 30, 2023 from $593.7 million for the three months ended June 30, 2022 and a 64 basis point increase in the average yield from 3.95% for the three months ended June 30, 2022 to 4.59% for the three months ended June 30, 2023. The increase was offset by a $347,000 reserve for nonaccrual interest on a delinquent construction loan.
Interest income on securities increased $38,000, or 3.9%, to $1.0 million for the three months ended June 30, 2023 from $979,000 for the three months ended June 30, 2022 due primarily due to a 63 basis point increase in the average yield from 2.15% for the three months ended June 30, 2022 to 2.78% for the three months ended June 30, 2023 offset by a $36.1 million decrease in the average balance to $146.2 million for the three months ended June 30, 2023 from $182.3 million for the three months ended June 30, 2022.
Interest expense increased $3.9 million, or 324.0%, from $1.2 million for the three months ended June 30, 2022 to $5.1 million for the three months ended June 30, 2023 due to increases in the average balance and higher costs on interest -bearing liabilities.
Interest expense on interest-bearing deposits increased $3.4 million, or 395.5%, to $4.2 million for the three months ended June 30, 2023 from $850,000 for the three months ended June 30, 2022. The increase was due to a 209 basis point increase in the average cost of deposits to 2.68% for the three months ended June 30, 2023 from 0.59% for the three months ended June 30, 2022. The increase in the average cost of deposits was due to the higher interest rate environment and an increase in the average balances of certificates of deposit of $139.4 million to $494.0 million for the three months ended June 30, 2023 from $354.6 million for the three months ended June 30, 2022.
Interest expense on Federal Home Loan Bank borrowings increased $547,000, or 153.5%, from $356,000 for the three months ended June 30, 2022 to $903,000 for the three months ended June 30, 2023. The increase was due to an increase in the average cost of 142 basis points to 3.01% for the three months ended June 30, 2023 from 1.59% for the three months ended June 30, 2022 due to the new borrowings at higher rates. The increase was also due to an increase in the average balance of borrowings of $34.0 million to $120.5 million for the three months ended June 30, 2023 from $86.4 million for the three months ended June 30, 2022.
Net interest income decreased $1.4 million, or 24.8%, to $4.3 million for the three months ended June 30, 2023 from $5.7 million for the three months ended June 30, 2022. The decrease reflected a 116 basis point decrease in our net interest rate spread to 1.57% for the three months ended June 30, 2023 from 2.73% for the three months ended June 30, 2022. Our net interest margin decreased 89 basis points to 1.96% for the three months ended June 30, 2023 from 2.85% for the three months ended June 30, 2022.
We recorded a $125,000 recovery for credit losses for the three months ended June 30, 2023 compared to a $100,000 provision for loan losses for the three-month period ended June 30, 2022. The Bank had a decrease in the loan portfolio and continues to have a low level of delinquent and non-accrual loans in the portfolio, as well as no charge-offs.
Non-interest income increased by $29,000, or 11.7%, to $283,000 for the three months ended June 30, 2023 from $254,000 for the three months ended June 30, 2022. Gain on sale of loans increased $16,000 and bank-owned life insurance income increased $21,000, or 12.2%, due higher balances during 2023. These increases were partially offset by a decrease in fee and service charges and other income of $7,000.
For the three months ended June 30, 2023, non-interest expense increased $38,000, or 1.1%, over the comparable 2022 period. Salaries and employee benefits increased $202,000, or 9.6%, due to a higher employee count. Director fees decreased $44,000, or 21.7%, due to lower pension expense. FDIC insurance premiums increased $73,000 or 135.4%, due to a higher assessment rate in 2023. The increase in advertising expense of $5,000, or 5.4%, was due to additional promotions for branch locations and new promotions on deposit and loan products. Data processing expense decreased $96,000 or 28.9%, professional fees decreased $37,000 or 24.7% and other expense decreased $81,000, or 25.2% due to lower deferred compensation expense and other various expenses.
Income tax expense decreased $410,000, or 65.8%, to $213,000 for the three months ended June 30, 2023 from $623,000 for the three months ended June 30, 2022. The increase was due to $1.2 million of lower taxable income. The effective tax rate for the three months ended June 30, 2023 and 2022 were 19.91% and 27.51%, respectively.
Comparison of Operating Results for the Six Months Ended June 30, 2023 and June 30, 2022
Net income decreased by $1.2 million, or 39.2%, to $1.8 million for the six months ended June 30, 2023 from $3.0 million for the six months ended June 30, 2022. This decrease was primarily due to a decrease of $2.0 million in net interest income offset by a decrease of $225,000 in the provision for credit losses and a decrease of $637,000 in income tax expense.
Interest income increased $5.2 million, or 39.7%, from $13.2 million for the six months ended June 30, 2022 to $18.4 million for the six months ended June 30, 2023 due to increases in the average balances of and higher yields on interest-earning assets.
Interest income on cash and cash equivalents increased $197,000, or 345.6%, to $254,000 for the six months ended June 30, 2023 from $57,000 for the six months ended June 30, 2022 due a 457 basis point increase in the average yield from 0.25% for the six months ended June 30, 2022 to 4.82% for the six months ended June 30, 2023 due to the higher interest rate environment. This was offset by a $35.4 million decrease in the average balance to $10.6 million for the six months ended June 30, 2023 from $46.0 million for the six months ended June 30, 2022, reflecting the use of excess liquidity to fund loan originations and purchase investment securities.
Interest income on loans increased $4.5 million, or 39.1%, to $15.8 million for the six months ended June 30, 2023 compared to $11.4 million for the six months ended June 30, 2022 due primarily to a $132.3 million increase in the average balance to $715.1 million for the six months ended June 30, 2023 from $582.8 million for the six months ended June 30, 2022 and a 53 basis point increase in the average yield from 3.92% for the six months ended June 30, 2022 to 4.45% for the six months ended June 30, 2023. The increase was offset by a $617,000 reserve for nonaccrual interest on a delinquent construction loan.
Interest income on securities increased $476,000, or 29.1%, to $2.1 million for the six months ended June 30, 2023 from $1.6 million for the six months ended June 30, 2022 due primarily to a 70 basis point increase in the average yield from 2.04% for the six months ended June 30, 2022 to 2.74% for the six months ended June 30, 2023. The increase was offset by a $6.7 million decrease in the average balance of securities to $154.0 million for the six months ended June 30, 2023 from $160.7 million for the six months ended June 30, 2022.
Interest expense increased $7.2 million, or 306.7%, from $2.4 million for the six months ended June 30, 2022 to $9.6 million for the six months ended June 30, 2023 due to increases in the average balance of and higher costs on interest-bearing liabilities.
Interest expense on interest-bearing deposits increased $6.3 million, or 372.9%, to $7.9 million for the six months ended June 30, 2023 from $1.7 million for the six months ended June 30, 2022. The increase was due to a 187 basis point increase in the average cost of interest-bearing deposits to 2.46% for the six months ended June 30, 2023 from 0.59% for the six months ended June 30, 2022. The increase in the average cost of deposits was due to the higher interest rate environment and an increase in the average balances of certificates of deposit of $145.8 million to $498.7 million for the six months ended June 30, 2023 from $352.8 million for the six months ended June 30, 2022.
Interest expense on Federal Home Loan Bank borrowings increased $994,000, or 144.9%, from $686,000 for the six months ended June 30, 2022 to $1.7 million for the six months ended June 30, 2023. The increase was due to an increase in the average cost of 155 basis points to 3.19% for the six months ended June 30, 2023 from 1.64% for the six months ended June 30, 2022 due to the new borrowings at higher rates. The increase was also due to an increase in the average balance of borrowings of $21.7 million to $106.1 million for the six months ended June 30, 2023 from $84.4 million for the six months ended June 30, 2022.
Net interest income decreased $2.0 million, or 18.6%, to $8.8 million for the six months ended June 30, 2023 from $10.8 million for the six months ended June 30, 2022. The increase reflected a 100 basis point decrease in our net interest rate spread to 1.61% for the six months ended June 30, 2023 from 2.61% for the six months ended June 30, 2022. Our net interest margin decreased 74 basis points to 2.01% for the six months ended June 30, 2023 from 2.75% for the six months ended June 30, 2022.
We recorded a $125,000 recovery of credit losses for the six months ended June 30, 2023 compared to a $100,000 provision for loan losses for the six-month period ended June 30, 2022. The Bank had a decrease in the loan portfolio as well as no charge-offs. As of January 1, 2023 the Bank adopted CECL and recorded a one-time adjustment of $157,000 to the allowance for credit losses.
Non-interest income decreased by $31,000, or 5.3%, to $567,000 for the six months ended June 30, 2023 from $598,000 for the six months ended June 30, 2022. Gain on sale of loans decreased $58,000, or 66.2% as loan originations were lower in 2023. Other income decreased $33,000 or 34.0%. These decreases were partially offset by an increase in income from bank-owned life insurance of $51,000, or 15.6%, due to higher balances during 2023.
For the six months ended June 30, 2023, non-interest expense increased $14,000, or 0.2%, over the comparable 2022 period. Salaries and employee benefits increased $301,000, or 7.2%, due to a higher employee count. Director fees decreased $100,000, or 23.8%, due to lower pension expense. FDIC insurance premiums increased $79,000 or 73.3% due to a higher assessment rate in 2023. Data processing decreased $97,000 or 15.9%, due to the timing of an invoice. The increase in advertising expense of $31,000, or 14.6%, was due to additional promotions for branch locations and new promotions on deposit and loan products. Other expense decreased $223,000, or 34.7%, due to lower deferred compensation expense and other various expenses.
Income tax expense decreased $637,000, or 55.5%, to $511,000 for the six months ended June 30, 2023 from $1.1 million for the six months ended June 30, 2022. The increase was due to $1.9 million, or 43.7%, of lower taxable income. The effective tax rate for the six months ended June 30, 2023 and 2022 were 21.65% and 27.40%, respectively.
Balance Sheet Analysis
Total assets were $931.0 million at June 30, 2023, representing an decrease of $20.1 million, or 2.1%, from December 31, 2022. Cash and cash equivalents increased $12.2 million during the period primarily due to loan payments received and proceeds from the call and maturity of securities. Net loans decreased $13.1 million, or 1.8%, due to $45.0 million in repayments, partially offset by new production of $31.9 million, consisting of mainly residential real estate loans and home equity loans. Securities held to maturity decreased $7.6 million or 9.8% and securities available for sale decreased $13.9 million or 16.3%, due to the repayments of mortgage-backed securities and maturities of corporate bonds.
Delinquent loans increased $11.3 million during the six-month period ended June 30, 2023, finishing at $12.8 million or 1.82% of total loans. The increase was due to one commercial construction loan located in Totowa New Jersey with a balance of $10.9 million with a loan to value ratio of 46%. During the same timeframe, non-performing assets increased to $12.9 million and were 1.35% of total assets at June 30, 2023. The Company’s allowance for credit losses was 0.39% of total loans and 21.04% of non-performing loans at June 30, 2023 compared to 0.36% of total loans and 136.3% of non-performing loans at December 31, 2022.
Total liabilities decreased $19.6 million, or 2.4%, to $791.8 million mainly due to a $44.9 million decrease in deposits, offset by a $24.9 million increase in borrowings. Total deposits decreased $44.9 million, or 6.4%, to $656.6 million at June 30, 2023 from $701.4 million at December 31, 2022. The decrease in deposits reflected decreases in NOW, money market and savings accounts, which decreased by $67.6 million from $170.2 million at December 31, 2022 to $102.5 million at June 30, 2023, offset by an increase in certificate of deposit accounts, which increased by $4.2 million to $496.8 million from $492.6 million at December 31, 2022. At June 30, 2023, uninsured deposits represented 8.4% of the Bank’s total deposits. Federal Home Loan Bank advances increased $24.9 million, or 24.4%, due to new advances for loan funding and to replace the decreasing level of deposits. Total borrowing capacity at the Federal Home Loan Bank is $330.4 million of which $127.0 million is advanced.
Stockholders’ equity decreased $460,000 to $139.2 million, due to increased accumulated other comprehensive loss for securities available for sale of $438,000 and the repurchase of 216,559 shares of stock during the quarter at a cost of $2.2 million, offset by net income of $1.8 million for the six months ended June 30, 2023. At June 30, 2023, the Company’s ratio of stockholders’ equity adjusted for AOCI to total assets adjusted for the allowance was 15.96%, compared to 17.08% at June 30, 2022.
About Bogota Financial Corp.
Bogota Financial Corp. is a Maryland corporation organized as the mid-tier holding company of Bogota Savings Bank and is the majority-owned subsidiary of Bogota Financial, MHC. Bogota Savings Bank is a New Jersey chartered stock savings bank that has served the banking needs of its customers in northern and central New Jersey since 1893. It operates from six offices located in Bogota, Hasbrouck Heights, Newark, Oak Ridge, Parsippany and Teaneck, New Jersey and operates a loan production office in Spring Lake, New Jersey.
Forward-Looking Statements
This press release contains certain forward-looking statements about the Company and the Bank. Forward-looking statements include statements regarding anticipated future events and can be identified by the fact that they do not relate strictly to historical or current facts. They often include words such as "believe," "expect," "anticipate," "estimate," and "intend" or future or conditional verbs such as "will," "would," "should," "could," or "may." Forward-looking statements, by their nature, are subject to risks and uncertainties. Certain factors that could cause actual results to differ materially from expected results include increased competitive pressures, changes in the interest rate environment, inflation, general economic conditions or conditions within the securities markets, potential recessionary conditions, real estate market values in the Bank’s lending area changes in the quality of our loan and security portfolios, increases in non-performing and classified loans, changes in liquidity, including the size and composition of our deposit portfolio, including the percentage of uninsured deposits in the portfolio, monetary and fiscal policies of the U.S. Government including policies of the U.S. Treasury and the Board of Governors of the Federal Reserve System, a failure in or breach of the Company’s operational or security systems or infrastructure, including cyberattacks, the failure to maintain current technologies, failure to retain or attract employees and legislative, accounting and regulatory changes that could adversely affect the business in which the Company and the Bank are engaged.
The Company undertakes no obligation to revise these forward-looking statements or to reflect events or circumstances after the date of this press release.
BOGOTA FINANCIAL CORP. CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION (unaudited) | ||||||||
As of | As of | |||||||
June 30, 2023 | December 31, 2022 | |||||||
Assets | ||||||||
Cash and due from banks | $ | 11,182,811 | $ | 8,160,028 | ||||
Interest-bearing deposits in other banks | 17,830,534 | 8,680,889 | ||||||
Cash and cash equivalents | 29,013,345 | 16,840,917 | ||||||
Securities available for sale, at fair value | 71,214,603 | 85,100,578 | ||||||
Securities held to maturity (fair value of $61,757,095 and $70,699,651, respectively) | 69,809,580 | 77,427,309 | ||||||
Loans, net of allowance of $2,785,949 and $2,578,174, respectively | 705,946,085 | 719,025,762 | ||||||
Premises and equipment, net | 7,794,147 | 7,884,335 | ||||||
Federal Home Loan Bank (FHLB) stock and other restricted securities | 6,796,500 | 5,490,900 | ||||||
Accrued interest receivable | 3,530,119 | 3,966,651 | ||||||
Core deposit intangibles | 235,703 | 267,272 | ||||||
Bank-owned life insurance | 30,582,525 | 30,206,325 | ||||||
Other assets | 6,077,643 | 4,888,954 | ||||||
Total Assets | $ | 931,000,250 | $ | 951,099,003 | ||||
Liabilities and Equity | ||||||||
Non-interest bearing deposits | $ | 57,126,460 | $ | 38,653,349 | ||||
Interest bearing deposits | 599,430,335 | 662,758,100 | ||||||
Total deposits | 656,556,795 | 701,411,449 | ||||||
FHLB advances-short term | 21,000,000 | 59,000,000 | ||||||
FHLB advances-long term | 106,244,411 | 43,319,254 | ||||||
Advance payments by borrowers for taxes and insurance | 3,678,576 | 3,174,661 | ||||||
Other liabilities | 4,321,990 | 4,534,516 | ||||||
Total liabilities | 791,801,772 | 811,439,880 | ||||||
Stockholders’ Equity | ||||||||
Preferred stock $0.01 par value 1,000,000 shares authorized, none issued and outstanding at June 30, 2023 and December 31, 2022 | — | — | ||||||
Common stock $0.01 par value, 30,000,000 shares authorized, 13,482,457 issued and outstanding at June 30, 2023 and 13,699,016 at December 31, 2022 | 134,824 | 136,989 | ||||||
Additional paid-in capital | 57,301,002 | 59,099,476 | ||||||
Retained earnings | 93,383,881 | 91,756,673 | ||||||
Unearned ESOP shares (423,232 shares at June 30, 2023 and 436,495 shares at December 31, 2022) | (4,972,400 | ) | (5,123,002 | ) | ||||
Accumulated other comprehensive loss | (6,648,829 | ) | (6,211,013 | ) | ||||
Total stockholders’ equity | 139,198,478 | 139,659,123 | ||||||
Total liabilities and stockholders’ equity | $ | 931,000,250 | $ | 951,099,003 | ||||
BOGOTA FINANCIAL CORP. CONSOLIDATED STATEMENTS OF INCOME (unaudited) | ||||||||||||||||
Three Months Ended June 30, | Six months Ended June 30, | |||||||||||||||
2023 | 2022 | 2023 | 2022 | |||||||||||||
Interest income | ||||||||||||||||
Loans | $ | 8,141,719 | $ | 5,848,522 | $ | 15,841,157 | $ | 11,385,602 | ||||||||
Securities | ||||||||||||||||
Taxable | 996,338 | 932,714 | 2,047,598 | 1,569,835 | ||||||||||||
Tax-exempt | 20,232 | 46,282 | 65,134 | 67,278 | ||||||||||||
Other interest-earning assets | 248,914 | 83,682 | 470,503 | 167,495 | ||||||||||||
Total interest income | 9,407,203 | 6,911,200 | 18,424,392 | 13,190,210 | ||||||||||||
Interest expense | ||||||||||||||||
Deposits | 4,210,984 | 849,808 | 7,925,981 | 1,675,992 | ||||||||||||
FHLB advances | 902,839 | 356,203 | 1,680,193 | 686,036 | ||||||||||||
Total interest expense | 5,113,823 | 1,206,011 | 9,606,174 | 2,362,028 | ||||||||||||
Net interest income | 4,293,380 | 5,705,189 | 8,818,218 | 10,828,182 | ||||||||||||
(Recovery) provision for credit losses | (125,000 | ) | 100,000 | (125,000 | ) | 100,000 | ||||||||||
Net interest income after (recovery) provision for credit losses | 4,418,380 | 5,605,189 | 8,943,218 | 10,728,182 | ||||||||||||
Non-interest income | ||||||||||||||||
Fees and service charges | 45,700 | 50,478 | 97,852 | 89,796 | ||||||||||||
Gain (loss) on sale of loans | 16,150 | (217 | ) | 29,375 | 86,913 | |||||||||||
Bank-owned life insurance | 190,147 | 169,449 | 376,200 | 325,442 | ||||||||||||
Other | 31,479 | 34,007 | 63,328 | 95,989 | ||||||||||||
Total non-interest income | 283,476 | 253,717 | 566,755 | 598,140 | ||||||||||||
Non-interest expense | ||||||||||||||||
Salaries and employee benefits | 2,301,236 | 2,098,897 | 4,463,605 | 4,162,244 | ||||||||||||
Occupancy and equipment | 358,757 | 342,381 | 741,544 | 686,810 | ||||||||||||
FDIC insurance assessment | 127,119 | 54,000 | 187,119 | 108,000 | ||||||||||||
Data processing | 235,095 | 330,840 | 512,192 | 609,187 | ||||||||||||
Advertising | 96,083 | 91,145 | 243,383 | 212,290 | ||||||||||||
Director fees | 159,338 | 203,534 | 318,675 | 418,325 | ||||||||||||
Professional fees | 114,018 | 151,490 | 263,268 | 295,753 | ||||||||||||
Other | 240,562 | 321,585 | 419,770 | 642,538 | ||||||||||||
Total non-interest expense | 3,632,208 | 3,593,872 | 7,149,556 | 7,135,147 | ||||||||||||
Income before income taxes | 1,069,648 | 2,265,034 | 2,360,417 | 4,191,175 | ||||||||||||
Income tax expense | 213,007 | 623,027 | 511,069 | 1,148,271 | ||||||||||||
Net income | $ | 856,641 | $ | 1,642,007 | $ | 1,849,348 | $ | 3,042,904 | ||||||||
Earnings per Share - basic | $ | 0.07 | $ | 0.12 | $ | 0.14 | $ | 0.22 | ||||||||
Earnings per Share - diluted | $ | 0.07 | $ | 0.12 | $ | 0.14 | $ | 0.22 | ||||||||
Weighted average shares outstanding - basic | 13,079,302 | 13,662,222 | 13,137,522 | 13,760,002 | ||||||||||||
Weighted average shares outstanding - diluted | 13,081,158 | 13,701,674 | 13,162,056 | 13,800,168 | ||||||||||||
BOGOTA FINANCIAL CORP. SELECTED RATIOS (unaudited) | |||||||||||||||
At or For the Three Months Ended June 30, | At or For the Six Months Ended June 30, | ||||||||||||||
2023 | 2022 | 2023 | 2022 | ||||||||||||
Performance Ratios (1): | |||||||||||||||
Return on average assets (2) | 0.37 | % | 0.95 | % | 0.40 | % | 0.73 | % | |||||||
Return on average equity (3) | 2.46 | % | 5.56 | % | 2.68 | % | 4.26 | % | |||||||
Interest rate spread (4) | 1.57 | % | 2.73 | % | 1.61 | % | 2.61 | % | |||||||
Net interest margin (5) | 1.96 | % | 2.85 | % | 2.01 | % | 2.75 | % | |||||||
Efficiency ratio (6) | 79.36 | % | 60.31 | % | 76.18 | % | 62.44 | % | |||||||
Average interest-earning assets to average interest-bearing liabilities | 116.72 | % | 120.42 | % | 117.09 | % | 121.36 | % | |||||||
Net loans to deposits | 107.52 | % | 103.19 | % | 107.52 | % | 103.19 | % | |||||||
Average equity to assets (7) | 14.94 | % | 16.05 | % | 14.82 | % | 16.05 | % | |||||||
Capital Ratios: | |||||||||||||||
Tier 1 capital to average assets | 15.96 | % | 17.08 | % | |||||||||||
Asset Quality Ratios: | |||||||||||||||
Allowance for credit losses as a percent of total loans | 0.39 | % | 0.36 | % | |||||||||||
Allowance for credit losses as a percent of non-performing loans | 21.04 | % | 120.83 | % | |||||||||||
Net charge-offs to average outstanding loans during the period | 0.00 | % | 0.00 | % | |||||||||||
Non-performing loans as a percent of total loans | 1.87 | % | 0.29 | % | |||||||||||
Non-performing assets as a percent of total assets | 1.42 | % | 0.21 | % | |||||||||||
(1) | Performance ratios are annualized. | |
(2) | Represents net income divided by average total assets. | |
(3) | Represents net income divided by average stockholders' equity. | |
(4) | Represents the difference between the weighted average yield on average interest-earning assets and the weighted average cost of average interest-bearing liabilities. Tax exempt income yield is reported on a tax equivalent basis using a combined federal and state marginal tax rate of 27.5%. | |
(5) | Represents net interest income as a percent of average interest-earning assets. Tax exempt income is reported on a tax equivalent basis using a combined federal and state marginal tax rate of 27.5%. | |
(6) | Represents non-interest expenses divided by the sum of net interest income and non-interest income. | |
(7) | Represents average stockholders' equity divided by average total assets. | |
LOANS
Loans are summarized as follows at June 30, 2023 and December 31, 2022:
June 30, 2023 | December 31, 2022 | |||||||
Real estate: | (unaudited) | |||||||
Residential First Mortgage | $ | 461,055,826 | $ | 466,100,627 | ||||
Commercial and Multi-Family Real Estate | 167,768,947 | 162,338,669 | ||||||
Construction | 48,678,333 | 61,825,478 | ||||||
Commercial and Industrial | 3,692,425 | 1,684,189 | ||||||
Consumer: | ||||||||
Home Equity and Other Consumer | 27,536,504 | 29,654,973 | ||||||
Total loans | 708,732,035 | 721,603,936 | ||||||
Allowance for credit losses | (2,785,950 | ) | (2,578,174 | ) | ||||
Net loans | $ | 705,946,085 | $ | 719,025,762 | ||||
The following tables set forth the distribution of total deposit accounts, by account type, at the dates indicated.
At June 30, | At December 31, | |||||||||||||||||||||||
2023 | 2022 | |||||||||||||||||||||||
Amount | Percent | Average Rate | Amount | Percent | Average Rate | |||||||||||||||||||
(Dollars in thousands) | ||||||||||||||||||||||||
(unaudited) | ||||||||||||||||||||||||
Noninterest bearing demand accounts | $ | 57,253,453 | 8.72 | % | — | % | $ | 38,653,472 | 5.52 | % | — | % | ||||||||||||
NOW accounts | 34,344,305 | 5.23 | 1.54 | 82,720,214 | 11.79 | 0.88 | ||||||||||||||||||
Money market accounts | 20,405,960 | 3.11 | 0.30 | 30,037,106 | 4.28 | 0.32 | ||||||||||||||||||
Savings accounts | 47,790,710 | 7.28 | 1.79 | 57,407,955 | 8.18 | 0.49 | ||||||||||||||||||
Certificates of deposit | 496,762,367 | 75.66 | 3.31 | ... | 492,592,702 | 70.23 | 2.37 | |||||||||||||||||
Total | $ | 656,556,795 | 100.00 | % | 2.72 | % | $ | 701,411,449 | 100.00 | % | 1.82 | % | ||||||||||||
Average Balance Sheets and Related Yields and Rates
The following tables present information regarding average balances of assets and liabilities, the total dollar amounts of interest income and dividends from average interest-earning assets, the total dollar amounts of interest expense on average interest-bearing liabilities, and the resulting annualized average yields and costs. The yields and costs for the periods indicated are derived by dividing income or expense by the average balances of assets or liabilities, respectively, for the periods presented. Average balances have been calculated using daily balances. Nonaccrual loans are included in average balances only. Loan fees are included in interest income on loans and are not material.
Three Months Ended June 30, | ||||||||||||||||||||||||
2023 | 2022 | |||||||||||||||||||||||
Average Balance | Interest and Dividends | Yield/ Cost | Average Balance | Interest and Dividends | Yield/ Cost (3) | |||||||||||||||||||
(Dollars in thousands) | ||||||||||||||||||||||||
Assets: | (unaudited) | |||||||||||||||||||||||
Cash and cash equivalents | $ | 12,449 | $ | 149 | 4.80 | % | $ | 20,723 | $ | 28 | 0.55 | % | ||||||||||||
Loans | 712,201 | 8,142 | 4.59 | % | 593,705 | 5,849 | 3.95 | % | ||||||||||||||||
Securities | 146,225 | 1,017 | 2.78 | % | 182,338 | 979 | 2.15 | % | ||||||||||||||||
Other interest-earning assets | 6,358 | 99 | 6.26 | % | 4,891 | 55 | 4.53 | % | ||||||||||||||||
Total interest-earning assets | 877,233 | 9,407 | 4.30 | % | 801,657 | 6,911 | 3.46 | % | ||||||||||||||||
Non-interest-earning assets | 54,156 | 54,038 | ||||||||||||||||||||||
Total assets | $ | 931,389 | $ | 855,695 | ||||||||||||||||||||
Liabilities and equity: | ||||||||||||||||||||||||
NOW and money market accounts | $ | 88,256 | $ | 355 | 1.61 | % | $ | 158,552 | $ | 217 | 0.55 | % | ||||||||||||
Savings accounts | 48,875 | 92 | 0.75 | % | 66,095 | 43 | 0.26 | % | ||||||||||||||||
Certificates of deposit | 493,986 | 3,764 | 3.06 | % | 354,600 | 590 | 0.67 | % | ||||||||||||||||
Total interest-bearing deposits | 631,117 | 4,211 | 2.68 | % | 579,247 | 850 | 0.59 | % | ||||||||||||||||
Federal Home Loan Bank advances (1) | 120,485 | 903 | 3.01 | % | 86,445 | 356 | 1.59 | % | ||||||||||||||||
Total interest-bearing liabilities | 751,602 | 5,114 | 2.73 | % | 665,692 | 1,206 | 0.73 | % | ||||||||||||||||
Non-interest-bearing deposits | 38,841 | 38,132 | ||||||||||||||||||||||
Other non-interest-bearing liabilities | 1,768 | 5,556 | ||||||||||||||||||||||
Total liabilities | 792,211 | 709,380 | ||||||||||||||||||||||
Total equity | 139,178 | 146,315 | ||||||||||||||||||||||
Total liabilities and equity | $ | 931,389 | $ | 855,695 | ||||||||||||||||||||
Net interest income | $ | 4,293 | $ | 5,705 | ||||||||||||||||||||
Interest rate spread (2) | 1.57 | % | 2.73 | % | ||||||||||||||||||||
Net interest margin (3) | 1.96 | % | 2.85 | % | ||||||||||||||||||||
Average interest-earning assets to average interest-bearing liabilities | 116.72 | % | 120.42 | % | ||||||||||||||||||||
1. | Cash flow hedges are used to manage interest rate risk. During the three months ended June 30, 2023, the net effect on interest expense on the Federal Home Loan Bank advances was a reduced expense of $92,000. | |
2. | Interest rate spread represents the difference between the weighted average yield on interest-earning assets and the weighted average cost of interest-bearing liabilities. | |
3. | Net interest margin represents net interest income divided by average total interest-earning assets. | |
Six Months Ended June 30, | ||||||||||||||||||||||||
2023 | 2022 | |||||||||||||||||||||||
Average Balance | Interest and Dividends | Yield/ Cost | Average Balance | Interest and Dividends | Yield/ Cost (3) | |||||||||||||||||||
(Dollars in thousands) | ||||||||||||||||||||||||
(unaudited) | ||||||||||||||||||||||||
Assets: | ||||||||||||||||||||||||
Cash and cash equivalents | $ | 10,634 | $ | 254 | 4.82 | % | $ | 45,991 | $ | 57 | 0.25 | % | ||||||||||||
Loans | 715,066 | 15,841 | 4.45 | % | 582,826 | 11,386 | 3.92 | % | ||||||||||||||||
Securities | 154,049 | 2,113 | 2.74 | % | 160,688 | 1,637 | 2.04 | % | ||||||||||||||||
Other interest-earning assets | 5,851 | 216 | 7.40 | % | 4,864 | 110 | 4.54 | % | ||||||||||||||||
Total interest-earning assets | 885,600 | 18,424 | 4.18 | % | 794,369 | 13,190 | 3.33 | % | ||||||||||||||||
Non-interest-earning assets | 54,482 | 52,429 | ||||||||||||||||||||||
Total assets | $ | 940,082 | $ | 846,798 | ||||||||||||||||||||
Liabilities and equity: | ||||||||||||||||||||||||
NOW and money market accounts | $ | 100,419 | $ | 735 | 1.48 | % | $ | 151,044 | $ | 437 | 0.58 | % | ||||||||||||
Savings accounts | 51,233 | 162 | 0.64 | % | 66,338 | 86 | 0.26 | % | ||||||||||||||||
Certificates of deposit | 498,652 | 7,029 | 2.84 | % | 352,824 | 1,153 | 0.66 | % | ||||||||||||||||
Total interest-bearing deposits | 650,304 | 7,926 | 2.46 | % | 570,206 | 1,676 | 0.59 | % | ||||||||||||||||
Federal Home Loan Bank advances (1) | 106,061 | 1,680 | 3.19 | % | 84,374 | 686 | 1.64 | % | ||||||||||||||||
Total interest-bearing liabilities | 756,365 | 9,606 | 2.56 | % | 654,580 | 2,362 | 0.73 | % | ||||||||||||||||
Non-interest-bearing deposits | 38,266 | 40,545 | ||||||||||||||||||||||
Other non-interest-bearing liabilities | 6,146 | 6,755 | ||||||||||||||||||||||
Total liabilities | 800,777 | 701,880 | ||||||||||||||||||||||
Total equity | 139,305 | 144,918 | ||||||||||||||||||||||
Total liabilities and equity | $ | 940,082 | $ | 846,798 | ||||||||||||||||||||
Net interest income | $ | 8,818 | $ | 10,828 | ||||||||||||||||||||
Interest rate spread (2) | 1.61 | % | 2.61 | % | ||||||||||||||||||||
Net interest margin (3) | 2.01 | % | 2.75 | % | ||||||||||||||||||||
Average interest-earning assets to average interest-bearing liabilities | 117.09 | % | 121.36 | % | ||||||||||||||||||||
1. | Cash flow hedges are used to manage interest rate risk. During the six months ended June 30, 2023, the net effect on interest expense on the Federal Home Loan Bank advances was a reduced expense of $139,000. | |
2. | Interest rate spread represents the difference between the weighted average yield on interest-earning assets and the weighted average cost of interest-bearing liabilities. | |
3. | Net interest margin represents net interest income divided by average total interest-earning assets. | |
Rate/Volume Analysis
The following table sets forth the effects of changing rates and volumes on net interest income. The rate column shows the effects attributable to changes in rate (changes in rate multiplied by prior volume). The volume column shows the effects attributable to changes in volume (changes in volume multiplied by prior rate). The net column represents the sum of the prior columns. Changes attributable to changes in both rate and volume that cannot be segregated have been allocated proportionally based on the changes due to rate and the changes due to volume.
Three Months Ended June 30, 2023 Compared to Three Months Ended June 30, 2022 | Six Months Ended June 30, 2023 Compared to Six Months Ended June 30, 2022 | |||||||||||||||||||||||
Increase (Decrease) Due to | Increase (Decrease) Due to | |||||||||||||||||||||||
Volume | Rate | Net | Volume | Rate | Net | |||||||||||||||||||
(In thousands) | ||||||||||||||||||||||||
Interest income: | (unaudited) | |||||||||||||||||||||||
Cash and cash equivalents | $ | (81 | ) | $ | 202 | $ | 121 | $ | (162 | ) | $ | 359 | $ | 197 | ||||||||||
Loans receivable | 1,266 | 1,027 | 2,293 | 2,792 | 1,663 | 4,455 | ||||||||||||||||||
Securities | (911 | ) | 949 | 38 | (191 | ) | 667 | 476 | ||||||||||||||||
Other interest earning assets | 19 | 25 | 44 | 26 | 80 | 106 | ||||||||||||||||||
Total interest-earning assets | 293 | 2,203 | 2,496 | 2,465 | 2,769 | 5,234 | ||||||||||||||||||
Interest expense: | ||||||||||||||||||||||||
NOW and money market accounts | (603 | ) | 741 | 138 | (430 | ) | 728 | 298 | ||||||||||||||||
Savings accounts | (73 | ) | 122 | 49 | (58 | ) | 134 | 76 | ||||||||||||||||
Certificates of deposit | 315 | 2,859 | 3,174 | 654 | 5,222 | 5,876 | ||||||||||||||||||
Federal Home Loan Bank advances | 167 | 380 | 547 | 213 | 781 | 994 | ||||||||||||||||||
Total interest-bearing liabilities | (194 | ) | 4,102 | 3,908 | 379 | 6,865 | 7,244 | |||||||||||||||||
Net increase (decrease) in net interest income | $ | 487 | $ | (1,899 | ) | $ | (1,412 | ) | $ | 2,086 | $ | (4,096 | ) | $ | (2,010 | ) | ||||||||
View source version on businesswire.com: https://www.businesswire.com/news/home/20230728416096/en/
Contacts
Joseph Coccaro – President & CEO, 201-862-0660 ext. 1110
