10-Q 1 c130-20190630x10q.htm 10-Q 10-Q2_Taxonomy2019

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549



FORM 10-Q



QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended June 30, 2019



OR



TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the period from _____ to _____



333-4028la

(Commission file No.)

 

MINISTRY PARTNERS INVESTMENT COMPANY, LLC

(Exact name of registrant as specified in its charter)

 

CALIFORNIA

(State or other jurisdiction of incorporation or organization

26-3959348

(I.R.S. employer identification no.)



 915 West Imperial Highway, Brea, Suite 120, California, 92821

(Address of principal executive offices)

 

(714) 671-5720

(Registrant's telephone number, including area code)



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



Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes    No     



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

Large accelerated filer 

Accelerated filer 

Non-accelerated filer 

Smaller reporting company filer 

Emerging growth company 

 



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



Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes    No .



At June 30, 2019, registrant had issued and outstanding 146,522 units of its Class A common units. The information contained in this Form 10-Q should be read in conjunction with the registrant’s Annual Report on Form 10-K for the year ended December 31, 2018.

 


 

MINISTRY PARTNERS INVESTMENT COMPANY, LLC



FORM 10-Q



TABLE OF CONTENTS



9

 

 

 

 



PART I — FINANCIAL INFORMATION

 



 

 

Item 1:

Consolidated Financial Statements

F - 1



Consolidated Balance Sheets

F - 2



Consolidated Statements of Income

F - 3



Consolidated Statements of Cash Flows

F - 4



Notes to Consolidated Financial Statements

F - 5

Item 2:

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

3

Item 3:

Quantitative and Qualitative Disclosures About Market Risk

23

Item 4:

Controls and Procedures

24



 

 



PART II —OTHER INFORMATION

 



 

 

Item 1:

Legal Proceedings

25

Item 1A:

Risk Factors

25

Item 2:

Unregistered Sales of Equity Securities and Use of Proceeds

26

Item 3:

Defaults Upon Senior Securities

27

Item 4:

Mine Safety Disclosures

28

Item 5:

Other Information

29

Item 6:

Exhibits

30



 

 



SIGNATURES

31



 

 

Exhibit 31.1:

Certification of Chief Executive Officer pursuant to Rule 13a-14(a) or Rule 15(d)-14(a)

 

Exhibit 31.2:

Certification of Principal Accounting Officer pursuant to Rule 13a-14(a) or Rule 15(d)-14(a)

 

Exhibit 32.1:

Certification pursuant to 18 U.S.C. §1350 as adopted pursuant to section 906 of the Sarbanes-Oxley Act of 2002

 

Exhibit 32.2:

Certification pursuant to 18 U.S.C. §1350 as adopted pursuant to section 906 of the Sarbanes-Oxley Act of 2002

 







 

2


 

PART I - FINANCIAL INFORMATION

Item 1:  Financial Statements

F-1


 

Ministry Partners Investment Company, LLC and Subsidiaries

Consolidated Balance Sheets

June 30, 2019 and December 31, 2018

(Dollars in thousands Except Unit Data)







 

 

 

 

 

 



 

 

 

 

 

 



 

June 30,

 

December 31,



 

2019

 

2018



 

(Unaudited)

 

(Audited) 

Assets:

 

 

 

 

 

 

Cash

 

$

19,353 

 

$

9,877 

Restricted cash

 

 

52 

 

 

51 

Loans receivable, net of allowance for loan losses of $1,600 and $2,480 as of June 30, 2019 and December 31, 2018, respectively

 

 

140,433 

 

 

143,380 

Accrued interest receivable

 

 

741 

 

 

711 

Investment in joint venture

 

 

887 

 

 

887 

Property and equipment, net

 

 

202 

 

 

87 

Foreclosed assets, net

 

 

479 

 

 

 —

Servicing assets

 

 

117 

 

 

212 

Right-of-use assets

 

 

609 

 

 

 —

Other assets

 

 

416 

 

 

234 

Total assets

 

$

163,289 

 

$

155,439 

Liabilities and members’ equity

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

NCUA credit facilities

 

$

73,994 

 

$

76,515 

Notes payable, net of debt issuance costs of $88 and $92 as of June 30, 2019 and December 31, 2018, respectively

 

 

74,896 

 

 

68,300 

Accrued interest payable

 

 

266 

 

 

249 

Lease liabilities

 

 

613 

 

 

 —

Other liabilities

 

 

2,763 

 

 

844 

Total liabilities

 

 

152,532 

 

 

145,908 

Members' Equity:

 

 

 

 

 

 

Series A preferred units, 1,000,000 units authorized, 117,100 units issued and outstanding at June 30, 2019 and December 31, 2018 (liquidation preference of $100 per unit); See Note 13

 

 

11,715 

 

 

11,715 

Class A common units, 1,000,000 units authorized, 146,522 units issued and outstanding at June 30, 2019 and December 31, 2018; See Note 13

 

 

1,509 

 

 

1,509 

Accumulated deficit

 

 

(2,467)

 

 

(3,693)

Total members' equity

 

 

10,757 

 

 

9,531 

Total liabilities and members' equity

 

$

163,289 

 

$

155,439 

 

The accompanying notes are an integral part of these consolidated financial statements.

F-2


 

 Ministry Partners Investment Company, LLC and Subsidiaries

Consolidated Statements of Income (Unaudited)

For the three and six month periods ended June 30, 2019 and 2018

(Dollars in thousands)







 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 



 

Three months ended

 

Six months ended



 

June 30,

 

June 30,



 

2019

 

2018

 

2019

 

2018

Interest income:

 

 

 

 

 

 

 

 

 

 

 

 

Interest on loans

 

$

2,367 

 

$

2,308 

 

$

4,768 

 

$

4,636 

Interest on interest-bearing accounts

 

 

104 

 

 

16 

 

 

162 

 

 

29 

Total interest income

 

 

2,471 

 

 

2,324 

 

 

4,930 

 

 

4,665 

Interest expense:

 

 

 

 

 

 

 

 

 

 

 

 

NCUA Credit Facilities

 

 

471 

 

 

508 

 

 

944 

 

 

1,007 

Notes payable

 

 

847 

 

 

701 

 

 

1,613 

 

 

1,388 

Total interest expense

 

 

1,318 

 

 

1,209 

 

 

2,557 

 

 

2,395 

Net interest income

 

 

1,153 

 

 

1,115 

 

 

2,373 

 

 

2,270 

Provision (credit) for loan losses

 

 

(697)

 

 

75 

 

 

(848)

 

 

138 

Net interest income after provision for loan losses

 

 

1,850 

 

 

1,040 

 

 

3,221 

 

 

2,132 

Non-interest income:

 

 

 

 

 

 

 

 

 

 

 

 

Broker-dealer commissions and fees

 

 

684 

 

 

103 

 

 

812 

 

 

259 

Other lending income

 

 

19 

 

 

70 

 

 

68 

 

 

139 

Total non-interest income

 

 

703 

 

 

173 

 

 

880 

 

 

398 

Non-interest expenses:

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and benefits

 

 

715 

 

 

614 

 

 

1,385 

 

 

1,328 

Marketing and promotion

 

 

141 

 

 

49 

 

 

201 

 

 

86 

Office occupancy

 

 

44 

 

 

38 

 

 

88 

 

 

76 

Office operations and other expenses

 

 

413 

 

 

284 

 

 

721 

 

 

586 

Legal and accounting

 

 

78 

 

 

83 

 

 

179 

 

 

244 

Total non-interest expenses

 

 

1,391 

 

 

1,068 

 

 

2,574 

 

 

2,320 

Income before provision for income taxes

 

 

1,162 

 

 

145 

 

 

1,527 

 

 

210 

Provision for income taxes and state LLC fees

 

 

 

 

 

 

 

 

11 

Net income

 

$

1,157 

 

$

140 

 

$

1,518 

 

$

199 



The accompanying notes are an integral part of these consolidated financial statements.

F-3


 

Ministry Partners Investment Company, LLC and Subsidiaries

Consolidated Statements of Cash Flows (Unaudited)

For the six months ended June 30, 2019 and 2018

(Dollars in thousands)





 

 

 

 

 

 



 

 

 

 

 

 



 

Six months ended



 

June 30,



 

2019

 

2018

CASH FLOWS FROM OPERATING ACTIVITIES:

 

 

 

 

 

 

Net income

 

$

1,518 

 

$

199 

Adjustments to reconcile net income to net cash provided by operating activities:

 

 

 

 

 

 

Depreciation

 

 

18 

 

 

15 

Amortization of deferred loan fees

 

 

(108)

 

 

(120)

Amortization of debt issuance costs

 

 

41 

 

 

46 

Provision for loan losses

 

 

(848)

 

 

138 

Accretion of loan discount

 

 

(76)

 

 

(12)

Gain on sale of fixed assets

 

 

(1)

 

 

 —

Changes in:

 

 

 

 

 

 

Accrued interest receivable

 

 

(30)

 

 

29 

Other assets

 

 

(696)

 

 

(10)

Accrued interest payable

 

 

17 

 

 

(6)

Other liabilities

 

 

2,433 

 

 

(76)

Net cash provided by operating activities

 

 

2,268 

 

 

203 

CASH FLOWS FROM INVESTING ACTIVITIES:

 

 

 

 

 

 

Loan purchases

 

 

(2,255)

 

 

 —

Loan originations

 

 

(4,345)

 

 

(5,316)

Loan sales

 

 

 —

 

 

800 

Loan principal collections

 

 

10,100 

 

 

10,457 

Purchase of property and equipment

 

 

(136)

 

 

(10)

Sale of property and equipment

 

 

 

 

 —

Net cash provided by investing activities

 

 

3,368 

 

 

5,931 

CASH FLOWS FROM FINANCING ACTIVITIES:

 

 

 

 

 

 

Change in NCUA borrowings

 

 

(2,521)

 

 

(2,462)

Net change in notes payable

 

 

6,592 

 

 

(2,068)

Debt issuance costs

 

 

(37)

 

 

(68)

Dividends paid on preferred units

 

 

(193)

 

 

(223)

Net cash provided (used) by financing activities

 

 

3,841 

 

 

(4,821)

Net increase in cash and restricted cash

 

 

9,477 

 

 

1,313 

Cash, cash equivalents, and restricted cash at beginning of period

 

 

9,928 

 

 

9,965 

Cash, cash equivalents, and restricted cash at end of period

 

$

19,405 

 

$

11,278 

Supplemental disclosures of cash flow information

 

 

 

 

 

 

Interest paid

 

$

2,540 

 

$

2,401 

Income taxes paid

 

 

20 

 

 

27 

Leased assets obtained in exchange of new operating lease liabilities

 

 

680 

 

 

 —

Transfer of loans to foreclosed assets

 

 

479 

 

 

 —

Dividends declared to preferred unit holders

 

 

207 

 

 

88 



The accompanying notes are an integral part of these consolidated financial statements.

F-4


 

Ministry Partners Investment Company, LLC

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

The accounting and financial reporting policies of MINISTRY PARTNERS INVESTMENT COMPANY, LLC (the “Company”) and its wholly-owned subsidiaries, Ministry Partners Funding, LLC, MP Realty Services, Inc., and Ministry Partners Securities, LLC, conform to accounting principles generally accepted in the United States and general financial industry practices.  The accompanying interim consolidated financial statements have not been audited.  A more detailed description of the Company’s accounting policies is included in its 2018 annual report filed on Form 10-K.  In the opinion of management, all adjustments (which include only normal recurring adjustments) necessary to present fairly the financial position, results of operations, and cash flows at June 30, 2019 and for the six months ended June 30, 2019 and 2018 have been made.

Certain information and note disclosures normally included in financial statements prepared in accordance with generally accepted accounting principles have been condensed or omitted. The results of operations for the periods ended June 30, 2019 and 2018 are not necessarily indicative of the results for the full year.



Note 1: Nature of Business and Summary of Significant Accounting Policies

Nature of Business

The Company was formed in California in 1991. The Company’s primary operations are financing commercial real property secured loans and providing investment services for the benefit of evangelical churches, ministries, and individuals.

The Company’s wholly-owned subsidiaries are:

·

Ministry Partners Funding, LLC (“MPF”);

·

MP Realty Services, Inc., a California corporation (“MP Realty”); and

·

Ministry Partners Securities, LLC, a Delaware limited liability company (“MP Securities”).

The Company formed MPF in 2007 and then deactivated the subsidiary on November 30, 2009. In December 2014, the Company reactivated MPF to enable it to serve as collateral agent for certain loans held as collateral for its Secured Investment Certificates. The Company formed MP Realty in November 2009, and obtained a license to operate as a corporate real estate broker through the California Department of Real Estate on February 23, 2010. MP Realty has conducted limited operations to date. The Company formed MP Securities on April 26, 2010 to provide investment and financing solutions for individuals,

F-5


 

churches, charitable institutions, and faith-based organizations. MP Securities acts as the selling agent for the Company’s public and private placement investor notes.

Principles of Consolidation

The consolidated financial statements include the accounts of the Company and its wholly-owned subsidiaries. Management eliminates all significant inter‑company balances and transactions in consolidation.

Conversion to LLC

Effective as of December 31, 2008, the Company converted its form of organization from a California corporation to a California limited liability company by filing the Articles of Organization-Conversion with the California Secretary of State. At that time, the separate existence of Ministry Partners Investment Corporation ceased and the entity continued by operation of law under the name Ministry Partners Investment Company, LLC.

Since the conversion became effective, a group of managers provides oversight of the Company’s affairs. The managers have full, exclusive, and complete discretion, power, and authority to oversee the management of Company affairs. As an LLC, the Company’s managers and members have entered into an Operating Agreement that governs the Company’s management structure and governance procedures.

Cash, Cash Equivalents, and Restricted Cash

Cash equivalents include time deposits, certificates of deposit, and all highly liquid debt instruments with original maturities of three months or less. The Company had no cash positions other than demand deposits as of June 30, 2019 and December 31, 2018.  

The National Credit Union Insurance Fund insures a portion of the Company’s cash held at credit unions and the Federal Deposit Insurance Corporation insures a portion of cash held by the Company at other financial institutions. The Company maintains cash that may exceed insured limits. Management does not expect to incur losses in these cash accounts.

Reclassifications

The Company has made certain reclassifications to the 2018 financial statements to conform to the 2019 presentation. These reclassifications do not affect members’ equity or consolidated balance sheets for the six months ended June 30, 2019.

Use of Estimates

The Company’s creation of consolidated financial statements that conform to United States Generally Accepted Accounting Principles (“U.S. GAAP”) requires management to make estimates and assumptions. These estimates and assumptions affect the reported amounts of assets and liabilities as of the date of the financial statements. The estimates and assumptions made by the Company’s management also affect the reported amounts of

F-6


 

revenues and expenses during the reporting period. These estimates govern areas such as the allowance for credit losses and the fair value of our financial instruments. Actual results could differ from these estimates.

Investment in Joint Venture

On a periodic basis, management analyzes the Company’s investment in a joint venture for impairment. In this analysis, management compares the carrying value of the investment to the estimated value of the underlying real property. The Company records any impairment charges as a valuation allowance against the value of the asset. The Company’s share of income and expenses of the joint venture will increase or decrease the Company’s investment in the joint venture. Management records these valuation changes as realized gains or losses on investment on the Company’s consolidated income statements.  

Loans Receivable

The Company reports loans that management has the intent and ability to hold for the foreseeable future at their outstanding unpaid principal balance adjusted for an allowance for loan losses, deferred loan fees and costs, and loan discounts.

Interest Accrual on Loans Receivable

The Company accrues loan interest income daily. Management defers loan origination fees and costs generated in the process of making a loan. The Company amortizes these fees and costs as an adjustment to the related loan yield using the interest method.

Loan discounts represent interest accrued and unpaid which has been added to loan principal balances at the time the loan was restructured. The Company does not accrete discounts to income on impaired loans. However, when management determines that a previously impaired loan is no longer impaired, the Company begins accreting loan discounts to interest income over the term of the restructured loan. For loans purchased from third parties, loan discounts also represent the differences between the purchase price and the recorded principal balance of the loan. The Company accretes these discounts to interest income over the term of the loan using the interest method.

Management considers a loan impaired if it concludes the collection of principal or interest according to the terms of the loan agreement doubtful. The Company discontinues the accrual of interest when management determines the loan is impaired.

For loans that the Company places on nonaccrual status, management reverses all uncollected accrued interest against interest income. Management accounts for the interest on these loans on the cash basis or cost-recovery method until the loan qualifies for return to accrual status. It is not until all the principal and interest amounts contractually due are brought current and future payments are reasonably assured that the Company returns a loan to accrual status.

F-7


 

Allowance for Loan Losses

The Company sets aside an allowance for loan losses by charging the provision for loan losses account on the Company’s consolidated statements of income. This charge decreases the Company’s earnings. Management charges off the portion of loan balances it believes it will not collect against the allowance. The Company credits subsequent recoveries, if any, to the allowance.

Loan Portfolio Segments and Classes

Management separates the loan portfolio into portfolio segments for purposes of evaluating the allowance for loan losses. A portfolio segment is defined as the level at which the Company develops and documents a systematic method for determining its allowance for loan losses. The Company segments the loan portfolio based on loan types and the underlying risk factors present in each loan type. Management periodically reviews and revises such risk factors, as it deems appropriate.

The Company’s loan portfolio consists of one segment – church loans. Management has segregated the loan portfolio into the following portfolio classes:



 

Loan Class

Class Description

Wholly-Owned First Collateral Position

Wholly-owned loans and the retained portion of loans originated by the Company and sold for which the Company possesses a senior lien on the collateral underlying the loan.

Wholly-Owned Junior Collateral Position

Wholly-owned loans and the retained portion of loans originated by the Company and sold for which the Company possesses a lien on the underlying collateral that is superseded by another lien on the same collateral. This class also contains any loans that are not secured. These loans present higher credit risk than loans for which the Company possesses a senior lien due to the increased risk of loss should the loan default.

Participations First Collateral Position

Participated loans purchased from another financial entity for which the Company possesses a senior lien on the collateral underlying the loan. Loan participations purchased may present higher credit risk than wholly-owned loans because disposition and direction of actions regarding the management and collection of the loans must be coordinated and negotiated with the other participants, whose best interests regarding the loan may not align with those of the Company.

Participations Junior Collateral Position

Participated loans purchased from another financial entity for which the Company possesses a lien on the underlying collateral that is superseded by another lien on the same collateral. Loan participations in the junior collateral position loans have higher credit risk than wholly-owned loans and participated loans purchased where the Company possesses a senior lien on the collateral. The increased risk is the result of the factors presented above relating to both junior lien positions and participations.

Allowance for Loan Loss Evaluation

Management evaluates the allowance for loan losses on a regular basis. The Company establishes the allowance for loan losses based upon its periodic review of several factors management believes influences the collectability of the loans, including:

·

the Company’s loss history;  

F-8


 

·

the characteristics and volume of the loan portfolio;

·

adverse conditions that may affect the borrower’s ability to repay;

·

the estimated value of any secured collateral; and

·

the current economic conditions.

This evaluation is subjective, as it requires estimates that are subject to significant revision as more information becomes available.

The allowance consists of general and specific components. The general component covers non-classified loans. Management bases the general reserve on the Company’s loss history adjusted for qualitative factors. These qualitative factors are significant factors management considers likely to cause estimated credit losses associated with the Company’s existing portfolio to differ from its historical loss experience. Management adjusts these factors on an on-going basis, some of which include:

·

changes in lending policies and procedures, including changes in underwriting standards and collection;

·

changes in national, regional, and local economic and industry conditions that affect the collectability of the portfolio;

·

changes in the volume and severity of past due loans, the volume of nonaccrual loans, and the volume and severity of adversely classified loans;

·

changes in the value of the collateral for collateral-dependent loans; and

·

the effect of credit concentrations.

Loans that management has classified as impaired receive a specific reserve. For such loans, an allowance is established when the carrying value of that loan is higher than the amount management expects to receive. Management uses multiple approaches to determine the amount the Company expects to receive. These include the discounted cash flow method, the loan’s underlying collateral value, or the observable market price of the impaired loan.

Impairment Analysis

All loans in the loan portfolio are subject to impairment analysis. The Company reviews its loan portfolio monthly by examining several data points. These include reviewing delinquency reports, any new information related to the financial condition of its borrowers, and any new appraisal or other collateral valuation. Through this process, the Company identifies potential impaired loans. Management generally deems a loan is impaired when current facts and circumstances indicate that it is probable that a borrower will be unable to make payments according to the loan agreement. If management has not

F-9


 

already deemed a loan impaired, it will classify the loan as non-accrual when it becomes 90 days or more past due.

Management considers several factors when determining impairment status. These factors include the loan’s payment status, the value of any secured collateral, and the probability of collecting scheduled payments when due. Management generally does not classify loans that experience minor payment delays or shortfalls as impaired. Management determines the significance of payment delays or shortfalls on a case-by-case basis, taking into consideration all of the circumstances surrounding the loan and the borrower. These circumstances include the length and reasons for the delay, the borrower's payment history, and the amount of the shortfall in relation to the principal and interest owed.

Management measures impairment on a loan-by-loan basis using one of three methods:

·

the present value of expected future cash flows discounted at the loan's effective interest rate; 

·

the obtainable market price;  or

·

the fair value of the collateral if the loan is collateral-dependent.

Troubled Debt Restructurings

A troubled debt restructuring is a loan for which the Company, for reasons related to a borrower’s financial difficulties, grants a concession to a borrower that the Company would not otherwise consider. A restructuring of a loan usually involves an interest rate modification, extension of the maturity date, payment reduction, or reduction of accrued interest owed on the loan on a contingent or absolute basis.

Management considers loans that it renews at below-market terms to be troubled debt restructurings if the below-market terms represent a concession due to the borrower’s troubled financial condition. The Company classifies troubled debt restructurings as impaired loans. For the loans that are not considered to be collateral-dependent, management measures troubled debt restructurings at the present value of estimated future cash flows using the loan's effective rate at start of the loan. The Company reports the change in the present value of cash flows related to the passage of time as interest income. If the loan is considered to be collateral-dependent, impairment is measured based on the fair value of the collateral.

Loan Charge-offs

Management charges off loans or portions thereof when it determines the loans or portions of the loans are uncollectible. The Company evaluates collectability periodically on all loans classified as “Loans of Lesser Quality.” Key factors management uses in assessing a loan’s collectability are the financial condition of the borrower, the value of any secured collateral, and the terms of any workout agreement between the Company and the

F-10


 

borrower. In workout situations, the Company charges off the amount deemed uncollectible due to the terms of the workout, the inability of the borrower to make agreed upon payments, and the value of the collateral securing the loan.

Credit Quality Indicators

The Company has established a loan grading system to assist its management in analyzing and monitoring the loan portfolio. The Company classifies loans it considers lesser quality (“classified loans”) as watch, special mention, substandard, doubtful, or loss assets. The loan grading system is as follows:

Pass:

The borrower has sufficient cash to fund its debt obligations and should be able to obtain similar financing from other lenders with comparable terms. The risk of default is considered low.

Watch:

These loans exhibit potential or developing weaknesses that deserve extra attention from credit management personnel. If the developing weakness is not corrected or mitigated, there may be deterioration in the ability of the borrower to repay the debt in the future. Loans graded “watch” must be reported to executive management and the Company’s Board of Managers. Potential for loss under adverse circumstances is elevated for loans in this category, but is not foreseeable. Watch loans are considered pass loans.

Special mention:

These credit facilities exhibit potential or actual weaknesses that present a higher potential for loss under adverse circumstances, and deserve management’s close attention. If uncorrected, these weaknesses may result in deterioration of the prospects for repayment of the loan under the terms of the loan agreement at some future date.

Substandard:

Loans and other credit extensions bearing this grade are considered to be inadequately protected by the current sound worth and debt service capacity of the borrower or of any pledged collateral. These obligations, even if apparently protected by the estimated market value of the collateral, have well-defined weaknesses related to adverse financial, managerial, economic, ministry, or environmental conditions, which have clearly jeopardized repayment of principal and interest as, originally intended. Furthermore, there is the possibility that some future loss will be sustained if such weaknesses are not corrected.

F-11


 

Doubtful:

This classification consists of loans that display the properties of substandard loans with the added characteristic that the severity of the weaknesses makes collection or liquidation in full highly questionable or improbable based upon currently existing facts, conditions, and value of the collateral. The probability of some loss is very high, but because of certain important and reasonably specific factors, the amount of loss cannot be exactly determined. Such pending factors could include merger or liquidation, the possibility of the borrower obtaining additional capital, the borrower’s ability to refinance the loan, or the ability of the borrower to pledge additional collateral.

Loss:

Loans in this classification are considered uncollectible and cannot be justified as a viable asset. This classification does not mean the loan has absolutely no recovery value, but that it is neither practical nor desirable to defer writing off this loan even though partial recovery may be obtained in the future.

Revenue Recognition

The Company recognizes two primary types of revenue: interest income and non-interest income.

Interest Income

The Company’s principal source of revenue is interest income from loans, which is not within the scope of ASC 606.  Recognition of interest income is described above in the discussion of “Loans Receivable.”

Non-interest Income

Non-interest income includes revenue from various types of transactions and services provided to customers. The Company recognizes revenues as it satisfies the obligations with its clients, service partners, and borrowers in an amount that reflects the consideration that the Company expects to receive in exchange for providing those services.

Wealth advisory fees

Generally, management recognizes wealth advisory fees over time as the Company renders services to its clients. The Company receives these fees either based on a percentage of the market value of the assets under management, or as a fixed fee based on the services the Company provides to the client. The Company’s delivery of these services represents its related performance obligations. The Company typically collects the wealth advisory fees at the beginning of each quarter from the client’s account. Management recognizes these fees ratably over the related billing period as the Company fulfills its performance obligation. In addition, management recognizes any commissions or referral fees paid

F-12


 

related to this revenue ratably over the related billing period as the Company fulfills its performance obligation.

Investment brokerage fees

Investment brokerage fees arise from the selling, distribution, and trade execution services. The Company’s execution of these services fulfills its related performance obligations.

The Company also offers sales and distribution services, and earns commissions through the sale of annuity and mutual fund products. The Company acts as an agent in these transactions and recognizes revenue at a point in time when the customer executes a contract with a product carrier. The Company may also receive trailing commissions and 12b-1 fees related to mutual fund and annuity products. Management recognizes this revenue in the period when it is earned, estimating the revenue if necessary based on the balance of the investment and the commission rate on the product.

The Company earns and recognizes trade execution commissions on the trade date, which is when the Company fulfills its performance obligation. Payment for the trade execution is due on the settlement date.

Lending Fees

Lending fees represent charges earned for services we provide as part of the lending process, such as late charges, servicing fees, and documentation fees.  Late charges are earned when paid.  Other lending fees are earned in the period when the service is performed.

Other non-interest income

Other non-interest income includes fees earned based on service contracts the Company has entered into with credit unions. Revenue is recognized monthly based on the terms of the contracts, which require monthly payments for the services we perform.

Foreclosed Assets

Management records assets acquired through foreclosure or other proceedings at fair market value less estimated costs of disposal. Management determines the fair value at the date of foreclosure, which establishes a new cost for the asset. After foreclosure, the Company carries the asset at the lower of cost or fair value, less estimated costs of disposal. Management evaluates these real estate assets regularly to ensure that the recorded amount is supported by the current fair value and, if necessary, ensuring that valuation allowances reduce the carrying amount to fair value less estimated costs of disposal. Revenue and expense from the operation of the Company’s foreclosed assets and changes in the valuation allowance are included in net expenses from foreclosed assets. When the Company sells the foreclosed property, it recognizes a gain or loss on the sale

F-13


 

equal to the difference between the sales proceeds received and the carrying amount of the property.

Transfers of Financial Assets

Management accounts for transfers of financial assets as sales when the Company has surrendered control over the asset. Management deems the Company has surrendered control over transferred assets when:

·

the assets have been isolated from the Company;

·

the transferee obtains the right (free of conditions that constrain it from taking advantage of that right) to pledge or exchange the transferred asset; and

·

the Company does not maintain effective control over the transferred asset through an agreement to repurchase it before its maturity.

The Company, from time to time, sells participation interests in mortgage loans it has originated or acquired. In order to recognize the transfer of a portion of a financial asset as a sale, the transferred portion and any portion that continues to be held by the transferor must represent a participating interest, and the transfer of the participating interest must meet the conditions for surrender of control. To qualify as a participating interest:

·

each portion of a financial asset must represent a proportionate ownership interest in an entire financial asset;

·

from the date of transfer, all cash flows received from the entire financial asset must be divided proportionately among the participating interest holders in an amount equal to their respective share of ownership;

·

the transfer must be made on a non-recourse basis (other than standard representations and warranties made under the loan participation sale agreement);

·

the transfer may not be subordinate to any other participating interest holder; and

·

no party has the right to pledge or exchange the entire financial asset.

If the transaction does not meet either the participating interest or surrender of control criteria, management accounts for it as a secured borrowing arrangement.

Under some circumstances, when the Company sells a participation in a wholly-owned loan receivable that it services, it retains loan servicing rights, and records a servicing asset that is initially measured at fair value. As quoted market prices are generally not available for these assets, the Company estimates fair value based on the present value of future expected cash flows associated with the loan receivable. The Company amortizes servicing assets over the life of the associated receivable using the interest method. Any gain or loss recognized on the sale of a loan receivable depends in part on both the previous carrying

F-14


 

amount of the financial asset involved in the sale, allocated between the asset sold and the interest that continues to be held by the Company based on its relative fair value at the date of transfer, and the proceeds received.

Property and Equipment

The Company states its furniture, fixtures, and equipment at cost, less accumulated depreciation. Management computes depreciation on a straight-line basis over the estimated useful lives of the assets. The useful lives of the Company’s assets range from three to seven years.

Debt Issuance Costs

Debt issuance costs consist of costs related to the acquisition of debt. The Company’s debt consists of borrowings from financial institutions and obligations to investors incurred through the sale of investor notes. Management amortizes these costs into interest expense over the contractual terms of the debt using the straight-line method.

Employee Benefit Plan

The Company records contributions to the qualified employee retirement plan as compensation cost in the period incurred.

Income Taxes

The Company has elected to be treated as a partnership for income tax purposes. Therefore, the Company passes through its income and expenses to its members for tax reporting purposes.

Tesoro Hills, LLC, is a joint venture in which the Company has an investment. Tesoro Hills, according to its operating agreement, has elected to be treated as a partnership for income tax purposes.

The Company and MP Securities are subject to a California LLC fee.

The Company uses a recognition threshold and a measurement attribute for the consolidated financial statement recognition and measurement of a tax position taken in a tax return. The Company recognizes benefits from tax positions in the consolidated financial statements only when it is more likely than not that the tax position will be sustained upon examination by the appropriate taxing authority that would have full knowledge of all relevant information. A tax position that meets the more-likely-than-not recognition threshold is measured at the largest amount of benefit that is greater than 50 percent likely of being realized upon ultimate settlement. Tax positions that previously failed to meet the more-likely-than-not recognition threshold are recognized in the first subsequent financial reporting period in which that threshold is met. Management derecognizes previously recognized tax positions that no longer meet the more-likely-than-

F-15


 

not recognition threshold in the first subsequent financial reporting period in which that threshold is no longer met.

New accounting guidance

Accounting Standards Pending Adoption

In June 2016, the FASB issued ASU 2016-13, “Financial Instruments - Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments.” ASU 2016-13 introduces an approach based on expected losses to estimate credit losses on certain types of financial instruments. ASU 2016-13 also modifies the impairment model for available-for-sale debt securities and provides for a simplified accounting model for purchased financial assets with credit deterioration since their origination. ASU 2016-13 is effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2019. Early adoption is permitted for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2018. The guidance requires companies to apply the requirements in the year of adoption through cumulative adjustment with some aspects of the update requiring a prospective transition approach. The Company’s preliminary evaluation indicates the provisions of ASU No. 2016-13 are expected to affect the Company’s consolidated financial statements, notably the level of the allowance for loan losses. Management has gathered all necessary data and reviewed potential methods to calculate the expected credit losses. A third-party software solution is being implemented to assist with the adoption of the standard. Management is currently calculating sample expected loss computations and developing the allowance methodology and assumptions that will be used under the new standard.

In July 2019, the FASB made a tentative decision to delay the effective date for the credit losses standard to January 2023 for certain entities, including certain Securities and Exchange Commission filers, public business entities, and private companies. As a smaller reporting company, the Company would be eligible for the proposed delay. Management is currently evaluating the impact of the proposed delay on its implementation project plan. 

In August 2018, the FASB issued ASU No. 2018-13, “Disclosure Framework - Changes to the Disclosure Requirements for Fair Value Measurement.” The ASU removes, modifies, and adds certain disclosure requirements for fair value measurements. For example, public entities will no longer be required to disclose the valuation processes for Level 3 fair value measurements. However, they will be required to disclose the range and weighted average used to develop significant unobservable inputs for Level 3 fair value measurements. ASU No. 2018-13 is effective for interim and annual reporting periods beginning after December 15, 2019. In addition, entities may early adopt the modified or eliminated disclosure requirements and delay adoption of the additional disclosure requirements until the effective date. The Company does not believe the adoption of ASU No. 2018-13 will have a material impact on its consolidated financial statements, as the update only revises disclosure requirements.



F-16


 

Note 2: Pledge of Cash and Restricted Cash

Under the terms of its debt agreements, the Company has the ability to pledge cash as collateral for its borrowings. This cash is restricted cash. At June 30, 2019 and December 31, 2018, the Company held no pledged cash.

The following table provides a reconciliation of cash, cash equivalents, and restricted cash reported within the statement of financial position that sum to the total of the same such amounts shown in the statement of cash flows (dollars in thousands):







 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 



 

 

 

 



June 30,

 

December 31,



2019

 

2018

 

2018

Cash and cash equivalents

$

19,353 

 

$

11,226 

 

$

9,877 

Restricted cash

 

52 

 

 

52 

 

 

51 

Total cash, cash equivalents, and restricted cash shown in the statement of cash flows

$

19,405 

 

$

11,278 

 

$

9,928 

Amounts included in restricted cash represent funds the Company is required to set aside with the Central Registration Depository ("CRD") account with FINRA. Also included are funds the Company has deposited with RBC Dain as clearing deposits. The Company may only use the CRD funds for certain fees charged by FINRA. These fees are to maintain the membership status of the Company or are related to the licensing of registered and associated persons of the Company.

Note 3: Related Party Transactions

Transactions with Equity Owners

Transactions with Evangelical Christian Credit Union (“ECCU”)

The tables below summarize transactions the Company conducts with ECCU, the Company’s largest equity owner.

ECCU related parties who serve on the Company’s Board of Managers:





 

ECCU Role

MPIC Role

Chairman of the Board

Member of Board of Managers

Related party balances pertaining to the assets of the Company (dollars in thousands):





 

 

 

 

 



June 30,

 

December 31,



2019

 

2018

Total funds held on deposit at ECCU

$

110 

 

$

457 

Loan participations purchased from and serviced by ECCU

 

3,824 

 

 

9,190 



F-17


 

Related party transactions of the Company (dollars in thousands):



 

 

 

 

 



Three months ended



June 30,



2019

 

2018

Interest earned on funds held with ECCU

$

 —

 

$

Interest income earned on loans purchased from ECCU

 

38 

 

 

99 

Fees paid to ECCU from MP Securities Networking Agreement

 

 

 

Income from Master Services Agreement with ECCU

 

14 

 

 

Income from Successor Servicing Agreement with ECCU

 

 

 

Rent expense on lease agreement with ECCU

 

37 

 

 

29 







 

 

 

 

 



Six months ended



June 30,



2019

 

2018

Interest earned on funds held with ECCU

$

18 

 

$

Interest income earned on loans purchased from ECCU

 

75 

 

 

198 

Fees paid to ECCU from MP Securities Networking Agreement

 

 

 

11 

Income from Master Services Agreement with ECCU

 

14 

 

 

27 

Income from Successor Servicing Agreement with ECCU

 

 

 

Rent expense on lease agreement with ECCU

 

73 

 

 

58 



Loan participation interests purchased:

In the past, the Company purchased loan participation interests from ECCU. Management negotiated the pass-through interest rates on these loans on a loan-by-loan basis. Management believes these negotiated terms were equivalent to those that would prevail in an arm's length transaction. The Company did not purchase any loans from ECCU during the six months ended June 30, 2019 and 2018.

Lease and Services Agreement:

The Company leases its corporate offices and purchases other facility-related services from ECCU pursuant to a written lease and services agreement. Management believes these terms are equivalent to those that prevail in arm's length transactions.

MP Securities Networking Agreement with ECCU:

MP Securities, the Company’s wholly-owned subsidiary, has entered into a Networking Agreement with ECCU pursuant to which MP Securities agreed to offer investment and insurance products and services to ECCU’s members that:

(1) ECCU or its Board of Directors has approved;  

(2) comply with applicable investor suitability standards required by federal and state securities laws and regulations;

F-18


 

(3) are offered in accordance with National Credit Union Administration (“NCUA”) rules and regulations; and

(4) comply with its membership agreement with Financial Industry Regulation Authority (“FINRA”).  

The agreement entitles ECCU to be paid a percentage of total revenue received by MP Securities from transactions conducted for, or on behalf of, ECCU members. Either ECCU or MP Securities may terminate the Networking Agreement without cause upon thirty days prior written notice.

Master Services Agreement (the “Services Agreement”) with ECCU:

The Company and ECCU had entered into the Services Agreement, pursuant to which the Company was to provide relationship management services to ECCU’s members and business development services to new leads in the southeast region of the United States. On March 1, 2018, the Company and ECCU amended the agreement to include referral fees to be paid by either party on the successful closing of a referred loan. The terms of the agreement allowed either party to terminate the Services Agreement for any reason by providing thirty days written notice.  On April 4, 2019, the Company received written notice from ECCU requesting termination of the agreement. The agreement terminated on May 4, 2019.  

Successor Servicing Agreement with ECCU:

On October 5, 2016, the Company entered into a Successor Servicing Agreement with ECCU. This agreement obligates the Company to serve as the successor loan servicing agent for certain mortgage loans designated by ECCU. The Company will service these loans in the event ECCU requests that the Company assume its obligation to act as the servicing agent for those loans. Unless extended, the Agreement is set to terminate in October 2019.

Transactions with America’s Christian Credit Union (“ACCU”)

The Company has several related party agreements with ACCU, one of the Company’s equity owners. The following describes the nature and dollar amounts of the material related party transactions with ACCU.

ACCU related parties who serve on the Company’s Board of Managers:





 



 

ACCU Role

MPIC Role

President, Chief Executive Officer

Member of Board of Managers



F-19


 

Related party balances pertaining to the assets of the Company (dollars in thousands):





 

 

 

 

 



 

 

 

 

 



June 30,

 

December 31,



2019

 

2018

Total funds held on deposit at ACCU

$

8,261 

 

$

5,675 

Dollar amount of outstanding loan participations sold to ACCU and serviced by the Company

 

 —

 

 

3,184 

Loan participations purchased from and serviced by ACCU

 

1,633 

 

 

1,662 



Related party transactions of the Company (dollars in thousands):





 

 

 

 

 



 

 

 

 

 



Three months ended



June 30,



2019

 

2018

Interest earned on funds held with ACCU

 

47 

 

 

13 

Interest income earned on loans purchased from ACCU

 

21 

 

 

21 

Income from Master Services Agreement with ACCU

 

 —

 

 

Fees paid based on MP Securities Networking Agreement with ACCU

 

16 

 

 







 

 

 

 

 



 

 

 

 

 



Six months ended



June 30,



2019

 

2018

Dollar amount of loan participation interests purchased from ACCU

$

1,435 

 

$

 —

Interest earned on funds held with ACCU

 

72 

 

 

23 

Interest income earned on loans purchased from ACCU

 

42 

 

 

43 

Income from Master Services Agreement with ACCU

 

 —

 

 

15 

Fees paid based on MP Securities Networking Agreement with ACCU

 

24 

 

 

36 



Loan participation interests purchased:

Occasionally, the Company sells or purchases loan participation interests from ACCU. The Company negotiates pass-through interest rates on loan participation interests purchased or sold from and to ACCU on a loan-by-loan basis. Management believes these terms are equivalent to those that prevail in arm's length transactions.

From time to time, the Company may purchase a loan participation interest from a related party. The Company and its related party will negotiate in good faith the terms and conditions of such a purchase and in accordance with the Company’s related party procedures and governance practices. Each party must approve such a purchase after full disclosure of the related party transaction and must include terms and conditions that would normally be included in arm’s length transactions conducted by independent parties.

MP Securities Networking Agreement with ACCU:

MP Securities has entered into a Networking Agreement with ACCU pursuant to which MP Securities has agreed to offer investment and insurance products and services to ACCU’s members that:

F-20


 

(1) ACCU or its Board of Directors has approved;  

(2) comply with applicable investor suitability standards required by federal and state securities laws and regulations;

(3) are offered in accordance with NCUA rules and regulations; and

(4) comply with its membership agreement with FINRA.

The agreement entitles MP Securities to pay ACCU a percentage of total revenue received by MP Securities from transactions conducted for or on behalf of ACCU members. Either ACCU or MP Securities may terminate the Networking Agreement without cause upon thirty days prior written notice.

Transactions with Other Equity Owners

The Company has entered into a Loan Participation Agreement with UNIFY Financial Credit Union (“UFCU”), an owner of both the Company’s Class A Common Units and Series A Preferred Units. Under this agreement, the Company sold UFCU a $5.0 million loan participation interest in one of its mortgage loan interests on August 14, 2013. As part of this agreement, the Company retained the right to service the loan, and it charges UFCU a fee for servicing the loan. Management believes the terms of the agreement are equivalent to those that prevail in arm's length transactions.

Transactions with Subsidiaries

The Company has entered into several agreements with its subsidiary, MP Securities. The Company eliminates the income and expense related to these agreements in the consolidated financial statements. MP Securities serves as the managing broker for the Company’s public and private placement note offerings. MP Securities receives compensation related to these services ranging from 0.25% to 5.50% over the life of a note. The amount of the compensation depends on the length of the note and the terms of the offering under which MP Securities sold the note.

The Company also has entered into an Administrative Services Agreement with MP Securities. The Administrative Services Agreement provides services such as the use of office space, use of equipment, including computers and phones, and payroll and personnel services. The agreement stipulates that MP Securities will provide ministerial, compliance, marketing, operational, and investor relations-related services in relation to the Company’s investor note program. As stated above, the Company eliminates all intercompany transactions related to this agreement in its consolidated financial statements.

The Company’s subsidiary, MPF, serves as the collateral agent for the Company’s Secured Notes. The Company’s Prospectus for its Class 1A Notes and the private placement memorandum for the Company’s Secured Notes Offering describe the terms of these

F-21


 

agreements. Additional details regarding the Company’s Notes are described in “Note 11. Notes Payable” to Part I of this Report, “Financial Information.

Related Party Transaction Policy

The Board has adopted a Related Party Transaction Policy to assist in evaluating related transactions the Company may enter into with a related party. Under this policy, a majority of the members of the Company’s Board and majority of its independent Board members must approve a material transaction that it enters into with a related party. As a result, all transactions that the Company undertakes with an affiliate or a related party are entered into on terms believed by management to be no less favorable than are available from unaffiliated third parties. In addition, a majority of the Company’s independent Board members must approve these transactions.

From time to time, the Company’s Board and members of its executive management team have purchased investor notes from the Company or have purchased investment products through MP Securities. Investor notes payable owned by related parties totaled $402 thousand and $394 thousand at June 30, 2019 and December 31, 2018, respectively.

Note 4: Loans Receivable and Allowance for Loan Losses

The Company’s loan portfolio is comprised of one segment – church loans. See “Note 1 – Loan Portfolio Segments and Classes” to Part I “Financial Information” of this Report. The loans fall into four classes:

·

wholly-owned loans for which the Company possesses the first collateral position;

·

wholly-owned loans that are either unsecured or for which the Company possesses a junior collateral position;

·

participated loans purchased for which the Company possesses the first collateral position; and

·

participated loans purchased for which the Company possesses a junior collateral position.

The Company makes all of its loans to various evangelical churches and related organizations, primarily to purchase, construct, or improve facilities. Loan maturities extend through 2033. The loan portfolio had a weighted average rate of 6.59% and 6.44% as of June 30, 2019 and December 31, 2018, respectively.

The table below is a summary of the Company’s mortgage loans owned (dollars in thousands):

F-22


 





 

 

 

 

 

 



 

 

 

 

 

 



 

June 30,

 

December 31,



 

2019

 

2018

Loans to evangelical churches and related organizations:

 

 

 

 

 

 

Real estate secured

 

$

143,017 

 

$

147,060 

Unsecured

 

 

194 

 

 

275 

Total loans

 

 

143,211 

 

 

147,335 

Deferred loan fees, net

 

 

(776)

 

 

(848)

Loan discount

 

 

(402)

 

 

(627)

Allowance for loan losses

 

 

(1,600)

 

 

(2,480)

Loans, net

 

$

140,433 

 

$

143,380 

Allowance for Loan Losses

Management believes it has properly calculated the allowance for loan losses as of June 30, 2019 and December 31, 2018.  The following table shows the changes in the allowance for loan losses for the six months ended June 30, 2019 and the year ended December 31, 2018 (dollars in thousands):







 

 

 

 

 

 



 

 

 

 

 

 



 

Six months
ended

 

Year
ended



 

June 30,
2019

 

December 31,
2018

Balance, beginning of period

 

$

2,480 

 

$

2,097 

Provision for loan loss

 

 

(848)

 

 

666 

Charge-offs

 

 

(929)

 

 

(283)

Recoveries

 

 

897 

 

 

 —

Balance, end of period

 

$

1,600 

 

$

2,480 



F-23


 

The table below presents loans by portfolio segment (church loans) and the related allowance for loan losses. In addition, the table segregates loans and the allowance for loan losses by impairment methodology (dollars in thousands).





 

 

 

 

 

 



 

 

 

 

 

 



 

Loans and Allowance
for Loan Losses (by segment)



 

As of



 

June 30,
2019

 

December 31,
2018

Loans:

 

 

 

 

 

 

Individually evaluated for impairment

 

$

8,347 

 

$

13,601 

Collectively evaluated for impairment

 

 

134,864 

 

 

133,734 

Balance

 

$

143,211 

 

$

147,335 



 

 

 

 

 

 

Allowance for loan losses:

 

 

 

 

 

 

Individually evaluated for impairment

 

$

352 

 

$

1,463 

Collectively evaluated for impairment

 

 

1,248 

 

 

1,017 

Balance

 

$

1,600 

 

$

2,480 

The Company has established a loan grading system to assist management in their analysis and supervision of the loan portfolio. The following tables summarize the credit quality indicators by loan class (dollars in thousands):











 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Credit Quality Indicators (by class)

As of June 30, 2019



 

Wholly-Owned First

 

Wholly-Owned Junior

 

Participation First

 

Participation Junior

 

Total

Grade:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

105,111 

 

$

3,977 

 

$

1,915 

 

$

 —

 

$

111,003 

Watch

 

 

21,385 

 

 

 —

 

 

2,476 

 

 

 —

 

 

23,861 

Special mention

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

Substandard

 

 

6,324 

 

 

181 

 

 

1,274 

 

 

 —

 

 

7,779 

Doubtful

 

 

568 

 

 

 —

 

 

 —

 

 

 —

 

 

568 

Loss

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

Total

 

$

133,388 

 

$

4,158 

 

$

5,665 

 

$

 —

 

$

143,211 



F-24


 







 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Credit Quality Indicators (by class)

As of December 31, 2018



 

Wholly-Owned First

 

Wholly-Owned Junior

 

Participation First

 

Participation Junior

 

Total

Grade:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

100,140 

 

$

4,067 

 

$

2,004 

 

$

 —

 

$

106,211 

Watch

 

 

27,321 

 

 

 —

 

 

202 

 

 

 —

 

 

27,523 

Special mention

 

 

1,208 

 

 

 —

 

 

 —

 

 

 —

 

 

1,208 

Substandard

 

 

6,497 

 

 

187 

 

 

3,586 

 

 

 —

 

 

10,270 

Doubtful

 

 

2,123 

 

 

 —

 

 

 —

 

 

 —

 

 

2,123 

Loss

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

Total

 

$

137,289 

 

$

4,254 

 

$

5,792 

 

$

 —

 

$

147,335 

The following table sets forth certain information with respect to the Company’s loan portfolio delinquencies by loan class and amount (dollars in thousands):







 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Age Analysis of Past Due Loans (by class)

As of June 30, 2019



 

30-59 Days Past Due

 

60-89 Days Past Due

 

Greater Than 90 Days

 

Total Past Due

 

Current

 

Total Loans

 

Recorded Investment 90 Days or more and Accruing

Church loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Wholly-Owned First

 

$

4,646 

 

$

 —

 

$

4,020 

 

$

8,666 

 

$

124,722 

 

$

133,388 

 

$

 —

Wholly-Owned Junior

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

4,158 

 

 

4,158 

 

 

 —

Participation First

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

5,665 

 

 

5,665 

 

 

 —

Participation Junior

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

Total

 

$

4,646 

 

$

 —

 

$

4,020 

 

$

8,666 

 

$

134,545 

 

$

143,211 

 

$

 —







 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Age Analysis of Past Due Loans (by class)

As of December 31, 2018



 

30-59 Days Past Due

 

60-89 Days Past Due

 

Greater Than 90 Days

 

Total Past Due

 

Current

 

Total Loans

 

Recorded Investment 90 Days or more and Accruing

Church loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Wholly-Owned First

 

$

3,259 

 

$

 —

 

$

5,804 

 

$

9,063 

 

$

128,226 

 

$

137,289 

 

$

 —

Wholly-Owned Junior

 

 

187 

 

 

 —

 

 

 —

 

 

187 

 

 

4,067 

 

 

4,254 

 

 

 —

Participation First

 

 

2,293 

 

 

 —

 

 

1,292 

 

 

3,585 

 

 

2,207 

 

 

5,792 

 

 

 —

Participation Junior

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

Total

 

$

5,739 

 

$

 —

 

$

7,096 

 

$

12,835 

 

$

134,500 

 

$

147,335 

 

$

 —



Impaired Loans

Impaired loans include non-accrual loans, loans 90 days or more past due and still accruing, and restructured loans. Non-accrual loans are loans on which management has discontinued interest accruals. Restructured loans are loans in which the Company has granted the borrower a concession due to financial distress. Concessions are usually a reduction of the interest rate or a change in the original repayment terms.

F-25


 

The Company monitors impaired loans on an ongoing basis as part of management’s loan review and work out process. Management evaluates the potential risk of loss on these loans by comparing the loan balance to the fair value of any secured collateral or the present value of projected future cash flows.

The following tables are summaries of impaired loans by loan class as of the six month period ended June 30, 2019 and 2018, and the year ended December 31, 2018, respectively. The unpaid principal balance is the contractual principal outstanding on the loan. The recorded balance is the unpaid principal balance less any interest payments that management has recorded against principal. The recorded investment is the recorded balance less discounts taken. The related allowance reflects specific reserves taken on the impaired loans (dollars in thousands):









 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Impaired Loans (by class) As of June 30, 2019

 

For the three months ended
June 30, 2019

 

For the six months ended
June 30, 2019



 

Unpaid Principal Balance

 

Recorded Balance

 

Recorded Investment

 

Related Allowance

 

Average Recorded Investment

 

Interest Income Recognized

 

Average Recorded Investment

 

Interest Income Recognized

With no allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Church loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Wholly-Owned First

 

$

6,563 

 

$

6,325 

 

$

6,342 

 

$

 —

 

$

6,215 

 

$

60 

 

$

6,018 

 

$

118 

Wholly-Owned Junior

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

Participation First

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

1,158 

 

 

 —

Participation Junior

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

With an allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Church loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Wholly-Owned First

 

 

877 

 

 

567 

 

 

568 

 

 

114 

 

 

1,038 

 

 

 —

 

 

2,100 

 

 

 —

Wholly-Owned Junior

 

 

215 

 

 

181 

 

 

181 

 

 

135 

 

 

178 

 

 

 —

 

 

179 

 

 

 —

Participation First

 

 

1,302 

 

 

1,274 

 

 

1,274 

 

 

103 

 

 

1,283 

 

 

 —

 

 

1,283 

 

 

 —

Participation Junior

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

Total:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Church loans

 

$

8,957 

 

$

8,347 

 

$

8,365 

 

$

352 

 

$

8,714 

 

$

60 

 

$

10,738 

 

$

118 



F-26


 





 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Impaired Loans (by class) As of December 31, 2018

 

For the year ended
December 31, 2018



 

Unpaid Principal Balance

 

Recorded Balance

 

Recorded Investment

 

Related Allowance

 

Average Recorded Investment

 

Interest Income Recognized

With no allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Church loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Wholly-Owned First

 

$

5,734 

 

$

5,687 

 

$

5,694 

 

$

 —

 

$

5,915 

 

$

123 

Wholly-Owned Junior

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

Participation First

 

 

2,293 

 

 

2,293 

 

 

2,316 

 

 

 —

 

 

2,312 

 

 

 —

Participation Junior

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

With an allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Church loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Wholly-Owned First

 

 

4,818 

 

 

4,142 

 

 

3,632 

 

 

1,165 

 

 

3,714 

 

 

 —

Wholly-Owned Junior

 

 

215 

 

 

187 

 

 

176 

 

 

176 

 

 

181 

 

 

 —

Participation First

 

 

1,302 

 

 

1,292 

 

 

1,292 

 

 

122 

 

 

1,299 

 

 

10 

Participation Junior

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

Total:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Church loans

 

$

14,362 

 

$

13,601 

 

$

13,110 

 

$

1,463 

 

$

13,421 

 

$

133 





F-27


 





 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Impaired Loans (by class) As of June 30, 2018

 

For the three months ended
June 30, 2018

 

For the six months ended
June 30, 2018



 

Unpaid Principal Balance

 

Recorded Balance

 

Recorded Investment

 

Related Allowance

 

Average Recorded Investment

 

Interest Income Recognized

 

Average Recorded Investment

 

Interest Income Recognized

With no allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Church loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Wholly-Owned First

 

$

6,680 

 

$

5,204 

 

$

4,767 

 

$

 —

 

$

3,905 

 

$

 —

 

$

4,702 

 

$

 —

Wholly-Owned Junior

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

92 

 

 

 —

 

 

93 

 

 

 —

Participation First

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

Participation Junior

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

With an allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Church loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Wholly-Owned First

 

 

5,212 

 

 

3,820 

 

 

3,526 

 

 

1,324 

 

 

 

 

 

 

 

 

 

 

 

 

Wholly-Owned Junior

 

 

216 

 

 

193 

 

 

182 

 

 

33 

 

 

4,337 

 

 

27 

 

 

3,616 

 

 

51 

Participation First

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

91 

 

 

 —

 

 

91 

 

 

 —

Participation Junior

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

Total:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 —

 

 

 —

 

 

 —

 

 

 —

Church loans

 

$

12,108 

 

$

9,217 

 

$

8,475 

 

$

1,357 

 

$

8,424 

 

$

27 

 

$

8,501 

 

$

51 





A summary of nonaccrual loans by loan class is as follows (dollars in thousands):



 





 

 

 

 

 

 



 

 

 

 

 

 

Loans on Nonaccrual Status (by class)

 

 

 

 

 

 



 

June 30, 2019

 

December 31, 2018

Church loans:

 

 

 

 

 

 

Wholly-Owned First

 

$

5,685 

 

$

8,619 

Wholly-Owned Junior

 

 

181 

 

 

187 

Participation First

 

 

1,274 

 

 

1,292 

Participation Junior

 

 

 —

 

 

 —

Total

 

$

7,140 

 

$

10,098 



F-28


 

A summary of loans the Company restructured during the three and six months ended June 30, 2019 is as follows (dollars in thousands):





 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

Troubled Debt Restructurings (by class)

For the three months ended June 30, 2019



 

Number of Loans

 

Pre-Modification Outstanding Recorded Investment

 

Post-Modification Outstanding Recorded Investment

 

Recorded Investment At Period End

Church loans:

 

 

 

 

 

 

 

 

 

 

 

 

Wholly-Owned First

 

 

 

$

1,477 

 

$

1,488 

 

$

1,487 

Wholly-Owned Junior

 

 

 —

 

 

 —

 

 

 —

 

 

 —

Participation First

 

 

 —

 

 

 —

 

 

 —

 

 

 —

Participation Junior

 

 

 —

 

 

 —

 

 

 —

 

 

 —

Total

 

 

 

$

1,477 

 

$

1,488 

 

$

1,487 







 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

Troubled Debt Restructurings (by class)

For the six months ended June 30, 2019



 

Number of Loans

 

Pre-Modification Outstanding Recorded Investment

 

Post-Modification Outstanding Recorded Investment

 

Recorded Investment At Period End

Church loans:

 

 

 

 

 

 

 

 

 

 

 

 

Wholly-Owned First

 

 

 

$

1,681 

 

$

1,692 

 

$

1,688 

Wholly-Owned Junior

 

 

 —

 

 

 —

 

 

 —

 

 

 —

Participation First

 

 

 —

 

 

 —

 

 

 —

 

 

 —

Participation Junior

 

 

 —

 

 

 —

 

 

 —

 

 

 —

Total

 

 

 

$

1,681 

 

$

1,692 

 

$

1,688 

For one of the loans restructured during six months ended June 30, 2019, the Company agreed to a forbearance agreement with the borrower whereby the interest rate was lowered and accrued interest and fees were added to the principal balance of the loan.  For the other loan, the Company agreed to extend the maturity date of the loan and added fees to the balance of the loan. There were no loans restructured by the Company during the six months ended June 30, 2018. None of the loans restructured by the Company during the six months ended June 30, 2019 subsequently defaulted during the period. The Company has one restructured loan that is past maturity as of June 30, 2019.

The Company closely monitors delinquency in loans modified in a troubled debt restructuring as an early indicator for future default. If loans modified in a troubled debt restructuring subsequently default, management evaluates such loans for potential further impairment. Because of this evaluation, the Company may increase specific reserves or may make adjustments in the allocation of reserves for loan losses.

F-29


 

As of June 30, 2019, the Company has no commitments to advance additional funds in connection with loans modified as troubled debt restructurings.

Note 5: Investment in Joint Venture

In December 2015, the Company finalized an agreement with Intertex Property Management, Inc., a California corporation, to enter into a joint venture to form Tesoro Hills, LLC (the “Valencia Hills Project”). The Valencia Hills Project is a joint venture that will develop and market property formerly classified by the Company as a foreclosed asset. In January 2016, the Company transferred ownership in the foreclosed asset to the Valencia Hills Project as part of the agreement. In addition, the Company reclassified the carrying value of the property from foreclosed assets to an investment in a joint venture. The Company’s initial investment in the joint venture was $900 thousand. This amount was the carrying value in the foreclosed asset at December 31, 2015.

The joint venture incurred no gains or losses for the six months ended June 30, 2019 and 2018. As of June 30, 2019 and December 31, 2018, the value of the Company’s investment in the property is $887 thousand. Management’s impairment analysis of the investment as of June 30, 2019 has determined that the investment is not impaired.



Note 6: Revenue Recognition

The Company recognizes two primary types of revenue: interest income and non-interest income. The following tables reflect the Company’s non-interest income disaggregated by financial statement line item. Items outside of scope of ASC 606 are noted as such:





 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 



 

Three months ended

 

Six months ended



 

June 30,

 

June 30,



 

2019

 

2018

 

2019

 

2018

Non-interest income

 

 

 

 

 

 

 

 

 

 

 

 

Wealth advisory fees

 

$

67 

 

$

52 

 

$

128 

 

$

101 

Investment brokerage fees

 

 

617 

 

 

51 

 

 

684 

 

 

158 

Lending fees (1)

 

 

 

 

47 

 

 

50 

 

 

93 

Other non-interest income

 

 

16 

 

 

23 

 

 

18 

 

 

46 

Total non-interest income

 

$

703 

 

$

173 

 

$

880 

 

$

398 

(1) Not within scope of ASC 606

 

 

 

 

 

 

 

 

 

 

 

 



F-30


 



Note 7: Loan Sales

The following table shows the amount of loan participation sales and the resulting changes in servicing assets recorded during the three and six month periods ended June 30, 2019 and 2018, and the year ended December 31, 2018. Management amortizes servicing assets using the interest method as an adjustment to servicing fee income.

A summary of loan participation sales and servicing assets are as follows (dollars in thousands):









 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 



 

For the



 

Six months ended

 

Year ended



 

June 30,

 

December 31,



 

2019

 

2018

 

2018

Loan participation interests sold by the Company

 

$

 —

 

$

800 

 

$

4,254 



 

 

 

 

 

 

 

 

 

Servicing Assets

 

 

 

 

 

 

 

 

 

Balance, beginning of period

 

$

212 

 

$

270 

 

$

270 

Additions:

 

 

 

 

 

 

 

 

 

Servicing obligations from sale of loan participations

 

 

 —

 

 

 —

 

 

21 

Subtractions:

 

 

 

 

 

 

 

 

 

Amortization

 

 

(95)

 

 

(37)

 

 

(79)

Balance, end of period

 

$

117 

 

$

233 

 

$

212 













F-31


 

Note 8: Foreclosed Assets

The Company’s investment in foreclosed assets was $479 thousand at June 30, 2019. The Company did not have any investment in foreclosed assets at December 31, 2018.    Foreclosed assets are presented net of an allowance for losses. There was no allowance for losses on foreclosed assets at June 30, 2019. The Company did not record any loss provisions on foreclosed assets during the six months ended June 30, 2019. 



Note 9: Premises and Equipment

The table below summarizes the premises and equipment owned by the Company (dollars in thousands):





 

 

 

 

 

 



 

 

 

 

 

 



 

As of



 

June 30,

 

December 31,



 

2019

 

2018



 

 

 

 

 

 

Furniture and office equipment

 

$

464 

 

$

491 

Computer system

 

 

214 

 

 

231 

Leasehold improvements

 

 

43 

 

 

25 

Total premises and equipment

 

 

721 

 

 

747 

Less accumulated depreciation and amortization

 

 

(519)

 

 

(660)

Premises and equipment, net

 

$

202 

 

$

87 







 

 

 

 

 

 



 

2019

 

2018



 

 

 

 

 

 

Depreciation and amortization expense for the six months ended June 30,

 

$

18 

 

$

15 

 



Note 10: Credit Facilities

The Company has two secured credit facilities.  These facilities, the WesCorp Credit Facility Extension and the MU Credit Facility, were held with the NCUA until being purchased by OSK VII, LLC on June 28, 2019. OSK VII, LLC appointed AmeriNat as servicer of the loan effective June 28, 2019. No terms of the facilities were modified as a result of the purchase. The facilities are non-revolving and do not have an option to renew or extend additional credit. Additionally, the facilities do not contain a prepayment penalty. To securitize the loans, the Company may pledge either qualifying mortgage loans or cash as collateral. As of June 30, 2019,  the Company has only pledged qualifying mortgage loans as collateral on the credit facilities. In addition, the credit facilities include a number of borrower covenants. The Company is in compliance with these covenants as of June 30, 2019 and December 31, 2018, respectively.

F-32


 

The following table summarizes the terms of each facility as of June 30, 2019:





 

 

 

 

 



Maturity Date

Amount Outstanding

Amount of Loan Collateral Pledged

Interest Rate

Interest Calculation

MU Credit Facility

11/1/2026

$57.53

$73.60

Fixed at 2.525%

Accrued interest is due and payable monthly in arrears on the first day of each month

WesCorp Credit Facility Extension

11/1/2026

$16.46

$20.63

Fixed at 2.525%

Accrued interest is due and payable monthly in arrears on the first day of each month

Future principal contractual payments of the Company’s borrowings from financial institutions during the twelve-month periods ending June 30, are as follows (dollars in thousands):





 

 

 



 

 

 

2020

 

$

5,112 

2021

 

 

5,273 

2022

 

 

5,408 

2023

 

 

5,546 

2024

 

 

5,684 

Thereafter

 

 

46,971 



 

$

73,994 

 



F-33


 

Note 11: Notes Payable

The table below provides information on the Company’s investor notes payable (dollars in thousands):



 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

As of

 

As of



 

 

June 30, 2019

 

December 31, 2018

SEC Registered Public Offerings

Offering Type

 

Amount

 

Weighted
Average
Interest
Rate

 

 

Amount

 

Weighted
Average
Interest
Rate

 

Class A Offering

Unsecured

 

$

5,273 

 

4.17 

%

 

$

8,758 

 

4.28 

%

Class 1 Offering

Unsecured

 

 

24,130 

 

4.05 

%

 

 

29,114 

 

3.98 

%

Class 1A Offering

Unsecured

 

 

27,566 

 

3.97 

%

 

 

13,817 

 

3.84 

%

Public Offering Total

 

 

$

56,969 

 

4.02 

%

 

$

51,689 

 

3.99 

%



 

 

 

 

 

 

 

 

 

 

 

 

 

Private Offerings

 

 

 

 

 

 

 

 

 

 

 

 

 

Subordinated Notes

Unsecured

 

$

10,989 

 

5.26 

%

 

$

7,533 

 

4.93 

%

Secured Notes

Secured

 

 

7,026 

 

3.88 

%

 

 

9,170 

 

3.86 

%

Private Offering Total

 

 

$

18,015 

 

4.72 

%

 

$

16,703 

 

4.35 

%



 

 

 

 

 

 

 

 

 

 

 

 

 

Total Notes Payable

 

 

$

74,984 

 

4.19 

%

 

$

68,392 

 

4.08 

%

Notes Payable Totals by Security

 

 

 

 

 

 

 

 

 

 

 

 

 

Unsecured Total

Unsecured

 

$

67,958 

 

4.22 

%

 

$

59,222 

 

4.11 

%

Secured Total

Secured

 

$

7,026 

 

3.88 

%

 

$

9,170 

 

3.86 

%

Future maturities for the Company’s investor notes during the twelve-month periods ending June 30, are as follows (dollars in thousands):





 

 

 



 

 

 

2020

 

$

23,408 

2021

 

 

15,740 

2022

 

 

17,689 

2023

 

 

5,496 

2024

 

 

12,651 



 

$

74,984 

Debt issuance costs related to the Company’s notes payable were $88 thousand and $92 thousand at June 30, 2019 and December 31, 2018, respectively.

The notes are payable to investors who have purchased the securities. Notes pay interest at stated spreads over an index rate. The investor may reinvest the interest or have the interest paid to them at their option. The Company may repurchase all or a portion of notes at any time at its sole discretion. In addition, the Company may allow investors to redeem their notes prior to maturity at its sole discretion.

SEC Registered Public Offerings 

Class A Offering.

In April 2008, the Company registered its Class A Notes with the SEC. The Company discontinued the sale of its Class A Note Offering when the offering expired on

F-34


 

December 31, 2015. The offering included three categories of notes, including a fixed interest note, a variable interest note, and a flex note that allows borrowers to increase their interest rate once a year with certain limitations. The Class A Notes contained restrictive covenants pertaining to paying dividends, making redemptions, acquiring, purchasing or making certain payments, requiring the maintenance of minimum tangible net worth, limitations on the issuance of additional notes, and incurring of indebtedness. The Company is in compliance with these covenants as of June 30, 2019 and December 31, 2018. The Company issued the Class A Notes under a Trust Indenture entered into between the Company and U.S. Bank National Association (“US Bank”).

Class 1 Offering.

In January 2015, the Company registered its Class 1 Notes with the SEC. The Company discontinued the sale of its Class 1 Note Offering when it expired on December 31, 2017. The offering included two categories of notes, including a fixed interest note and a variable interest note. The Class 1 Notes contain restrictive covenants pertaining to paying dividends, making redemptions, acquiring, purchasing, or making certain payments, requiring the maintenance of minimum tangible net worth, limitations on the issuance of additional notes, and incurring of indebtedness. The Company is in compliance with these covenants as of June 30, 2019 and December 31, 2018. The Company issued The Class 1 Notes under a Trust Indenture between the Company and U.S. Bank.

Class 1A Offering.

In February 2018, the Company launched its Class 1A Notes Offering. Pursuant to a Registration Statement declared effective on February 27, 2018, the Company registered $90 million of its Class 1A Notes in two series – fixed and variable notes. The Class 1A Notes are unsecured. The interest rate paid on the Fixed Series Notes is determined in reference to a Constant Maturity Treasury Index published by the U.S. Department of Treasury (“CMT Index”) in effect on the date that the note is issued plus a rate spread as described in the Company’s Class 1A Prospectus. The variable index in effect on the date the interest rate is set determines the interest rate paid on a Variable Series Note. The CMT Index refers to the Constant Maturity Treasury rates published by the U.S. Department of Treasury for actively traded Treasury securities. The variable index is equal to the 3-month LIBOR rate. The Company issued the Class 1A Notes under a Trust Indenture entered into between the Company and U.S. Bank.

Private Offerings

Secured Investment Certificates (“Secured Notes”).

In January 2015, the Company began offering Secured Notes under a private placement memorandum pursuant to the requirements of Rule 506 of Regulation D. Under this offering, the Company may sell up to $80.0 million in Secured Notes to qualified investors.

F-35


 

The Company secures these notes by pledging either cash or loans receivable as collateral. The collateralization ratio is 100% on the pledged cash and 105% on the pledged loans receivable. Said another way, every dollar of cash collateralizes one dollar of secured notes and every $1.05 of loans receivable collateralizes one dollar of secured notes. At June 30, 2019 and December 31, 2018, the loans receivable collateral securing the Secured Notes had an outstanding balance of $13.2 million and $10.9 million, respectively. The June 30, 2019 and December 31, 2018 collateral balance was sufficient to satisfy the minimum collateral requirement of the Secured Notes offering. As of June 30, 2019 and December 31, 2018,  the Company did not have cash pledged for the benefit of the Secured Notes. On December 31, 2017, the Company terminated its 2015 Secured Note offering.

Effective as of April 30, 2018, the Company launched a new $80 million secured note offering. The Company issued the 2018 Secured Note offering pursuant to a Loan and Security Agreement. This agreement includes the same terms and conditions previously set forth in its 2015 Secured Note offering. The offering will continue through April 30, 2020.

Series 1 Subordinated Capital Notes (“Subordinated Notes”).

In June 2018, the Company amended the offer and sale of its Subordinated Notes initially launched in February 2013. The Company offers the notes pursuant to a limited private offering to qualified investors that meet the requirements of Rule 506 of Regulation D. The Company offers the Subordinated Notes with maturity terms from 12 to 60 months at an interest rate fixed on the date of issuance, as determined by the then current seven-day average rate reported by the U.S. Federal Reserve Board for interest rate swaps.

Under the Subordinated Notes offering, the Company is subject to certain covenants, including limitations on restricted payments, limitations on the amount of notes that it can sell, restrictions on mergers and acquisitions, and proper maintenance of books and records. The Company was in compliance with these covenants at June 30, 2019 and December 31, 2018.  



Note 12: Commitments and Contingencies

Unfunded Commitments

The Company is a party to credit-related financial instruments with off-balance-sheet risk in the normal course of business to meet the financing needs of its customers. These financial instruments include un-advanced lines of credit and standby letters of credit. Such commitments involve, to varying degrees, elements of credit and interest rate risk in excess of the amount recognized in the balance sheet.

The contractual amount of these commitments represents the Company’s exposure to credit loss. The Company uses the same credit policies in making commitments as it does for on-balance-sheet instruments.

F-36


 

The table below shows the outstanding financial instruments whose contract amounts represent credit risk (dollars in thousands):







 

 

 

 

 

 



 

 

 

 

 

 



 

Contract Amount at:



 

June 30,
2019

 

December 31,
2018

Undisbursed loans

 

$

2,367 

 

$

1,919 

Undisbursed loans are commitments for possible future extensions of credit to existing customers. These loans are sometimes unsecured and the borrower may not necessarily draw upon the line the total amount of the commitment. Commitments to extend credit are generally at variable rates.

Standby letters of credit are conditional commitments issued by the Company to guarantee the performance of a customer to a third party. The credit risk involved in issuing letters of credit is essentially the same as that involved in extending loans to customers.

Contingencies

In the normal course of business, the Company may become involved in various legal proceedings. As of June 30, 2019, the Company is a defendant in a wrongful termination of employment lawsuit. The Company is contesting the claim and at June 30, 2019, the Company’s liabilities include an accrual of $16 thousand for litigation-related expenses incurred in connection with this claim. Although the Company believes that it will prevail on the merits, the litigation could have a lengthy process, and management cannot predict the ultimate outcome.

Operating Leases

The Company has lease agreements for its offices in Brea and Fresno, California. The Company renewed its Brea office lease in January 2019 for an additional five-year term. The lease does not contain any additional options to renew. The Fresno office lease expires in 2020. There are no options to renew in the lease agreement. The Company has determined that both leases are operating leases. 

Beginning on January 1, 2019, the Company has recorded right-of-use assets and lease liabilities in accordance with ASU 2016-02. The Company has elected not to reassess expired or existing leases for changes in classification. The Company has elected not to use hindsight to determine the term of existing leases and is using the term of the current lease agreements in its right-of-use asset calculations. As the interest rates implicit in the leases were not readily available, the Company used its incremental borrowing rates to determine the discount rates used in the asset calculations.

F-37


 

The table below presents information regarding our existing operating leases (dollars in thousands):





 

 

 

 

 

 

 

 

 

 

 



For the

 



Six months ended

 

 

Year ended

 



June 30,

 

 

December 31,

 



2019

 

2018

 

2018

Lease cost

 

 

 

 

 

 

 

 

 

 

 

Operating lease cost

$

87 

 

 

$

71 

 

 

$

143 

 

Other information

 

 

 

 

 

 

 

 

 

 

 

Cash paid for operating leases

 

82 

 

 

 

74 

 

 

 

149 

 

Right-of-use assets obtained in exchange for operating lease liabilities

 

680 

 

 

 

 —

 

 

 

 —

 

Weighted average remaining lease term (in years)

 

4.39 

 

 

 

0.50 

 

 

 

1.25 

 

Weighted-average discount rate

 

4.77 

%

 

 

 —

%

 

 

 —

%



Future minimum lease payments and lease costs for the twelve months ending June 30, are as follows (dollars in thousands):



 

 

 

 

 

 



 

 

 

 

 

 



 

Lease Payments

 

Lease Costs

2020

 

$

160 

 

$

166 

2021

 

 

144 

 

 

146 

2022

 

 

148 

 

 

146 

2023

 

 

153 

 

 

146 

2024

 

 

77 

 

 

73 

Total

 

$

682 

 

$

677 













Note 13: Preferred and Common Units under LLC Structure

Holders of the Series A Preferred Units are entitled to receive a quarterly cash dividend that is 25 basis points higher than the one-year LIBOR rate in effect on the last day of the calendar month for which the preferred return is approved. The Company has also agreed to set aside an annual amount equal to 10% of its net profits earned for any year, after subtracting from profits the quarterly Series A Preferred Unit dividends paid, for distribution to its Series A Preferred Unit holders.

The Series A Preferred Units have a liquidation preference of $100 per unit and have no voting rights. They are also subject to redemption in whole or in part at the Company’s election on December 31 of any year for an amount equal to the liquidation preference of each unit, plus any accrued and declared but unpaid quarterly dividends and preferred distributions on such units. The Series A Preferred Units have priority as to earnings and distributions over the Common Units. The resale of the Company’s Series A Preferred Units and Common Units are subject to the Company’s first right of refusal to purchase units proposed to be transferred. Upon the Company’s failure to pay quarterly dividends

F-38


 

for four consecutive quarters, the holders of the Series A Preferred Units have the right to appoint two managers to its Board of Managers.

The Class A Common Units have voting rights, but have no liquidation preference or rights to dividends, unless declared.



Note 14: Retirement Plans

401(k)

All of the Company’s employees are eligible to participate in the Automated Data Processing, Inc. (“ADP”) 401(k) plan effective as of the date their employment commences. No minimum service is required and the minimum age is 21. Each employee may elect voluntary contributions not to exceed 86% of salary, subject to certain limits based on U.S. tax law. The plan has a matching program, which qualifies as a Safe Harbor 401(k) plan. As a Safe Harbor Section 401(k) plan, the Company matches each eligible employee’s contribution, dollar for dollar, up to 3% of the employee’s compensation, and 50% of the employee’s contribution that exceeds 3% of their compensation, up to a maximum contribution of 5% of the employee’s compensation. Company matching contributions for the six months ended June 30, 2019 and 2018 were $29 thousand and $44 thousand, respectively.

Profit Sharing

The profit sharing plan is for all employees who, at the end of the calendar year, are at least 21 years old, still employed, and have at least 900 hours of service during the plan year. The Company’s Board of Managers determines the amount annually contributed on behalf of each qualified employee. The Company determines the amount by calculating it as a percentage of the eligible employee's annual earnings. Plan forfeitures are used to reduce the Company’s annual contribution. The Company did not make or approve a profit sharing contribution for the six months ended June 30, 2019 or the six months ended June 30, 2018.  



Note 15: Fair Value Measurements

Fair Value Measurements Using Fair Value Hierarchy

The Company classifies measurements of fair value within a hierarchy based upon inputs that give the highest priority to quoted prices in active markets for identical assets or liabilities and the lowest priority to unobservable inputs. The fair value hierarchy is as follows:

·

Level 1 inputs are quoted prices (unadjusted) for identical assets or liabilities in active markets.

F-39


 

·

Level 2 inputs include quoted prices for similar assets and liabilities in active markets, quoted prices for identical assets and liabilities in inactive markets, inputs that are observable for the asset or liability (such as interest rates, prepayment speeds, credit risks, etc.), or inputs that are derived principally from or corroborated by observable market data by correlation or by other means.

·

Level 3 inputs are unobservable and reflect an entity’s own assumptions about the assumptions that market participants would use in pricing the assets or liabilities. In certain cases, the inputs used to measure fair value may fall into different levels of the fair value hierarchy. In such cases, the level in the fair value hierarchy within which the fair value measurement in its entirety falls has been determined based on the lowest level input that is significant to the fair value measurement in its entirety. The Company’s assessment of the significance of a particular input to the fair value measurement in its entirety requires judgment, and considers factors specific to the asset or liability.

Fair Value of Financial Instruments

The following tables show the carrying amounts and estimated fair values of the Company’s financial instruments (dollars in thousands):`







 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

Fair Value Measurements at June 30, 2019 using



 

Carrying
Value

 

Quoted Prices
in Active
Markets for
Identical
Assets
(Level 1)

 

Significant
Other
Observable
Inputs
(Level 2)

 

Significant
Unobservable
Inputs
(Level 3)

 

Fair Value

FINANCIAL ASSETS:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and restricted cash

 

$

19,405 

 

$

19,405 

 

$

 —

 

$

 —

 

$

19,405 

Loans, net

 

 

140,433 

 

 

 —

 

 

 —

 

 

137,928 

 

 

137,928 

Investment in joint venture

 

 

887 

 

 

 —

 

 

 —

 

 

887 

 

 

887 

Accrued interest receivable

 

 

741 

 

 

 —

 

 

 —

 

 

741 

 

 

741 

FINANCIAL LIABILITIES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NCUA borrowings

 

$

73,994 

 

$

 —

 

$

 —

 

$

56,239 

 

$

56,239 

Notes payable

 

 

74,896 

 

 

 —

 

 

 —

 

 

76,801 

 

 

76,801 

Other financial liabilities

 

 

473 

 

 

 —

 

 

 —

 

 

473 

 

 

473 



F-40


 





 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

Fair Value Measurements at December 31, 2018 using



 

Carrying
Value

 

Quoted Prices
in Active
Markets for
Identical
Assets
(Level 1)

 

Significant
Other
Observable
Inputs
(Level 2)

 

Significant
Unobservable
Inputs
(Level 3)

 

Fair Value

FINANCIAL ASSETS:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and restricted cash

 

$

9,928 

 

$

9,928 

 

$

 —

 

$

 —

 

$

9,928 

Loans, net

 

 

143,380 

 

 

 —

 

 

 —

 

 

140,989 

 

 

140,989 

Investments in joint venture

 

 

887 

 

 

 —

 

 

 —

 

 

887 

 

 

887 

Accrued interest receivable

 

 

711 

 

 

 —

 

 

 —

 

 

711 

 

 

711 

FINANCIAL LIABILITIES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NCUA borrowings

 

$

76,515 

 

$

 —

 

$

 —

 

$

57,386 

 

$

57,386 

Notes payable

 

 

68,300 

 

 

 —

 

 

 —

 

 

68,865 

 

 

68,865 

Other financial liabilities

 

 

356 

 

 

 —

 

 

 —

 

 

356 

 

 

356 

Management uses judgment in estimating the fair value of the Company’s financial instruments; however, there are inherent weaknesses in any estimation technique. Therefore, for substantially all financial instruments, the fair value estimates presented herein are not necessarily indicative of the amounts the Company could have realized in a sales transaction at June 30, 2019 and December 31, 2018.  

The Company used the following methods and assumptions to estimate the fair value of financial instruments:

Cash – The carrying amounts reported in the balance sheets approximate fair value for cash.

Loans – Management estimates fair value by discounting the future cash flows of the loans. The discount rate the Company uses is the current average rates at which it would make loans to borrowers with similar credit ratings and for the same remaining maturities.

Investments – Management estimates fair value by analyzing the operations and marketability of the underlying investment to determine if the investment is other-than-temporarily impaired.

Notes Payable – Management estimates the fair value of fixed maturity notes by discounting the future cash flows of the notes. The discount rate the Company uses is the rates currently offered for notes payable of similar remaining maturities. Company management estimates the discount rate by using market rates that reflect the interest rate risk inherent in the notes.

NCUA Borrowings – Management estimates the fair value of borrowings from financial institutions discounting the future cash flows of the borrowings. The discount rate the Company uses is the current incremental borrowing rates for similar types of borrowing

F-41


 

arrangements. Company management estimates the discount rate by using market rates that reflect the interest rate risk inherent in the notes.

Off-Balance Sheet Instruments – Management determines the fair value of loan commitments on fees currently charged to enter into similar agreements, taking into account the remaining term of the agreements and the counterparties' credit standing. The fair value of loan commitments is insignificant at June 30, 2019 and December 31, 2018.

Fair Value Measured on a Nonrecurring Basis

The Company measures certain assets at fair value on a nonrecurring basis. On these assets, the Company only makes fair value adjustments in certain circumstances (for example, when there is evidence of impairment). The following table presents the fair value of assets measured on a nonrecurring basis (dollars in thousands):





 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 



Fair Value Measurements Using:

 

 

 

   

 

Quoted Prices
in Active
Markets for
Identical
Assets
(Level 1)

 

Significant
Other
Observable
Inputs
(Level 2)

 

Significant
Unobservable
Inputs
(Level 3)

 

Total

Assets at June 30, 2019:

 

 

 

 

 

 

 

 

 

 

 

 

Collateral-dependent loans (net of allowance and discount)

 

$

 —

 

$

 —

 

$

7,995 

 

$

7,995 

Investment in joint venture

 

 

 —

 

 

 —

 

 

887 

 

 

887 

Foreclosed assets (net of allowance and discount)

 

 

 —

 

 

479 

 

 

 —

 

 

479 

Total

 

$

 —

 

$

479 

 

$

8,882 

 

$

8,882 

   

 

 

 

 

 

 

 

 

 

 

 

 

Assets at December 31, 2018:

 

 

 

 

 

 

 

 

 

 

 

 

Collateral-dependent loans (net of allowance and discount)

 

$

 —

 

$

 —

 

$

11,616 

 

$

11,616 

Investment in joint venture

 

 

 —

 

 

 —

 

 

887 

 

 

887 

Total

 

$

 —

 

$

 —

 

$

12,503 

 

$

12,503 



Activity in Level 3 assets is as follows for the six months ended June 30, 2019 and for the year ended December 31, 2018 (dollars in thousands):





 

 

 



 

 

 



 

Impaired loans
(net of allowance
and discount)

Balance, December 31, 2018

 

$

11,616 

Changes in allowance and discount

 

 

1,632 

Loan payments, payoffs, and sales

 

 

(5,253)

Balance, June 30, 2019

 

$

7,995 



F-42


 







 

 

 



 

 

 



 

Investment
in joint venture
(net of allowance
and discount)

Balance, December 31, 2018

 

$

887 

Pro rata share of joint venture losses

 

 

 —

Balance, June 30, 2019

 

$

887 











 

 

 



 

 

 



 

Impaired loans
(net of allowance
and discount)

Balance, December 31, 2017

 

$

6,135 

Changes in allowance and discount

 

 

(306)

Loans that became impaired

 

 

7,620 

Loan payments and payoffs

 

 

(1,833)

Balance, December 31, 2018

 

$

11,616 







 

 

 



 

 

 



 

Investment

in joint venture

(net of allowance

and discount)

Balance, December 31, 2017

 

$

896 

Pro rata share of joint venture income

 

 

(9)

Balance, December 31, 2018

 

$

887 

Impaired Loans

Collateral-dependent impaired loans are carried at the fair value of the collateral less estimated costs to sell, incorporating assumptions that experienced parties might use in estimating the value of such collateral. The fair value of collateral is determined based on appraisals. In some cases, the Company has adjusted the appraised values for various factors including age of the appraisal, age of comparable properties included in the appraisal, and known changes in the market and in the collateral. When the Company has made significant adjustments based on unobservable inputs, management categorizes the resulting fair value measurement as a Level 3 measurement. Otherwise, the Company categorizes collateral-dependent impaired loans under Level 2.

Foreclosed Assets

Real estate acquired through foreclosure or other proceedings (foreclosed assets) is initially recorded at fair value at the date of foreclosure less estimated costs of disposal, which establishes a new cost. After foreclosure, valuations are periodically performed and foreclosed assets held for sale are carried at the lower of cost or fair value, less estimated costs of disposal. The fair values of real properties initially are determined based on appraisals. In some cases, adjustments are made to the appraised values for various factors including age of the appraisal, age of comparable properties included in the appraisal, and known changes in the market or in the collateral. Subsequent valuations of the real properties are based on management estimates or on updated appraisals. Foreclosed assets

F-43


 

are categorized under Level 3 when management makes significant adjustments to appraised values based on unobservable inputs. Otherwise, foreclosed assets are categorized under Level 2 if their values are based on recent appraisals and the only adjustments made are for known contractual selling costs.

The table below summarizes the valuation methodologies used to measure the fair value adjustments for Level 3 assets recorded at fair value on a nonrecurring basis (dollars in thousands):





 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

June 30, 2019

Assets

 

Fair Value
(in thousands)

 

Valuation
Techniques

 

Unobservable
Input

 

Range
(Weighted Average)

Impaired Loans

 

$

7,995 

 

Discounted appraised value

 

Selling cost / Estimated market decrease

 

21% - 81% (29%)

Investment in joint venture

 

 

887 

 

Internal evaluations

 

Estimated future market value

 

0% (0%)

Foreclosed Assets

 

 

479 

 

Internal evaluations

 

Selling cost

 

6% (6%)









 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

December 31, 2018

Assets

 

Fair Value
(in thousands)

 

Valuation
Techniques

 

Unobservable
Input

 

Range
(Weighted Average)

Impaired Loans

 

$

11,616 

 

Discounted appraised value

 

Selling cost / Estimated market decrease

 

15% - 72% (33%)

Investment in joint venture

 

$

887 

 

Internal evaluations

 

Estimated future market value

 

0% (0%)



 



Note 16: Income Taxes and State LLC Fees

MPIC is subject to a California gross receipts LLC fee of approximately $12,000 per year, and the state minimum franchise tax of $800 per year.  MP Securities is subject to a California gross receipts LLC fee of approximately $6,000 and the state minimum franchise tax of $800 per year.

MP Realty incurred a tax loss for the years ended December 31, 2018 and 2017, and recorded a provision of $800 per year for the state minimum franchise tax. For the years ended December 31, 2018 and 2017, MP Realty has federal and state net operating loss carryforwards of approximately $407 thousand and $402 thousand, respectively, which begin to expire in 2030. Management assessed its ability to realize the deferred tax asset and determined that a 100% valuation against the deferred tax asset was appropriate at June 30, 2019 and December 31, 2018.

Tax years ended December 31, 2015 through December 31, 2018 remain subject to examination by the Internal Revenue Service and the tax years ended December 31, 2014 through December 31, 2018 remain subject to examination by the California Franchise Tax Board.

F-44


 



Note 17: Segment Information

The Company's reportable segments are strategic business units that offer different products and services. The Company manages the segments separately because each business requires different management, personnel proficiencies, and marketing strategies.

The Company has two reportable segments that represent the primary businesses reported in the consolidated financial statements: the finance company (the parent company), and the investment advisor and insurance firm (MP Securities). The finance company segment uses funds from the sale of debt securities, income from operations, and the sale of loan participations to originate or purchase mortgage loans. The finance company also services loans. MP Securities generates fee income by selling debt securities and other investment and insurance products, as well as providing investment advisory and financial planning services.

The accounting policies applied to determine the segment information are the same as those described in the summary of significant accounting policies. Management accounts for intersegment revenues and expenses at amounts that assume the Company entered into the transaction with unrelated third parties at the current market prices at the time of the transaction. Management evaluates the performance of each segment based on net income or loss before provision for income taxes and LLC fees.

F-45


 

Financial information with respect to the reportable segments for the three months ended June 30, 2019 is as follows (dollars in thousands):





 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

Finance
Company

 

Investment Advisor and Insurance Firm

 

Other Segments

 

Adjustments / Eliminations

 

Total

Total revenue

 

$

2,489 

 

$

891 

 

$

 —

 

$

(206)

 

$

3,174 

Total non-interest expense and prov. for tax

 

 

1,083 

 

 

313 

 

 

 —

 

 

 —

 

 

1,396 

Net profit (loss)

 

 

532 

 

 

578 

 

 

 —

 

 

47 

 

 

1,157 

Financial information with respect to the reportable segments for the six months ended June 30, 2019 is as follows (dollars in thousands):





 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

Finance
Company

 

Investment Advisor and Insurance Firm

 

Other Segments

 

Adjustments / Eliminations

 

Total

Total revenue

 

$

4,996 

 

$

1,327 

 

$

 —

 

$

(513)

 

$

5,810 

Total non-interest expense and prov. for tax

 

 

2,024 

 

 

561 

 

 

(2)

 

 

 —

 

 

2,583 

Net profit (loss)

 

 

811 

 

 

766 

 

 

 

 

(61)

 

 

1,518 

Total assets

 

 

161,138 

 

 

2,117 

 

 

55 

 

 

(21)

 

 

163,289 



Financial information with respect to the reportable segments for the three months ended June 30, 2018 is as follows (dollars in thousands):





 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

Finance
Company

 

Investment Advisor and Insurance Firm

 

Other Segments

 

Adjustments / Eliminations

 

Total

Total revenue

 

$

2,394 

 

$

270 

 

$

 —

 

$

(167)

 

$

2,497 

Total non-interest expense and prov. for tax

 

 

836 

 

 

231 

 

 

 

 

 —

 

 

1,073 

Net profit (loss)

 

 

82 

 

 

39 

 

 

(6)

 

 

25 

 

 

140 



F-46


 

Financial information with respect to the reportable segments for the six months ended June 30, 2018 is as follows (dollars in thousands):





 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

Finance
Company

 

Investment Advisor and Insurance Firm

 

Other Segments

 

Adjustments / Eliminations

 

Total

Total revenue

 

$

4,803 

 

$

558 

 

$

 —

 

$

(298)

 

$

5,063 

Total non-interest expense and prov. for tax

 

 

1,805 

 

 

514 

 

 

12 

 

 

 —

 

 

2,331 

Net profit (loss)

 

 

70 

 

 

44 

 

 

(12)

 

 

97 

 

 

199 

Total assets

 

 

155,182 

 

 

1,135 

 

 

55 

 

 

(8)

 

 

156,364 













 

F-47


 



Item 2: Management's Discussion and Analysis of Financial Condition and Results of Operations

The following discussion and analysis compares the results of operations for the three and six month periods ended June 30, 2019 and 2018. It should be read in conjunction with our December 31, 2018 Annual Report on Form 10-K and the accompanying unaudited financial statements and Notes set forth in this report.

SAFE HARBOR CAUTIONARY STATEMENT

This Form 10-Q contains forward-looking statements regarding Ministry Partners Investment Company, LLC and our wholly-owned subsidiaries, Ministry Partners Funding, LLC, MP Realty, and MP Securities, LLC, including, without limitation, statements regarding our expectations with respect to revenue, credit losses, levels of non-performing assets, expenses, earnings and other measures of financial performance. Statements that are not statements of historical facts may be deemed to be forward-looking statements as that term is defined in the Private Securities Litigation Reform Act of 1995. The words “anticipate,” “believe,” “estimate,” “expect,” “plan,” “intend,” “should,” “seek,” “will,” and similar expressions are intended to identify these forward-looking statements, but are not the exclusive means of identifying them. These forward-looking statements reflect the current views of our management.

These forward-looking statements are not guarantees of future performance and involve certain risks and uncertainties that are subject to change based upon various factors (many of which are beyond our control). Such risks, uncertainties, and other factors that could cause our financial performance to differ materially from the expectations expressed in such forward-looking statements include, but are not limited to, the risks set forth in our Annual Report on Form 10-K for the year ended December 31, 2018, as well as the following:

·

We are a highly leveraged company and our indebtedness could adversely affect our financial condition and business;

·

we depend on the sale of our debt securities to finance our business and have relied on the renewals or reinvestments made by our holders of debt securities when their debt securities mature to fund our business;

·

our ability to maintain liquidity or access to other sources of funding;

·

the need to sell loan participations in loans we originate in order to maintain liquidity and generate servicing fees;

·

the allowance for loan losses that we have set aside proves to be insufficient to cover actual losses on our loan portfolio;

3


 

·

the allowance for losses on foreclosed assets that we have set aside proves to be insufficient to cover actual losses on our foreclosed assets;

·

we have several non-performing mortgage loans that may need to be restructured and/or liquidated prior to maturity;

·

because we rely on credit facilities to finance our investments in church mortgage loans, disruptions in the credit markets, financial markets and economic conditions that adversely impact the value of church mortgage loans can negatively affect our financial condition and performance

·

we are required to comply with certain covenants and restrictions in our primary credit facilities that, if not met, could trigger repayment obligations of the outstanding principal balance on short notice; and

·

we have investments in foreclosed assets that we will attempt to sell.

As used in this quarterly report, the terms “we”, “us”, “our” or the “Company” means Ministry Partners Investment Company, LLC and our wholly-owned subsidiaries, Ministry Partners Funding, LLC, MP Realty, and MP Securities, LLC.

4


 

OVERVIEW

We generate our revenue primarily through our church lending portfolio and secondarily through our investment and insurance products and services. While we generate the majority of our revenue through interest income, our strategy is to increase the diversification of our revenue sources. A diversified revenue stream may reduce the risk to the Company if economic factors, such as changes in interest rates, decrease our interest income. We also focus on improving our operating efficiency. We seek to improve our capital position by reducing expenses while simultaneously maintaining or increasing revenue. Increased capital helps mitigate risk in economic down cycles. In addition, we are focusing on reducing risk to our lending revenue by improving the quality of our loan portfolio, assessing the financial strength of our borrowers, and working with our impaired loans to restructure, refinance, and/or liquidate these investments when necessary.  

5


 

Financial Condition

This discussion focuses on the overall performance of our balance sheet. Like most other financial institutions, the balance sheet is the primary driver of our net income.

Comparison of Financial Condition at June 30, 2019 and December 31, 2018



 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

Comparison



 

2019

 

2018

 

$ Difference

 

% Difference



 

(Unaudited)

 

(Audited) 

 

 

 

 

 

 



 

(dollars in thousands)

 

 

 

 

 

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

Cash

 

$

19,353 

 

$

9,877 

 

$

9,476 

 

 

96%

Restricted cash

 

 

52 

 

 

51 

 

 

 

 

2%

Loans receivable, net of allowance for loan losses of $1,600 and $2,480 as of June 30, 2019 and December 31, 2018, respectively

 

 

140,433 

 

 

143,380 

 

 

(2,947)

 

 

(2%)

Accrued interest receivable

 

 

741 

 

 

711 

 

 

30 

 

 

4%

Investment in joint venture

 

 

887 

 

 

887 

 

 

 —

 

 

—%

Property and equipment, net

 

 

202 

 

 

87 

 

 

115 

 

 

132%

Foreclosed assets, net

 

 

479 

 

 

 —

 

 

479 

 

 

100%

Servicing assets

 

 

117 

 

 

212 

 

 

(95)

 

 

(45%)

Right-of-use assets

 

 

609 

 

 

 —

 

 

609 

 

 

100%

Other assets

 

 

416 

 

 

234 

 

 

182 

 

 

78%

Total assets

 

$

163,289 

 

$

155,439 

 

$

7,850 

 

 

5%

Liabilities and members’ equity

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

NCUA borrowings

 

$

73,994 

 

$

76,515 

 

$

(2,521)

 

 

(3%)

Notes payable, net of debt issuance costs of $88 and $92 as of June 30, 2019 and December 31, 2018, respectively

 

 

74,896 

 

 

68,300 

 

 

6,596 

 

 

10%

Accrued interest payable

 

 

266 

 

 

249 

 

 

17 

 

 

7%

Lease liabilities

 

 

613 

 

 

 —

 

 

613 

 

 

100%

Other liabilities

 

 

2,763 

 

 

844 

 

 

1,919 

 

 

227%

Total liabilities

 

 

152,532 

 

 

145,908 

 

 

6,624 

 

 

5%

Members' Equity:

 

 

 

 

 

 

 

 

 

 

 

 

Series A preferred units

 

 

11,715 

 

 

11,715 

 

 

 —

 

 

—%

Class A common units

 

 

1,509 

 

 

1,509 

 

 

 —

 

 

—%

Accumulated deficit

 

 

(2,467)

 

 

(3,693)

 

 

1,226 

 

 

(33%)

Total members' equity

 

 

10,757 

 

 

9,531 

 

 

1,226 

 

 

13%

Total liabilities and members' equity

 

$

163,289 

 

$

155,439 

 

$

7,850 

 

 

5%

General

Total assets increased by $7.9 million, or 5%, at June 30, 2019 as compared to December 31, 2018. This increase was primarily due to an increase in cash received through an increase in sales of our investor notes. Notes payable increased by $6.6 million. Loans receivable decreased by $2.9 million, due to performing and non-performing loan prepayments exceeding loan originations and loan purchases. The Company purchased $2.3 million in loan participation interests and originated $4.3 million in loans receivable during the six months ended June 30, 2019.  We received $10.1 million in principal payments on loan receivable to offset this increase in loans receivable. Our loans

6


 

receivable portfolio consists entirely of loans made to evangelical churches and ministries with approximately 99% of these loans secured by real estate.

During the six months ended June 30, 2019, we sold a net of $6.million in new investor notes compared to a net decrease in investor notes of $2.1 million during the six months ended June 30, 2018.  This increase resulted from management’s efforts to market our investor notes to institutional investors.  

Non-performing Assets

Non-performing assets include non-accrual loans, loans 90 days or more past due and still accruing, restructured loans, foreclosed assets, and other impaired loans where the net present value of estimated future cash flows is lower than the outstanding principal balance.

·

Non-accrual loans represent loans on which we have stopped accruing interest.

·

Restructured loans are loans in which we have granted the borrower a concession on the interest rate or the original repayment terms due to financial distress.

·

Foreclosed assets are real properties of which we have taken possession upon the completion of foreclosure proceedings and we now hold as an asset of the Company.

We closely monitor these non-performing assets on an ongoing basis as part of our loan review and workout process. Management evaluates the potential risk of loss on these loans by comparing the loan balance to the fair value of any underlying collateral or the present value of projected future cash flows.

From time to time, we determine that certain non-accrual loans are collateral-dependent. When a loan is deemed to be collateral-dependent, the repayment of principal will involve the sale or operation of collateral securing the loan. For these loans, we record any interest payment we receive in one of two methods. If the Company deems that the recorded investment of the loan is fully collectable, we will recognize income on the interest payment received on the cash basis. If we deem that the recorded investment is not fully collectable, we will record any interest payment we receive against principal. For non-collateral-dependent loans that are on non-accrual status, we recognize income on a cash basis. 

We had 8 non-accrual loans as of June 30, 2019 and 11 as of December 31, 2018. The borrowers on two of our non-accrual loans paid off their loans. In addition, management transferred one non-accrual loan to foreclosed assets after foreclosure proceedings were completed. These activities decreased the balance of our impaired loans at June 30, 2019 as compared to December 31, 2018.

7


 

At June 30, 2019 and December 31, 2018, we had six and nine restructured loans, respectively, that were on non-accrual status. One of these loans was over 90 days delinquent at June 30, 2019. In addition, we have three performing restructured loans on accrual status as of June 30, 2019. We have classified one of these loans as collateral dependent.

The following table presents our non-performing assets:



 

 

 

 

 

 



 

 

 

 

 

 

Non-performing Assets

($ in thousands)



 

June 30,
2019

 

December 31,
2018

Non-Performing Loans:1

 

 

 

 

 

 

Collateral-Dependent:

 

 

 

 

 

 

Delinquencies over 90-Days

 

$

4,020 

 

$

7,096 

Troubled Debt Restructurings2

 

 

2,834 

 

 

2,706 

Other Impaired Loans

 

 

1,493 

 

 

3,799 

Total Collateral-Dependent Loans

 

 

8,347 

 

 

13,601 

Non-Collateral-Dependent:

 

 

 

 

 

 

Delinquencies over 90-Days

 

 

 —

 

 

 —

Other Impaired loans

 

 

 —

 

 

 —

Troubled Debt Restructurings

 

 

 —

 

 

 —

Total Non-Collateral-Dependent Loans

 

 

 —

 

 

 —

Loans 90 Days past due and still accruing

 

 

 —

 

 

 —

Total Non-Performing Loans

 

 

8,347 

 

 

13,601 

Foreclosed Assets3

 

 

479 

 

 

 —

Total Non-performing Assets

 

$

8,826 

 

$

13,601 





1 These loans are presented at the balance of unpaid principal less interest payments recorded against principal.

2 Includes $340 thousand of restructured loans that were over 90 days delinquent as of June 30, 2019.

3 Foreclosed assets are presented net of any valuation allowances taken against the assets.

The following is a summary of the recorded balance of our non-performing loans (dollars in thousands):





 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 



 

June 30,

 

December 31,

 

June 30,



 

2019

 

2018

 

2018

Impaired loans with an allowance for loan loss

 

$

2,022 

 

$

5,621 

 

$

4,013 

Impaired loans without an allowance for loan loss

 

 

6,325 

 

 

7,980 

 

 

5,204 

Total impaired loans

 

$

8,347 

 

$

13,601 

 

$

9,217 



 

 

 

 

 

 

 

 

 

Allowance for loan losses related to impaired loans

 

$

352 

 

$

1,463 

 

$

1,357 

Total non-accrual loans

 

$

7,140 

 

$

10,098 

 

$

8,004 

Total loans past due 90 days or more and still accruing

 

$

 —

 

$

 —

 

$

 —

Allowance for Loan Losses

We maintain an allowance for loan losses that we consider adequate to cover both the inherent risk of loss associated with the loan portfolio as well as the risk associated with specific loans.

8


 

General reserves are allowances taken to address the inherent risk of loss in the loan portfolio. We include several factors in our analysis. We weight these factors for the level of risk represented and for the potential loss on our portfolio. These factors include:

·

changes in lending policies and procedures, including changes in underwriting standards and collection;

·

changes in national, regional, and local economic and industry conditions that affect the collectability of the portfolio;

·

changes in the volume and severity of past due loans, the volume of nonaccrual loans, and the volume and severity of adversely classified loans;

·

changes in the value of the collateral for collateral-dependent loans; and

·

the effect of credit concentrations; and

·

the rate of defaults on loans modified as troubled debt restructurings within the previous twelve months.

In addition, we include additional general reserves for our loans if the collateral for the loan is a junior lien or is unsecured. We segregate our loans into pools based on risk rating when we perform our analysis in order to increase the accuracy when determining the potential impact these factors have on our portfolio. We weight the risk factors based upon the quality of the loans in the pool. In general, we give risk factors a higher weighting for lower quality loans, which results in greater general reserves related to these loans. We evaluate these factors on a quarterly basis to ensure that we have adequately addressed the risks inherent in our loan portfolio.

We also examine our entire loan portfolio regularly to identify individual loans that we believe have a greater risk of loss than is addressed by the general reserves. These are identified by examining delinquency reports, both current and historic, monitoring collateral value, and performing a periodic review of borrower financial statements. For loans that are collateral-dependent, management first determines the amount of the loan investment at risk, defined as the unpaid principal balance, net of discounts, less the collateral value net of estimated costs associated with selling a foreclosed property. The total amount of the loan investment at risk is reserved. For impaired loans that are not collateral-dependent, management will record an impairment based on the present value of expected future cash flows. At a minimum, we review loans that carry a specific reserve quarterly. However, we will adjust our reserves more frequently if we receive additional information regarding the loan’s status or its underlying collateral.

Finally, for non-collateral-dependent trouble debt restructurings we use a net present value method for the allowance calculation. Reserves for these loans are determined by calculating the net present value of payment streams we expect to receive from a

9


 

restructured loan at its modified terms as compared to what would have been received from the loan according to its original terms. We then discount these expected cash flows at the original interest rate on the loan. Management records these reserves at the time of the restructuring. We report the change in the present value of cash flows attributable to the passage of time as interest income.

The process of providing an adequate allowance for loan losses involves discretion on the part of management and we strive to maintain the allowance at a level that compensates for losses that may arise from unknown conditions. As a result, losses may differ from current estimates made by management.

The following chart details our allowance for loan losses:





 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 



 

Allowance for Loan Losses

 



 

as of and for the

 



 

Six months ended

 

Year ended

 



 

June 30,

 

December 31,

 



 

2019

 

2018

 

2018

 

Balances:

 

($ in thousands)

 

Average total loans outstanding during period

 

$

145,835 

 

 

$

147,196 

 

 

$

145,617 

 

Total loans outstanding at end of the period

 

$

143,211 

 

 

$

146,781 

 

 

$

147,335 

 

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

Balance at the beginning of period

 

$

2,480 

 

 

$

2,097 

 

 

$

2,097 

 

Provision (credit) charged to expense

 

 

(848)

 

 

 

138 

 

 

 

666 

 

Charge-offs

 

 

 

 

 

 

 

 

 

 

 

 

Wholly-Owned First

 

 

(929)

 

 

 

(40)

 

 

 

(283)

 

Wholly-Owned Junior

 

 

 —

 

 

 

 —

 

 

 

 —

 

Participation First

 

 

 —

 

 

 

 —

 

 

 

 —

 

Participation Junior

 

 

 —

 

 

 

 —

 

 

 

 —

 

Total

 

 

(929)

 

 

 

(40)

 

 

 

(283)

 

Recoveries

 

 

 

 

 

 

 

 

 

 

 

 

Wholly-Owned First

 

 

897 

 

 

 

 —

 

 

 

 —

 

Wholly-Owned Junior

 

 

 —

 

 

 

 —

 

 

 

 —

 

Participation First

 

 

 —

 

 

 

 —

 

 

 

 —

 

Participation Junior

 

 

 —

 

 

 

 —

 

 

 

 —

 

Total

 

 

897 

 

 

 

 —

 

 

 

 —

 

Net loan charge-offs

 

 

(32)

 

 

 

(40)

 

 

 

(283)

 

Accretion of allowance related to restructured loans

 

 

 —

 

 

 

 —

 

 

 

 —

 

Balance

 

$

1,600 

 

 

$

2,195 

 

 

$

2,480 

 



 

 

 

 

 

 

 

 

 

 

 

 

Ratios:

 

 

 

 

 

 

 

 

 

 

 

 

Net loan charge-offs to average total loans

 

 

0.02 

%

 

 

0.03 

%

 

 

0.19 

%

Provision for loan losses to average total loans

 

 

(0.58)

%

 

 

0.09 

%

 

 

0.46 

%

Allowance for loan losses to total loans at the end of the period

 

 

1.12 

%

 

 

1.50 

%

 

 

1.68 

%

Allowance for loan losses to non-performing loans

 

 

19.17 

%

 

 

23.81 

%

 

 

18.23 

%

Net loan charge-offs to allowance for loan losses at the end of the period

 

 

2.00 

%

 

 

1.82 

%

 

 

11.41 

%

Net loan charge-offs to provision for loan losses

 

 

(3.77)

%

 

 

28.99 

%

 

 

42.49 

%



The charge-off amount for the six months ended June 30, 2019 was primarily due to two impaired loans, which we charged down due to management’s belief that we will not receive the total unpaid balance of our investment in the loan. During the quarter,

10


 

management transferred one of these loans to foreclosed assets after foreclosure proceedings were completed. Recoveries were due to the two impaired loans that paid off during the six months ended June 30, 2019.

Investment in Joint Venture 

The investment in the joint venture is described in “Note 5: Investments in Joint Venture” in Part I “Financial Information” of this Report. The purpose of the joint venture is to develop and sell property we acquired as part of a Deed in Lieu of Foreclosure agreement reached with one of our borrowers in 2014.

Foreclosed Assets

Foreclosed assets increased by $479 thousand during the six months ended June 30, 2019 due to the impaired loan management transferred to foreclosed assets during the period. Management used recent appraisal values less estimated selling costs to determine the carrying value of the foreclosed assets.

Other Assets

The majority of our other assets include prepaid assets and servicing assets. At June 30, 2019, our other assets increased by $182 thousand compared to the year ended December 31, 2018. This was due to an increase in prepaid insurance premiums. In addition, because of the implementation of ASU No. 2016-02 we added a right-of-use asset that carries an amortized value of $609 thousand as of June 30, 2019.

NCUA Borrowings

NCUA borrowings decreased by $2.52 million for the quarter ended June 30, 2019. This decrease is the result of regular monthly payments made on the credit facilities.

Notes Payable

Our investor notes payable consist of debt securities sold under publicly registered security offerings as well as notes sold in private placement offerings. Over the last several years, we have expanded our investor note sale program by building relationships with other faith-based organizations whereby we can offer our various investor note products to them and their clients. At the same time, MP Securities and its staff of financial advisors have increased our customer base through marketing efforts made to individual investors. These efforts helped increase our investor notes payable increased by $6.6 million for the six months ended June 30, 2019. The total sum of notes payable on the balance sheet presents our notes payable net of debt issuance costs, which have decreased from $92 thousand at December 31, 2018 to $88 thousand at June 30, 2019.

11


 

Other liabilities

Our other liabilities include accounts payable to third parties and salaries, bonuses, and commissions’ payable to our employees. At June 30, 2019, our other liabilities increased by $1.9 million as compared to the year ended December 31, 2018 on behalf of borrowers for future lending transactions. Due to the implementation of ASU No. 2016-02, we added a lease liability of $680 thousand at January 1, 2019, which has amortized to $613 thousand at June 30, 2019.

Members’ Equity

For the quarter ended June 30, 2019 total members’ equity increased by $1.2 million due to net income of $1.5 million and dividend expense of $293 thousand. We did not repurchase or sell any membership equity units during the quarter ended June 30, 2019.

12


 

Liquidity and Capital Resources

June 30, 2019 vs. June 30, 2018

Maintenance of adequate liquidity requires that sufficient resources are always available to meet our cash flow requirements. We require cash to originate and acquire new mortgage loans, repay indebtedness, make interest payments to our note investors, and pay expenses related to our general business operations. Our primary sources of liquidity are:

·

cash;

·

net income from operations;

·

investments in interest-bearing time deposits in other financial institutions;

·

maturing loans;

·

payments of principal and interest on loans;

·

loan sales; and

·

sales of investor notes.

Our management team regularly prepares liquidity forecasts that we rely upon to ensure that we have adequate liquidity to conduct our business. While we believe that these expected cash inflows and outflows are reasonable, we can give no assurances that our forecasts or assumptions will prove to be accurate. While our liquidity sources that include cash, reserves and net cash from operations are generally available on an immediate basis, our ability to sell mortgage loan assets and raise additional debt or equity capital is less certain and less immediate.

We are also susceptible to withdrawal requests made by investors, ministries, and churches that have made large investments in our notes that can adversely affect our liquidity. We believe that our available cash, cash flow from operations, net interest income, and other fee income will be sufficient to meet our cash needs. Should our liquidity needs exceed our available sources of liquidity, we believe we could sell a portion of our mortgage loan investments at par to raise additional cash; however, we also must maintain adequate collateral consisting of loans receivable and cash to secure our NCUA credit facilities.

Our Board of Managers approves our liquidity policy. The policy sets a minimum liquidity ratio and contains contingency protocol if our liquidity falls below the minimum. Our liquidity ratio was 23% at June 30, 2019, which is above the minimum set by our policy. This was an increase from 15% at June 30, 2018 primarily due to investments made by institutional investors in our investor notes during the six months ended June 30, 2019. 

13


 

We review our liquidity position on a regular basis based upon our current position and expected trends of loan closings and sales of investor notes. Management believes that we maintain adequate sources of liquidity to meet our liquidity needs. Some of the material liquidity events that would adversely affect our business are:

·

if we are unable to continue our offering of investor notes in public and private offerings for any reason;

·

we incur sudden withdrawals by multiple investors in our investor notes;

·

a substantial portion of our investor notes that mature during the next twelve months are not renewed; or

·

we are unable to obtain capital from sales of our mortgage loan assets or other sources.

Debt Securities

The sale of our debt securities is a significant component in financing our mortgage loan investments. We continue to sell debt securities filed under a Registration Statement with the SEC to register $90 million of our Class 1A Notes. The SEC declared the Registration Statement effective on February 27, 2018 and it expires on December 31, 2020. We have also entered into a Loan and Standby Agent Agreement pursuant to a Rule 506 offering to sell $40.0 million of Series 1 Subordinated Capital Notes and we are offering $80 million in our Secured Notes under a private placement offering. Through sales of the Class 1A Notes and privately placed investor notes, we expect to fund new loans, which we can either hold for interest income or sell to participants to generate servicing income and gains on loan sales. We also use the cash we receive from investor note sales to fund general operating activities.

Historically, we have been successful in generating reinvestments by our debt security holders when the notes they hold mature. Our note renewal rate has been stable over the last several years. MP Securities has also hired additional financial advisors that have enabled us to increase our client base, which has in turn positioned us to increase notes sales.

The table below shows the renewal rates of our maturing notes over the last three years.



 



 

2018

62%

2017

64%

2016

56%



14


 

The renewal rate for the quarter ended June 30, 2019 as compared to June 30, 2018 is as follows:



 

Three-month period ended June 30, 2019

70%

Three-month period ended June 30, 2018

53%

NCUA Credit Facilities

We have funded a significant portion of our balance sheet through our NCUA credit facilities. Because these facilities have a long-term fixed rate until the facilities mature in 2026, they provide a stable cost of funds.

The table below is a summary of the Company’s NCUA credit facilities:





 

 

 

 

 



Maturity Date

Amount Outstanding

Amount of Loan Collateral Pledged

Interest Rate

Interest Calculation

MU Credit Facility

11/1/2026

$57.53

$73.60

Fixed at 2.525%

Accrued interest is due and payable monthly in arrears on the first day of each month

WesCorp Credit Facility Extension

11/1/2026

$16.46

$20.63

Fixed at 2.525%

Accrued interest is due and payable monthly in arrears on the first day of each month

We cannot borrow additional funds on these facilities; therefore, we will need to replace any principal paid on the facilities through another source. If we cannot find an alternative source of funding, we will have to shrink our balance sheet, which may reduce our net interest income. As of the date of this Report, our only source of funds to pay down our NCUA credit facilities are our earnings and the debt securities we sell.

The following table shows the maturity schedule on our NCUA credit facilities for the next five years and thereafter as of June 30, 2019:





 

 

 



 

 

 

2020

 

$

5,112 

2021

 

 

5,273 

2022

 

 

5,408 

2023

 

 

5,546 

2024

 

 

5,684 

Thereafter

 

 

46,971 



 

$

73,994 

Debt Covenants

Under our NCUA credit facility agreements and our investor note documents, we are obligated to comply with certain affirmative and negative covenants. Failure to comply with our covenants could require all interest and principal to become due. As of June 30,

15


 

2019, we are in compliance with our covenants on our notes payable and NCUA borrowings.

·

For additional information regarding our notes payable, refer to “Note 11. Notes Payable”, to Part I “Financial Information” of this Report beginning at page F-1.

·

For additional information on our credit facilities, refer to “Note 10. Credit Facilities”, to Part I “Financial Information” of this Report beginning at page F-1.

16


 

Results of Operations: Three months ended June 30, 2019

Net Interest Income and Net Interest Margin

Historically, our earnings have primarily depended upon our net interest income.

·

Net interest income is the difference between the interest income we receive from our loans and cash on deposit (“interest-earning assets”) and the interest paid on our debt securities and credit facility borrowings.

·

Net interest margin is net interest income expressed as a percentage of average total interest-earning assets.

The following table provides information, for average outstanding balances for each major category of interest earnings assets and interest bearing liabilities, the interest income or interest expense and the average yield or rate for the periods indicated:







 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

Average Balances and Rates/Yields



 

For the Three Months Ended June 30,



 

(Dollars in Thousands)



 

2019

 

2018



 

Average
Balance

 

Interest
Income/
Expense

 

Average
Yield/
Rate

 

Average
Balance

 

Interest
Income/
Expense

 

Average
Yield/
Rate

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-earning accounts with other financial institutions

 

$

21,898 

 

$

104 

 

 

1.91 

%

 

$

12,996 

 

$

16 

 

 

0.49 

%

Interest-earning loans [1]

 

 

137,880 

 

 

2,367 

 

 

6.90 

%

 

 

137,289 

 

 

2,308 

 

 

6.74 

%

Total interest-earning assets

 

 

159,778 

 

 

2,471 

 

 

6.22 

%

 

 

150,285 

 

 

2,324 

 

 

6.20 

%

Non-interest-earning assets

 

 

7,339 

 

 

 —

 

 

 —

%

 

 

8,173 

 

 

 —

 

 

 —

%

Total Assets

 

 

167,117 

 

 

2,471 

 

 

5.95 

%

 

 

158,458 

 

 

2,324 

 

 

5.88 

%



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Notes payable gross of debt issuance costs

 

 

79,467 

 

 

828 

 

 

4.19 

%

 

 

68,307 

 

 

682 

 

 

4.00 

%

NCUA borrowings

 

 

74,768 

 

 

471 

 

 

2.53 

%

 

 

79,839 

 

 

508 

 

 

2.53 

%

Total interest-bearing liabilities

 

 

154,235 

 

 

1,299 

 

 

3.39 

%

 

 

148,146 

 

 

1,190 

 

 

3.22 

%

Debt issuance cost

 

 

 

 

 

19 

 

 

 

 

 

 

 

 

 

19 

 

 

 

 

Total interest-bearing liabilities net of debt issuance cost

 

$

154,235 

 

 

1,318 

 

 

3.44 

%

 

$

148,146 

 

 

1,209 

 

 

3.27 

%



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

 

 

 

$

1,153 

 

 

 

 

 

 

 

 

$

1,115 

 

 

 

 

Net interest margin

 

 

 

 

 

 

 

 

2.90 

%

 

 

 

 

 

 

 

 

2.98 

%



[1] Loans are net of deferred fees and before the allowance for loan losses. Non accrual loans are considered non-interest earning assets for this analysis.



17


 



 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

Rate/Volume Analysis of Net Interest Income



 

 

 



 

Three Months Ended June 30, 2019 vs. 2018



 

Increase (Decrease) Due to Change in



 

Volume

 

Rate

 

Total



 

(Dollars in Thousands)

Increase (Decrease) in Interest Income:

 

 

 

 

 

 

 

 

 

Interest-earning accounts with other financial institutions

 

$

18 

 

$

70 

 

$

88 

Interest-earning loans

 

 

 

 

55 

 

 

59 

Total interest-earning assets

 

 

22 

 

 

125 

 

 

147 

Increase (Decrease) in Interest Expense:

 

 

 

 

 

 

 

 

 

Notes payable gross of debt issuance costs

 

 

108 

 

 

38 

 

 

146 

NCUA borrowings

 

 

(37)

 

 

 —

 

 

(37)

Debt issuance cost

 

 

 —

 

 

 —

 

 

 —

Total interest-bearing liabilities

 

 

71 

 

 

38 

 

 

109 

Change in net interest income

 

$

(49)

 

$

87 

 

$

38 

Net interest income increased 3%, or $38 thousand, to $1.2 million for the quarter ended June 30, 2019. Net interest margin decreased eight basis points to 2.90% for the three months ended June 30, 2019.

Interest income on total interest-earning assets increased by $147 thousand for the three-month period ended June 30, 2019 compared to June 30, 2018. A rate variance on interest-earning accounts with other financial institutions accounted for $88 thousand of this increase. This was due to an increase in average yield on these accounts of 142 basis points. The increase was due to two factors. First, overall market interest rates have increased over the last twelve months. Second, we have allocated a higher percent of our funds to higher interest-earning accounts. In addition, a rate variance on interest-earning loans accounted for $55 thousand of the increase on interest-earning assets due to a higher portfolio rate. The weighted average rate on the loan portfolio increased from 6.32% to 6.59% from June 30, 2018 to June 30, 2019.

Total interest expense increased by $109 thousand for the three months ended June 30, 2019 compared to June 30, 2018. Interest expense on investor notes payable increased by $146 thousand while interest expense on NCUA borrowings decreased by $37 thousand. Interest expense on notes payable increased due to both a volume and rate variance. The average balance of our investor notes payable increased by $11.2 million due to the increase in notes payable previously described. The increase in interest expense on investor notes payable due to rate variance was primarily due to the increase in the average underlying base index rates on our investor notes over the previous twelve months. The decrease in interest expense on NCUA borrowings is related to a decrease in the average balance of the borrowings of $5.1 million from June 30, 2018 to June 30, 2019. This decrease was due to contractual monthly principal payments made on the NCUA credit facilities.

18


 

Provision and non-interest income and expense







 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 



 

Three months ended

 

Comparison



 

June 30,

 

 

 

 

 

 



 

(dollars in thousands)

 

 

 

 

 

 



 

2019

 

2018

 

$ Difference

 

% Difference

Net interest income

 

$

1,153 

 

$

1,115 

 

$

38 

 

 

3%

Provision (credit) charged to expense

 

 

(697)

 

 

75 

 

 

(772)

 

 

(1029%)

Net interest income after provision (credit) for loan losses

 

 

1,850 

 

 

1,040 

 

 

810 

 

 

78%

Total non-interest income

 

 

703 

 

 

173 

 

 

530 

 

 

306%

Total non-interest expenses

 

 

1,391 

 

 

1,068 

 

 

323 

 

 

30%

Income before provision for income taxes

 

 

1,162 

 

 

145 

 

 

1,017 

 

 

701%

Provision for income taxes and state LLC fees

 

 

 

 

 

 

 —

 

 

—%

Net income

 

$

1,157 

 

$

140 

 

$

1,017 

 

 

726%

Provision

Net interest income after provision for loan losses increased by $810 thousand for the quarter ended June 30, 2019 over the quarter ended June 30, 2018. This increase was due to a credit in provision expense related to loan loss recoveries on loan payoffs.

Non-interest income

The increase in non-interest income shown above was the result of an increase in revenue from broker-dealer commissions and fees of $571 thousand in the second quarter of 2019 as compared to the second quarter of 2018. This was the result of an increase in institutional business during the quarter ended June 30, 2019 compared to the quarter ended June 30, 2018.  Conversely, other lending income decreased by $51 thousand for the three months ended June 30, 2019 as compared to the three months ended June 30, 2018. This was the result of the payoff of several participated loans during the quarter, which led to a decrease in servicing fee income.

Non-interest expenses

The increase in non-interest expenses of $323 thousand was due to primarily to higher commission, bonus, and charitable giving expense associated with the higher revenues described. Additionally, office operations expenses increased as we outsourced some credit management functions to third parties.

19


 



Results of Operations: Six months ended June 30, 2019 vs. June 30, 2018

Net Interest Income and Net Interest Margin

Historically, our earnings have primarily depended upon our net interest income.

·

Net interest income is the difference between the interest income we receive from our loans and cash on deposit (“interest-earning assets”) and the interest paid on our debt securities and credit facility borrowings.

·

Net interest margin is net interest income expressed as a percentage of average total interest-earning assets.

The following table provides information, for average outstanding balances for each major category of interest earnings assets and interest bearing liabilities, the interest income or interest expense and the average yield or rate for the periods indicated:









 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

Average Balances and Rates/Yields



 

For the Six Months Ended June 30,



 

(Dollars in Thousands)



 

2019

 

2018



 

Average
Balance

 

Interest
Income/
Expense

 

Average
Yield/
Rate

 

Average
Balance

 

Interest
Income/
Expense

 

Average
Yield/
Rate

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-earning accounts with other financial institutions

 

$

18,109 

 

$

162 

 

 

1.81 

%

 

$

12,476 

 

$

29 

 

 

0.47 

%

Interest-earning loans [1]

 

 

138,130 

 

 

4,768 

 

 

6.98 

%

 

 

138,758 

 

 

4,636 

 

 

6.74 

%

Total interest-earning assets

 

 

156,239 

 

 

4,930 

 

 

6.38 

%

 

 

151,234 

 

 

4,665 

 

 

6.22 

%

Non-interest-earning assets

 

 

7,518 

 

 

 —

 

 

 —

%

 

 

8,184 

 

 

 —

 

 

 —

%

Total Assets

 

 

163,757 

 

 

4,930 

 

 

6.09 

%

 

 

159,418 

 

 

4,665 

 

 

5.90 

%



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Notes payable gross of debt issuance costs

 

 

76,458 

 

 

1,573 

 

 

4.16 

%

 

 

68,667 

 

 

1,351 

 

 

3.97 

%

NCUA borrowings

 

 

75,410 

 

 

944 

 

 

2.53 

%

 

 

80,452 

 

 

1,007 

 

 

2.52 

%

Total interest-bearing liabilities

 

$

151,868 

 

 

2,517 

 

 

3.35 

%

 

$

149,119 

 

 

2,358 

 

 

3.19 

%

Debt issuance cost

 

 

 

 

 

40 

 

 

 

 

 

 

 

 

 

37 

 

 

 

 

Total interest-bearing liabilities net of debt issuance cost

 

$

151,868 

 

 

2,557 

 

 

3.40 

%

 

$

149,119 

 

 

2,395 

 

 

3.24 

%



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

 

 

 

$

2,373 

 

 

 

 

 

 

 

 

$

2,270 

 

 

 

 

Net interest margin

 

 

 

 

 

 

 

 

3.07 

%

 

 

 

 

 

 

 

 

3.03 

%



[1] Loans are net of deferred fees and before the allowance for loan losses. Non-accrual loans are considered non-interest earning assets for this analysis.









20


 



 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

Rate/Volume Analysis of Net Interest Income



 

 

 



 

Six Months Ended June 30, 2019 vs. 2018



 

Increase (Decrease) Due to Change in



 

Volume

 

Rate

 

Total



 

(Dollars in Thousands)

Increase (Decrease) in Interest Income:

 

 

 

 

 

 

 

 

 

Interest-earning accounts with other financial institutions

 

$

18 

 

$

115 

 

$

133 

Interest-earning loans

 

 

(32)

 

 

164 

 

 

132 



 

 

(14)

 

 

279 

 

 

265 

Increase (Decrease) in Interest Expense:

 

 

 

 

 

 

 

 

 

Notes payable gross of debt issuance costs

 

 

183 

 

 

39 

 

 

222 

NCUA borrowings

 

 

(67)

 

 

 

 

(63)

Debt issuance cost

 

 

 —

 

 

 

 

Total interest-bearing liabilities

 

 

116 

 

 

46 

 

 

162 

Change in net interest income

 

$

(130)

 

$

233 

 

$

103 



Net interest income increased 5%, or $103 thousand, to $2.4 million for the six months ended June 30, 2019. Net interest margin increased four basis points to 3.07% for the six months ended June 30, 2019.

Interest income on total interest-earning assets increased by $265 thousand for the six months ended June 30, 2019 compared to the six months ended June 30, 2018. A rate variance on interest-earning accounts with other financial institutions accounted for $115 thousand of this increase. This was due to an increase in average yield on these accounts of 142 basis points. This increase arises from the same factors discussed above in the quarterly results. In addition, the weighted average loans receivable portfolio rate increase from June 30, 2019 to June 30, 2018 caused an increase of $164 thousand in interest income on interest-earning loans. This was offset by a decrease of $32 thousand in loan interest due to a $628 thousand reduction in the average balance of interest-earning loans.

Total interest expense increased by $162 thousand for the six months ended June 30, 2019 compared to six months ended June 30, 2018. Interest expense on investor notes payable increased by $222 thousand while interest expense on NCUA borrowings decreased by $63 thousand. Interest expense on notes payable increased due to both a volume and rate variance. The average balance on notes payable increased by $7.8 million due to the increase in notes payable previously described. The increase in interest expense on investor notes payable due to rate variance was primarily due to the increase in the average underlying base index rates on our investor notes over the previous twelve months. The decrease in interest expense on NCUA borrowings is because the average balance of the borrowings decreased by $5.0 million from June 30, 2018 to June 30, 2019 as we make contractual payments on the borrowings.

21


 



Provision and non-interest income and expense









 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 



 

Six months ended

 

Comparison



 

June 30,

 

 

 

 

 

 



 

(dollars in thousands)

 

 

 

 

 

 



 

2019

 

2018

 

$ Difference

 

% Difference

Net interest income

 

$

2,373 

 

$

2,270 

 

$

103 

 

 

5%

Provision for loan losses

 

 

(848)

 

 

138 

 

 

(986)

 

 

(714%)

Net interest income after provision for loan losses

 

 

3,221 

 

 

2,132 

 

 

1,089 

 

 

51%

Total non-interest income

 

 

880 

 

 

398 

 

 

482 

 

 

121%

Total non-interest expenses

 

 

2,574 

 

 

2,320 

 

 

254 

 

 

11%

Income before provision for income taxes

 

 

1,527 

 

 

210 

 

 

1,317 

 

 

627%

Provision for income taxes and state LLC fees

 

 

 

 

11 

 

 

(2)

 

 

(18%)

Net income

 

$

1,518 

 

$

199 

 

$

1,319 

 

 

663%



Provision

Net interest income after provision for loan losses increased by $1.1 million for the six months ended June 30, 2019 over the six months ended June 30, 2018. This increase was due to a credit in provision expense related to loan loss recoveries on loan payoffs.

Non-interest income

The increase in non-interest income shown above was due to the same factors discussed in our quarterly results. For the six months ended June 30, 2019 compared to six months ended June 30, 2018 broker-dealer commissions and fees increased by $553 thousand while other lending income decreased by $71 thousand. 

Non-interest expenses

The increase in non-interest expenses of $254 thousand was primarily due to the factors described in the quarterly analysis above.

22


 

Item 3: Quantitative and Qualitative Disclosures about Market Risk



We are a smaller reporting company as defined by Rule 12b-2 of the Securities Act of 1934 and are not required to provide the information under this item.

23


 



Item 4: Controls and Procedures

Evaluation of Disclosure Controls and Procedures

Our management, including our Chief Financial Officer, supervised and participated in an evaluation of our disclosure controls and procedures as of June 30, 2019.  After evaluating the effectiveness of our disclosure controls and procedures (as defined in Exchange Act Rules 13a - 15(e) and 15d - 15(e)) as of the end of the period covered by this quarterly report, our Chief Financial Officer has concluded that as of the evaluation date, our disclosure controls and procedures were adequate and effective to ensure that material information relating to the Company would be made known to them by others within the Company, particularly during the period in which this quarterly report was being prepared.

Disclosure controls and procedures are designed to ensure that information required to be disclosed by us in the reports filed or submitted under the Exchange Act is recorded, processed, summarized and reported, within the time periods specified in the Securities and Exchange Commission's rules and forms. Disclosure controls and procedures include, without limitation, controls and procedures designed to ensure that information we are required to disclose in the reports filed under the Exchange Act is accumulated and communicated to our management, including the President and Principal Accounting Officer, as appropriate to allow timely decisions regarding required disclosure.

Changes in Internal Controls

The Company made no changes in internal controls during the six months ended June 30, 2019.  

24


 

PART II - OTHER INFORMATION

Item 1: Legal Proceedings

Given the nature of our investments made in mortgage loans, we may from time to time have an interest in, or be involved in, litigation arising out of our loan portfolio. We consider litigation related to our loan portfolio to be routine to the conduct of our business. As of June 30, 2019 and subject to the matter described below, we are not involved in any litigation matters that could have a material adverse effect on our financial position, results of operations, or cash flows.

As of June 30, 2019, the Company is a defendant in a wrongful termination of employment lawsuit. The Company is contesting the claim and at June 30, 2019, the Company’s liabilities include an accrual of $16 thousand for litigation-related expenses incurred in connection with this claim. Although the Company believes that it will prevail on the merits, the litigation could have a lengthy process, and management cannot predict the ultimate outcome.

Item 1A. Risk Factors

As of the date of this filing, there have been no material changes from the risk factors disclosed in our Annual Report on Form 10-K filed for the year ended December 31, 2018.

25


 

Item 2: Unregistered Sales of Equity Securities and Use of Proceeds:

None

26


 

Item 3: Defaults upon Senior Securities: 

None

27


 

Item 4: Mine Safety Disclosure: 

None

28


 

Item 5: Other Information: 

None

29


 



Item 6. Exhibits 









 

Exhibit No.

Description of Exhibit

31.1

Certification of Chief Executive Officer pursuant to Rule 13a-14(a) or Rule 15(d)-14(a) (**)

31.2

Certification of Principal Accounting Officer pursuant to Rule 13a-14(a) or Rule 15(d)-14(a) (**)

32.1

Certification of President and Chief Executive Officer pursuant to 18 U.S.C. §1350 as adopted pursuant to section 906 of the Sarbanes-Oxley Act of 2002 (**)

32.2

Certification of Principal Accounting Officer pursuant to 18 U.S.C. §1350 as adopted pursuant to section 906 of the Sarbanes-Oxley Act of 2002 (**)

101*

The following information from Ministry Partners Investment Company, LLC’s Quarterly Report on Form 10-Q for the quarter ended June 30, 2019, formatted in XBRL (eXtensible Business Reporting Language): (i) Consolidated Statements of Income for the six-month periods ended June 30, 2019 and 2018; (ii) Consolidated Balance Sheets as of June 30, 2019 and December 31, 2018; (iii) Consolidated Statements of Cash Flows for the six months ended June 30, 2019 and 2018; and (iv) Notes to Consolidated Financial Statements.

*     Pursuant to Rule 406T of Regulation S-T, these interactive data files are deemed not filed or part of a registration statement or prospectus for purposes of Sections 11 or 12 of the Securities Act of 1933 or Section 18 of the Securities Exchange Act of 1934 and otherwise are not subject to liability under those sections.

**     Filed herewith

30


 





SIGNATURE

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

Dated: August 9, 2019





 

 



 

MINISTRY PARTNERS INVESTMENT



 

COMPANY, LLC

 

 

 

(Registrant)

 

By: /s/ Joseph W. Turner, Jr.



 

Joseph W. Turner, Jr.,



 

Chief Executive Officer

 



31