CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
CONSOLIDATED STATEMENTS OF INCOME
December 31,
ASSETS 2019 2018
Cash and cash equivalents $ 194,312,072 208,992,686
Investments:
Equity securities 4,888,279 –
Available-for-sale 520,886,284 270,697,837
Held-to-maturity 112,415 136,700
Other 68,087,998 47,918,338
Federal Home Loan Bank (FHLB) stock 5,535,200 8,434,400
Loans held-for-sale 43,443,331 2,878,742
Loans receivable, net of allowance
for loan losses 3,172,522,789 2,507,718,067
Accrued interest receivable 11,718,658 7,891,008
Premises and equipment, net 171,700,515 122,914,669
National Credit Union Share Insurance
Fund deposit 36,653,257 26,319,546
Assets acquired in liquidation 2,649,914 2,707,935
Goodwill 93,358,487 8,064,747
Other assets 96,140,799 71,447,821
Total Assets $ 4,422,009,998 $ 3,286,122,496
LIABILITIES AND MEMBERS’ EQUITY
Liabilities
Share and savings accounts 3,917,442,551 2,788,477,037
Borrowed funds 50,274,328 133,702,886
Accrued expenses and other liabilities 57,378,040 35,679,641
Total Liabilities $4,025,094,919 2,957,859,564
Commitments and contingent liabilities
Members’ Equity
Regular reserve 10,923,475 10,923,475
Undivided earnings 393,368,992 330,987,739
Accumulated other comprehensive
(17,054,802) (23,325,696)
loss
Equity acquired in acquisitions 9,670,664 9,670,664
Non-Controlling interests 6,750 6,750
Total Members’ Equity 396,915,079 328,262,932
Total Liabilities and
Members’ Equity $ 4,422,009,998 3,286,122,496
December 31,
INTEREST INCOME 2019 2018
Interest on loans receivable $
121,116,878
101,234,464
Interest on investments 15,219,730 11,465,211
Interest income
136,336,608
112,699,675
INTEREST EXPENSE
Dividends on share and
savings accounts 24,292,059 15,322,252
Interest on borrowed funds 3,668,020 3,707,922
Interest expense 27,960,079 19,030,174
NET INTEREST INCOME 108,376,529 93,669,501
PROVISION FOR LOAN LOSSES 8,500,000 17,546,353
NET INTEREST INCOME AFTER
PROVISION FOR LOAN LOSSES
99,876,529 76,123,148
NON-INTEREST INCOME
Service charges 39,646,966 36,014,193
Card income 27,794,567 24,513,043
Other non-interest income 9,801,576 9,893,081
Gains on sale of mortgage loans, net 4,064,407 3,183,835
Income from sale of Visa stock 3,277,000 –
Equity securities prots, net 587,401 –
Gain on liquidation of CU24 CUSO 388,605 –
Gain on disposition of premises and
equipment, net 357,717 –
Other components of net periodic
pension cost 223,070 1,327,459
Gain on disposition of assets acquired
in liquidation, net 12,461 46,967
Non-interest income 86,153,770 74,978,578
186,030,299
151,101,726
NON-INTEREST EXPENSE
Compensation and employee benets 71,453,465 65,190,500
Operations 17,180,409 14,755,474
Occupancy 9,807,379 8,457,939
Professional and outside services 9,317,018 7,438,308
Education and promotion 8,546,338 7,709,732
Loan servicing 6,970,915 6,955,673
Other gains and losses, net 231,827 –
Loss on sale of investments, net – 57,288
Loss on disposition of premises and
equipment, net – 65,338
Non-Interest expense 123,507,351 110,630,252
Consolidated Net Income 62,522,948 40,471,474
Less: Net income attributed to
non-controlling interests (187,366) (95,861)
NET INCOME $ 62,335,582 $ 40,375,613