HopFed Bancorp, Inc. (NASDAQ: HFBC) (the “Company”), the holding company for Heritage Bank USA, Inc. (the “Bank”), today reported results for the three and six month periods ended June 30, 2016. For the three month period ended June 30, 2016, the Company reported net income of $304,000, or $0.05 per share, basic and diluted, compared to a net loss of $117,000, or ($0.02) per share basic and diluted, for the three month period ended June 30, 2015. For the six month period ended June 30, 2016, the Company’s net income was $813,000, or $0.13 per share, basic and diluted, compared to net income of $1.2 million, or $0.19 per share basic and diluted, for the six month period ended June 30, 2015.

Commenting on the second quarter results, John E. Peck, President and Chief Executive Officer, said, “The Company’s mortgage service division continues to find success in growing their business relationships. For the six month period ended June 30, 2016, mortgage origination revenue was $803,000, as compared to $520,000 in the six month period ended June 30, 2015. We look forward to adding a Nashville, Tennessee, location for Heritage Mortgage Services in the near future.”

Mr. Peck continued, “The Company’s operating results were negatively impacted by an increase in non-accrual loans. At June 30, 2016, Company’s non-accrual loans totaled $11.5 million and our non-accrual interest was approximately $515,000. At March 31, 2016, non-accrual loans totaled $5.0 million and non-accrual interest was approximately $285,000.” Mr. Peck concluded.

Financial Highlights

  • At June 30, 2016, the Company’s tangible book value was $14.31 per share and tangible common equity ratio was 10.32%. The Company’s tangible book value and common equity ratio computations do not include 524,929 shares of common stock held by the Company’s ESOP that the Company has currently not committed to release.
  • The Company purchased 62,561 shares of its common stock in the three month period ended June 30, 2016, at a weighted average price of $11.56 per share. For the six month period ended June 30, 2016, the Company purchased 138,218 shares of its common stock at a weighted average price of $11.75 per share. At June 30, 2016, the Company owns 1,224,106 shares of treasury stock at a weighted average cost of $12.33 per share.
  • At June 30, 2016, net loans totaled $560.8 million, a $4.4 million increase as compared to December 31, 2015, and a $6.0 million increase as compared to March 31, 2016. The Company is encouraged by the size and quality of our loan pipeline.
  • The Company’s estimated Tier 1 Leverage Ratio and Total Risk Based Capital Ratio at June 30, 2016, were 10.85% and 17.23%, respectively. The Bank’s Tier 1 Leverage Ratio and Total Risk Based Capital Ratio at June 30, 2015, were 10.64% and 17.01%, respectively.

Asset Quality

At June 30, 2016, the Company’s level of non-accrual loans totaled $11.5 million, as compared to $7.4 million at December 31, 2015. A summary of non-accrual loans at June 30, 2016, and December 31, 2015, is as follows:

           

June 30, 2016

December 31, 2015

(Dollars in Thousands)
 
One-to-four family mortgages $ 469 $ 2,234
Home equity line of credit 54 48
Multi-family 1,772 1,968
Land 8,281 1,553
Non-residential real estate 28 247
Farmland --- 166
Consumer loans 31 8
Commercial loans   888   1,198
Total non-accrual loans $ 11,523 $ 7,422
 

The increase in non-accrual loans at June 30, 2016, as compared to December 31, 2015, is largely the result of one land development relationship that has been classified as substandard since July of 2013. The collateral for the loan consist of undeveloped land that is being held for future commercial development and a single family residence.

At June 30, 2016, the Company had one lending relationship, with a balance of $2.7 million, past due more than 90 days and still accruing interest. The lending relationship consists of approximately $1.2 million in loans secured by land held for development, approximately $1.2 million in loans secured by non-residential real estate and approximately $300,000 in loans secured by single family residential properties. The Company’s loan to value ratio on this relationship is very strong and we anticipate the collection of all principal and interest due.

At June 30, 2016, non-performing assets plus loans past due more than 90 days and still accruing interest totaled $15.0 million, or 1.74% of total assets. At December 31, 2015, non-performing assets plus loans past due more than 90 days and still accruing interest was $9.2 million, or 1.01% of total assets. A summary of the activity in other real estate owned for the six month period ended June 30, 2016, is as follows:

                   

Activity During 2016

Balance   Reduction Gain (Loss) Balance
12/31/2015     Foreclosures   Proceeds     in Values     on Sale     6/30/2016
(Dollars in Thousands)
 
One-to-four family mortgages $ 55 --- (43 ) --- (12 ) $ ---
Multi-family real estate --- 141 --- --- --- 141
Land 943 130 (913 ) --- 12 172
Non-residential real estate 738 --- (270 ) --- (9 ) 459
Consumer   --- 15 (19 ) --- 4     ---
 
Total $ 1,736 286 (1,245 ) --- (5 ) $ 772
 

Asset Quality (continued)

For the six month period ended June 30, 2016, the Company’s balance of loans classified as Troubled Debt Restructurings (“TDRs”) increased from $5.5 million to $6.5 million. The increase is the result of one lending relationship in which the customer’s payment terms were revised to provide for interest only payments while the customer attempts to sell the collateral. A summary of the activity in loans classified as TDRs for the six month period ended June 30, 2016, is as follows:

                       
Balance at New

Loss or

Loan

Removed from
(Taken to)

Balance at

12/31/15

TDR

Foreclosure

Amortization

Non-accrual

06/30/16

(Dollars in Thousands)
Multi-family real estate --- 816 --- --- --- 816

Non-residential real estate

$ 5,536 228 --- (43 ) ---   5,721
 
Total performing TDR $ 5,536 1,044 --- (43 ) --- $ 6,537
 

At June 30, 2016, the Company’s level of loans classified as substandard was $37.6 million as compared to $28.1 million at December 31, 2015. At June 30, 2016, the Company’s classified loan to risk-based capital ratio was 37.7%. The Company’s specific reserve for impaired loans was $463,000 at June 30, 2016, and $630,000 at December 31, 2015. A summary of the level of classified loans and the Company’s allocation of its allowance for loan loss by loan type at June 30, 2016, is as follows:

                           
Specific Allowance
Allowance for
Special Impaired Loans       for Performing

Pass

Mention

Substandard

Doubtful

Total

Impairment

Loans

(Dollars in Thousands)
One-to-four family mortgages $ 142,893 753 2,213 --- 145,859 206 1,119
Home equity line of credit 32,767 21 275 --- 33,063 --- 306
Junior liens 1,616 33 12 --- 1,661 --- 10
Multi-family 26,460 --- 4,829 --- 31,289 --- 153
Construction 36,923 --- --- --- 36,923 --- 746
Land 11,560 38 10,283 --- 21,881 --- 1,096
Non-residential real estate 144,028 282 10,348 --- 154,658 108 1,056
Farmland 43,321 --- 2,272 --- 45,593 --- 577
Consumer loans 8,229 --- 253 --- 8,482 50 113
Commercial loans   80,777 324 7,157 --- 88,258 99 885
 
Total $ 528,574 1,451 37,642 --- 567,667 463 6,061
 

Net Interest Income

For the three month period ended June 30, 2016, total interest income was $7.7 million, as compared to $8.1 million for the three month period ended March 31, 2016, and $7.9 million for the three month period ended June 30, 2015. The decline in interest income for the three month period ended June 30, 2016, is largely the result of the increase of unrecognized interest income on non-accrual loans. At June 30, 2016, non-accrual interest on loans was $515,000, as compared to $285,000 at March 31, 2016, and $193,000 at June 30, 2015.

For the three month period ended June 30, 2016, total interest expense was $1.3 million, representing a linked quarter decline of $137,000 and a decline of $344,000 as compared to the three month period ended June 30, 2015. The decline of interest expense is largely attributable to maturities of higher costing time deposits, reducing the Company’s interest expense on deposits by $88,000 on a linked quarter basis and by $238,000 as compared to the three month period ended June 30, 2015. For the three month period ended June 30, 2016, the Company’s interest expense on subordinated debentures declined by $89,000 as compared to the three month period ended June 30, 2015.

For the three month period ended June 30, 2016, the Company’s net interest income was $6.4 million, compared to $6.7 million for the three month period ended March 31, 2016, and $6.3 million for the three month period ended June 30, 2015. For the three month period ended June 30, 2016, the Company’s net interest margin was 3.28%, as compared to 3.39% for the three month period ended March 31, 2016, and 3.17% for the three month period ended June 30, 2015.

For the six month period ended June 30, 2016, the Company’s total interest income was $15.8 million, as compared to $17.1 million for the six month period ended June 30, 2015. The $1.3 million decline in total interest income was largely the result of a decline in investment income. For the six month period ended June 30, 2015, the Company experienced an $830,000 recovery on a previously non-accrual investment. In addition to the investment income recovery, the combined average balance of taxable and tax free investments for the six month period ended June 30, 2016, declined by $29.9 million as compared to the six month period ended June 30, 2015.

For the six month period ended June 30, 2016, the Company’s interest expense was $2.7 million, as compared to $3.2 million for the six month period ended June 30, 2015. The decline of interest expense is the result of both lower interest rates and reduced average balances of time deposits. For the six month period ended June 30, 2016, the average balance of retail time deposits were $258.8 million and their average cost was 0.94%. For the six month period ended June 30, 2015, the average balance of retail time deposits were $290.5 million and their average cost was 1.15%. For the six month period ended June 30, 2016, the Company’s interest expense on subordinated debentures was $188,000, or 3.65%, as compared to $367,000, or 7.12%, for the six month period ended June 30, 2015. The decline in subordinated debentures interest expense is the result of the maturity of the Company’s interest rate swap on its debenture.

For the six month period ended June 30, 2016, the Company’s net interest income was $13.1 million, as compared to $13.9 million for the six month period ended June 30, 2015. For the six month period ended June 30, 2016, the Company’s net interest margin was 3.34%, as compared to 3.48% for the six month period ended June 30, 2015. For the six month period ended June 30, 2015, the recovery of non-accrual investment interest added 0.20% to the Company’s net interest margin.

Non-interest Income

On a linked quarter basis, total non-interest income declined by $50,000 largely due to a $239,000 decline in gains on the sale of securities. During the three month period ended March 31, 2016, the Company utilized proceeds from the sale of securities to fund a reduction in high cost time deposits. The decline in linked quarter gains on the sale of securities was partially offset by a $67,000 increase in mortgage origination revenue and a $58,000 increase in financial services income.

For the three month period ended June 30, 2016, total non-interest income was $102,000 higher as compared to the three month period ended June 30, 2015. For the three month period ended June 30, 2016, service charge income was $698,000, representing a $22,000 decline as compared to the three month period ended June 30, 2015. For the three month period ended June 30, 2016, merchant card income was $314,000, as compared to $286,000 for the three month period ended June 30, 2015. The Company’s mortgage origination revenue for the three month period ended June 30, 2016, was $435,000, as compared to $343,000 for the three month period ended June 30, 2015.

For the six month period ended June 30, 2016, non-interest income was $4.0 million, as compared to $3.8 million for the six month period ended June 30, 2015. The increase in non-interest income for the six month period ended June 30, 2016, as compared to the six month period ended June 30, 2015, is largely the result of a $283,000 increase in mortgage origination revenue. For the six month period ended June 30, 2016, other operating income was $379,000, as compared to $325,000 for the six month period ended June 30, 2015.

Non-interest Expense

On a linked quarter basis, the Company’s non-interest expenses declined by $74,000. On a linked quarter basis, the most significant increases in operating expenses was a $143,000 increase in real estate owned expenses due to legal expenses and a $51,000 increase in advertising expenses. For the three month period ended June 30, 2016, the Company’s salaries and benefits expenses declined by $87,000 and other operating expense declined by $144,000, respectively, as compared to the three month period ended March 31, 2016.

For the three month period ended June 30, 2016, non-interest expenses declined by $625,000 as compared to the three month period ended June 30, 2015. For the three month period ended June 30, 2016, expense items changing by more than $50,000 as compared to the three month period ended June 30, 2015, include:

               

06/30/16

06/30/15

Change

Change

 
Salaries and benefits $3,901 $4,004 ($103 ) -2.57 %
Professional services $305 $468 ($163 ) -34.83 %

(Gain) loss on sale of other real estate owned

($1 ) $741 ($742 ) -100.13 %
Real estate owned $202 $67 $135 201.49 %
Other expenses $589 $498 $91 18.27 %
 

Non-interest Expense (continued)

For the six month period ended June 30, 2016, non-interest expenses were $15.3 million, a decline of $412,000 as compared to the six month period ended June 30, 2015. For the six month period ended June 30, 2016, expense items changing by more than $75,000 as compared to the six month period ended June 30, 2015, include:

                       

Six Month Period Ended

 

Dollar Percentage

06/30/16

06/30/15

Change

Change

 
Salaries and benefits $7,889 $8,188 ($299 ) -3.65 %
Occupancy $1,588 $1,490 $98 6.58 %
Professional services $640 $797 ($157 ) -19.70 %

Loss on sale of other real estate owned

$8 $734 ($726 ) -98.91 %
Other expenses $1,322 $930 $392 42.15 %
 

Balance Sheet

At June 30, 2016, consolidated assets were $861.7 million, a decline of $41.5 million as compared to December 31, 2015. For the six month period ended June 30, 2016, the Company experienced a $28.3 million decrease in time deposits, a $4.0 million decrease in FHLB borrowings, a $36.3 million decrease in cash balances and a $4.4 million increase in net loan balances. To fund the growth in loan balances and reduction in FHLB borrowings and time deposits, the Company has reduced its balance in available for sale securities by $4.6 million, to $232.6 million at June 30, 2016, as compared to December 31, 2015.

The Company

Prior to June 5, 2013, HopFed Bancorp, Inc. was a federally chartered savings and loan holding company with Heritage Bank as its wholly owned thrift subsidiary. On June 5, 2013, Heritage Bank’s legal name was changed to Heritage Bank USA, Inc., and its charter was converted to a Kentucky state chartered commercial bank with the Kentucky Department of Financial Institutions and the Federal Deposit Insurance Corporation as its regulators. Also on June 5, 2013, HopFed Bancorp, Inc. became a non-member federally chartered commercial bank holding company regulated by the Federal Reserve Board. HopFed Bancorp, Inc. is the holding company for Heritage Bank USA, Inc. headquartered in Hopkinsville, Kentucky. The Bank has eighteen offices in western Kentucky and middle Tennessee and a loan production office in Nashville, Tennessee. The Company has two additional operating divisions including Heritage Wealth Management of Murray, Kentucky, Hopkinsville, Kentucky, and Pleasant View, Tennessee, which offers a broad line of financial services. Heritage Mortgage Services of Clarksville, Tennessee, offers long term fixed rate 1- 4 family mortgages loans that are originated for the secondary market in all communities in the Company’s general market area. The Bank offers a broad line of banking and financial products and services with the personalized focus of a community banking organization. More information about HopFed Bancorp and Heritage Bank USA, Inc. may be found on its website www.bankwithheritage.com.

Forward-Looking Information

Information contained in this press release, other than historical information, may be considered forward-looking in nature and is subject to various risk, uncertainties, and assumptions. Should one or more of these risks or uncertainties materialize, or should the underlying assumptions prove incorrect, actual results may vary materially from those anticipated, estimated or expected. Among the key factors that may have a direct bearing on the Company’s operating results, performance or financial condition are competition and the demand for the Company’s products and services, and other factors as set forth in filings with the Securities and Exchange Commission. The Company undertakes no duty to update any forward-looking statement to conform the statement to actual results or changes in the Company’s expectations. Certain tabular presentations may not reconcile because of rounding.

       

HOPFED BANCORP, INC.

Consolidated Condensed Balance Sheets

(Dollars in thousands)

 
 

Assets

June 30, 2016

December 31, 2015

(unaudited)
 
Cash and due from banks $14,826 46,926
Interest-earning deposits 3,545 7,772
Cash and cash equivalents 18,371 54,698
Federal Home Loan Bank stock, at cost 4,428 4,428
Securities available for sale 232,585 237,177
Loans held for sale 1,637 2,792

Loans receivable, net of allowance for loan losses of $6,524 at June 30, 2016, and $5,700 at December 31, 2015

560,759 556,349
Accrued interest receivable 3,781 4,139
Real estate and other assets owned 772 1,736
Bank owned life insurance 10,480 10,319
Premises and equipment, net 23,730 24,034
Deferred tax assets 1,615 2,642
Other assets 3,585 4,840
Total assets $861,743 903,154
 
 

Liabilities and Stockholders' Equity

Liabilities:
Deposits:
Non-interest-bearing accounts $121,852 125,070
Interest-bearing accounts
Interest-bearing checking accounts 190,593 203,779
Savings and money market accounts 100,772 95,893
Other time deposits 286,410 314,664
Total deposits 699,627 739,406
Advances from Federal Home Loan Bank 11,000 15,000
Repurchase agreements 47,582 45,770
Subordinated debentures 10,310 10,310
Advances from borrowers for taxes and insurance 1,167 614
Dividends payable 285 287
Accrued expenses and other liabilities 2,820 4,137
Total liabilities 772,791 815,524
 
 

This information is preliminary and based on Company data available at the time of the presentation.

 
       

HOPFED BANCORP, INC.

Consolidated Condensed Balance Sheets, Continued

(Dollars in thousands)

 
 

June 30, 2016

December 31, 2015

(unaudited)
 

Stockholders' equity:

Preferred stock, par value $0.01 per share; authorized - 500,000 shares; no shares issued and outstanding at June 30, 2016, and December 31, 2015

--- ---

Common stock, par value $.01 per share; authorized 15,000,000 shares; 7,962,522 issued and 6,738,416 outstanding at June 30, 2016, and 7,951,699 issued and 6,865,811 outstanding at December 31, 2015

80 79
Additional paid-in-capital 58,648 58,604
Retained earnings 47,438 47,124

Treasury stock - common (at cost, 1,224,106 shares at June 30, 2016, and 1,085,888 shares at December 31, 2015)

(15,095 ) (13,471 )

Unallocated ESOP shares (at cost 524,929 shares at June 30, 2016, and 546,413 shares at December 31, 2015)

(6,898 ) (7,180 )

Accumulated other comprehensive income, net of taxes

4,779   2,474  
 
Total stockholders' equity 88,952   87,630  
 
Total liabilities and stockholders' equity $861,743   903,154  
 
 

This information is preliminary and based on Company data available at the time of the presentation.

 
       

HOPFED BANCORP, INC.

Consolidated Condensed Statements of Income (Loss)

(Dollars in thousands)

Unaudited

 
 

 

 

For the Three Month Periods
Ended June 30,

For the Six Month Periods
Ended June 30,

       

2016

2015

2016

2015

Interest income:
Loans receivable $6,141 6,231 12,606 12,521
Securities available for sale - taxable 1,198 1,268 2,445 3,716
Securities available for sale - nontaxable 340 416 693 869
Interest-earning deposits 12 4 28 8
Total interest income 7,691 7,919 15,772 17,114
 
Interest expense:
Deposits 1,007 1,245 2,102 2,505
Advances from Federal Home Loan Bank 28 66 101 135
Repurchase agreements 139 118 282 238
Subordinated debentures 94 183 188 367
Total interest expense 1,268 1,612 2,673 3,245
 
Net interest income 6,423 6,307 13,099 13,869
Provision for loan losses 465 270 923 485
 
Net interest income after
provision for loan losses 5,958 6,037 12,176 13,384
 
Non-interest income:
Service charges 698 720 1,375 1,434
Merchant card income 314 286 605 556
Mortgage origination revenue 435 343 803 520
Gain on sale of securities 52 83 343 449
Income from bank owned life insurance 77 73 161 144
Financial services commission 191 194 324 353
Other operating income 203 169 379 325
Total non-interest income 1,970 1,868 3,990 3,781
 
 

This information is preliminary and based on Company data available at the time of the presentation.

 
       

HOPFED BANCORP, INC.

Consolidated Condensed Statements of Income (Loss), Continued

(Dollars in thousands, except share and per share data)

(Unaudited)

 
 

 

 

For the Three Month Periods
Ended June 30,

For the Six Month Periods
Ended June 30,

       

2016

2015

2016

2015

Non-interest expenses:
Salaries and benefits $3,901 4,004 7,889 8,188
Occupancy 801 752 1,588 1,490
Data processing 704 701 1,431 1,393
State deposit tax 247 251 495 499
Intangible amortization --- 16 --- 32
Professional services 305 468 640 797
Deposit insurance and examination 159 151 332 268
Advertising 371 340 691 646
Postage and communications 172 134 327 266
Supplies 159 111 308 257
Loss (gain) on real estate owned (1 ) 741 8 734
Real estate owned 202 67 261 204
Other operating 589   498   1,322 930
Total non-interest expense 7,609   8,234   15,292 15,704
 
Income (loss) before income tax 319 (329 ) 874 1,461
Income tax expense (benefit) 15   (212 ) 61 223
 
Net income (loss) $304   (117 ) 813 1,238

Net income (loss) per share:

Basic $0.05   ($0.02 ) $0.13 $0.19
Diluted $0.05   ($0.02 ) $0.13 $0.19
Dividend per share $0.04   $0.04   $0.08 $0.08
 
Weighted average shares outstanding - basic 6,232,457   6,425,687   6,265,106 6,588,845
Weighted average shares outstanding - diluted 6,232,457   6,425,687   6,265,106 6,588,845
 
 

This information is preliminary and based on Company data available at the time of the presentation.

 
           

HOPFED BANCORP, INC.

Selected Financial Data

(Dollars in thousands)

 
 

For the Three
Months Ended

 
Change from

6/30/2016

3/31/2016

Prior Quarter

 
Interest and dividend income:
Loans receivable 6,141 6,465 (324 )
Investment in securities, taxable 1,198 1,247 (49 )
Nontaxable securities available for sale 340 353 (13 )
Interest-earning deposits 12 16 (4 )
Total interest and dividend income 7,691 8,081 (390 )
 
Interest expense:
Deposits 1,007 1,095 (88 )
Advances from Federal Home Loan Bank 28 73 (45 )
Repurchase agreements 139 143 (4 )
Subordinated debentures 94 94 ---  
Total interest expense 1,268 1,405 (137 )
 
Net interest income 6,423 6,676 (253 )
Provision for loan losses 465 458 7  
 
Net interest income after
provision for loan losses 5,958 6,218 (260 )
 
Non-interest income:
Service charges 698 677 21
Merchant card income 314 291 23

Mortgage origination revenue

435 368 67
Gain on sale of securities 52 291 (239 )
Income from bank owned life insurance 77 84 (7 )
Financial services commission 191 133 58
Other operating income 203 176 27  
Total non-interest income 1,970 2,020 (50 )
 
 

This information is preliminary and based on Company data available at the time of the presentation

 
 

HOPFED BANCORP, INC.

Selected Financial Data

(Dollars in thousands, except share and per share data)

 
 

 

   

For the Three
Months Ended

     

6/30/2016

   

3/31/2016

Change from
Prior Quarter

 
Non-interest expenses:
Salaries and benefits $3,901 3,988 (87 )
Occupancy 801 787 14
Data processing 704 727 (23 )
State deposit tax 247 248 (1 )
Professional services 305 335 (30 )
Deposit insurance and examination 159 173 (14 )
Advertising 371 320 51
Postage and communications 172 155 17
Supplies expense 159 149 10
Loss (gain) on real estate owned (1 ) 9 (10 )
Real estate owned 202 59 143
Other operating 589   733 (144 )
 
Total non-interest expense 7,609   7,683 (74 )
 
Income before income tax expense 319 555 (236 )
Income tax expense 15   46 (31 )
 
Net income 304   509 (205 )

Net income per share to common stockholders

Basic $0.05   $0.08 (0.03 )
Fully diluted $0.05   $0.08 (0.03 )
Dividend per share $0.04   $0.04
 
Weighted average shares outstanding - basic 6,232,457   6,297,755
Weighted average shares outstanding - diluted 6,232,457   6,297,755
 
 

This information is preliminary and based on Company data available at the time of the presentation.

 
                       

HOPFED BANCORP, INC.
Selected Financial Data

 

The table below adjusts tax-free investment income for the six month periods ended June 30, 2016, and June 30, 2015, by $344,000 and $429,000, respectively, for a tax equivalent rate using a cost of funds rate of 0.80% for the six month period ended June 30, 2016, and 0.94% for the six month period ended June 30, 2015. The table adjusts tax-free loan income by $13,000 and $7,000, respectively, for six month periods ended June 30, 2016, and June 30, 2015, respectively, for a tax equivalent rate using the same cost of funds rate:

 
 
Average Income and Average Average Income and Average
Balance Expense Rates Balance Expense Rates

6/30/2016

6/30/2016

6/30/2016

6/30/2015

6/30/2015

6/30/2015

(Table Amounts in Thousands, Except Percentages)
Loans $556,562 12,619 4.53 % $547,071 12,528 4.58 %
Investments AFS taxable 199,129 2,445 2.46 % $214,920 3,716 3.46 %
Investment AFS tax free 41,202 1,037 5.04 % $55,281 1,298 4.70 %
Interest bearing deposits 9,508 28   0.59 % $6,046 8   0.26 %
 
Total interest earning assets 806,401 16,129   4.00 % 823,318 17,550   4.26 %
 
Other assets 77,219 73,916
 
Total assets $883,620 $897,234
 
Retail time deposits 258,776 1,218 0.94 % 290,499 1,676 1.15 %
Brokered deposits 34,478 187 1.08 % 34,006 190 1.12 %
Saving & MMDA 98,223 87 0.18 % 100,242 101 0.20 %
Interest bearing checking 209,810 610 0.58 % 192,921 538 0.56 %
FHLB borrowings 12,297 101 1.64 % 20,685 135 1.31 %
Repurchase agreements 43,127 282 1.31 % 41,999 238 1.13 %
Subordinated debentures 10,310 188   3.65 % 10,310 367   7.12 %
 
Total interest bearing liabilities 667,021 2,673   0.80 % 690,662 3,245   0.94 %
 
Non-interest bearing deposits 124,379 111,120
Other liabilities 3,270 3,413
 
Stockholders' equity 88,950 92,039
 

Total liabilities and stockholders' equity

$883,620 $897,234
 
Net interest income 13,456   14,305  
 
Net interest spread 3.20 % 3.32 %
 
Net interest margin 3.34 % 3.48 %
 
 

This information is preliminary and based on Company data available at the time of the presentation.

 
 

HOPFED BANCORP, INC.
Selected Financial Data

                           

The table below adjusts tax-free investment income for the three month periods ended June 30, 2016, and June 30, 2015, by $169,000 and $205,000, respectively, for a tax equivalent rate using a cost of funds rate of 0.77% for the three month period ended June 30, 2016, and 0.94% for the three month period ended June 30, 2015. The table adjusts tax-free loan income by $6,000 for three month period ended June 30, 2016, and $5,000 for the three month period ended June 30, 2015, respectively, for a tax equivalent rate using the same cost of funds rate:

 
 
Average Income and Average Average Income and Average
Balance Expense Rates Balance Expense Rates

6/30/2016

6/30/2016

6/30/2016

6/30/2015

6/30/2015

6/30/2015

(Table Amounts in Thousands, Except Percentages)
Loans $555,147 6,147 4.43 % $552,992 6,236 4.51 %
Investments AFS taxable 200,496 1,198 2.39 % 209,907 1,268 2.42 %
Investment AFS tax free 40,306 509 5.05 % 52,960 621 4.69 %
Interest bearing deposit 9,525 12   0.50 % 6,107 4   0.26 %
 
Total interest earning assets 805,474 7,866   3.91 % 821,966 8,129   3.96 %
 
Other assets 67,697 68,467
 
Total assets $873,171 $890,433
 
Retail time deposits 253,244 578 0.91 % 288,618 831 1.15 %
Brokered deposits 32,971 88 1.07 % 32,669 94 1.15 %
Savings & MMDA 99,054 42 0.17 % 100,776 51 0.20 %
Interest bearing checking 206,284 299 0.58 % 194,224 269 0.55 %
FHLB borrowings 11,000 28 1.02 % 18,231 66 1.45 %
Repurchase agreements 42,510 139 1.31 % 41,478 118 1.14 %
Subordinated debentures 10,310 94   3.65 % 10,310 183   7.10 %
 
Total interest bearing liabilities 655,373 1,268   0.77 % 686,306 1,612   0.94 %
 
Non-interest bearing deposits 125,833 110,379
Other liabilities 3,302 3,353
 
Stockholders' equity 88,663 90,395
 

Total liabilities and stockholders' equity

$873,171 $890,433
 
Net interest income 6,598   6,517  
 
Interest rate spread 3.14 % 3.02 %
 
Net interest margin 3.28 % 3.17 %
 
 

 

This information is preliminary and based on Company data available at the time of the presentation.