Credit and Finance Risk Analysis - www.credfinrisk.com

  Credit Union Financial Statement Analysis & Ratio Analysis Bookmark and Share CredFinRisk.com


Please also see Credit Union Operations and Credit Union Regulation


  National Credit Union Administration Regulations (May 2008)



Member Business Loans

Member Business Loans (granted and serviced by a credit union) are covered under Part 723 of National Credit Union Administration, Rules and Regulations, Revised April 2004 (as Revised November 2001).

As per § 723.1, a member business loan is defined as "any loan, line of credit, or letter of credit (including any unfunded commitments) where the borrower uses the proceeds for the following purposes: (1) Commercial; (2) Corporate; (3) Other business investment property or venture; or (4) Agricultural."

As per § 723.16, "The aggregate limit on a credit union’s net member business loan balances is the lesser of 1.75 times the credit union’s net worth or 12.25% of the credit union’s total assets."

As per § 723.8, Unless a "Regional Director grants a waiver for a higher amount, the aggregate amount of net member business loan balances to any one member or group of associated members must not exceed the greater of: (a) 15% of the credit union’s net worth; or (b) $100,000.

As per § 723.7 (a) (1), all loans must be secured by collateral and "The maximum loan-to-value ratio for all liens must not exceed 80%", however as per § 723.7 (c) (2), a credit union may "make unsecured member business loans" as long as "The aggregate of the unsecured outstanding member business loans to any one member or group of associated members does not exceed the lesser of $100,000 or 2.5% of" net worth.

As per § 701.21(c)(4), for federally-chartered credit unions, the maturity of MBLs is limited to 12 years, except “lines of credit are not subject to a statutory or regulatory maturity limit.”

As per § 723.7 (b), "Principals, other than a not for profit organization as defined by the Internal Revenue Service Code (26 U.S.C. 501) or those where the Regional Director grants a waiver, must provide their personal liability and guarantee."

In most cases, the maximum LTV on any member business loan is 80.0%. However, as per § 723.7 (e), a cfederal credit union "may make vehicle loans under this part without complying with the loan-to-value ratios in this section, provided that the vehicle is a car, van, pick-up truck, or sports utility vehicle and not part of a fleet of vehicles."

As per § 723.10, a credit union may apply to its Regional Director to obtain a waiver of the above requirements, for instance if a loan is 100% collateralized with a deposit and/or securities, then perhaps the personal guarantee may be waived. Similarly, as per § 723.17 there are exceptions to the aggregate loan limit indicated in § 723.16 above


Member Business Loan Credit Analysis (12 C.F.R. 723)

As per § 723.5, the Credit Analyst performing the due diligence, credit application preparation, presentation and recommendation must be "an individual with at least two years direct experience with the type of lending the credit union will be engaging in."

Most credit union underwriting packages include:
  • Loan Application
  • Personal Financial Statement (of business owners as a personal guarantee is usually required)
  • Last two to three years business Federal Income Tax returns for the corporation or partnership
  • Last two to three years financial statements for the corporation or the partnership
  • Interim financial statement for the corporation or the partnership (current / year-to-date)
  • Last two years personal tax returns
  • Personal financial statement (year-to-date as prepared by a CPA)
  • Copies of lease with the landlord (if renting where the business is located)
  • Contract of Sale to purchase the business or real estate
  • Many of these companies are small, privately held entities thus the Borrower also needs to indicate:
  • When established
  • Major products and services
  • Method of operation
  • Explain any significant changes in earnings (both positive and negative)
  • Largest customers
  • Major Suppliers
  • List of affiliated businesses
  • Tax delinquencies
  • Lawsuits or pending litigation
  • Business location
  • Banking relationship summary


  • Assets

  • Cash: end of period cash, demand deposits with banks, share deposit(s) in corporate credit union(s); as cash on hand earns the lowest return so we are just looking to make sure it approximates a percentage of current liabilities.
  •  
  • Certificates of Deposit (less than one year in maturity)
  •  
  • Marketable securities (Available for Sale and Held to Maturity): short-term investment of excess cash timed to be available with maturing liabilities.
  • U.S. government obligations and federal agencies securities, Mortgage-backed securities (agency and private-label), Municipal bonds.
  • Available-for-sale (carried at fair value).
  •  
  • Corporate credit union Membership Capital Shares are sometimes purchased to allow the credit union to access to services of the corporate credit union at preferable prices. The Membership Capital Shares are considered restricted, as they may only be resold to the corporate credit union at cost.
  •  
  • Money market account investments are usually required by Visa USA, Inc., who provides credit card service to a credit union’s members. The account is held as collateral and the required balance is based on the outstanding credit card balances.
  •  
  • Member Loans / Loan Receivables (net of Allowance for Loan Loss)
  • The assets in this category will reflect what the company really is focused on: loans to consumers such as mortgages or home equity loans, credit cards, automobile financing (new and used), etc.; or if the focus is more on commercial customers then it may have commercial mortgages, equipment financing or leasing, term loans, lines of credit, etc.


  • The Allowance for Loan Losses is usually derived in accordance with SFAS No. 5, “Accounting for Contingencies,” and SFAS No. 114, “Accounting by Creditors for Impairment of a Loan.” Both statements require a credit union to evaluate the collectibility of interest and principal loan payments. SFAS No. 5 requires the accrual of a loss when it is probable that a loan has been impaired and the amount of the loss can be reasonably estimated. SFAS No. 114 requires that impaired loans be measured based upon the present value of expected future cash flows discounted at the loan’s effective interest rate or, as an alternative, at the loan’s observable market price of fair value of the collateral. A loan is defined under SFAS No. 114 as impaired when, based on current information and events, it is probable that a creditor will be unable to collect all amounts due according to the contractual terms of the loan agreement.

  • Owned, on-blance sheet receivables are loans owned by the credit union and they assume the full credit risk for the performance of the receivable.
  • Managed is the performance of both on-balance sheet loans and off-balance sheet loans owned by other credit union participants as a single portfolio.
  •  
    Fixed Assets (Building / Branch network; includes owned branches and leasehold improvements, furniture and fixtures), less accumulated depreciation and amortization. Buildings, furniture and equipment and data processing are depreciated using the straight-line method over the estimated useful lives of the assets. The cost of leasehold improvements is amortized using the straight-line method over the terms of the related leases.
     
  • Accrued interest receivable
  •  
  • National Credit Union Share Insurance Fund (NCUSIF) deposit is in accordance with National Credit Union Administration (NCUA) regulations, which require the maintenance of a deposit by each federally insured credit union in an amount equal to 1.0% of its insured members shares.
  •  
  • Other Assets and Prepaid
  •  
  • Goodwill

  • Liabilities

    Current Liabilities
  • Members Shares Deposits (individual and corporate member savings and checking accounts referred to as Regular shares, Share draft accounts, Money market accounts, Individual retirement accounts, Certificates)


  • Member deposits, or shares, in federally-chartered credit unions or federally insured state-chartered credit unions, are insured up to USD $100,000, by the National Credit Union Share Insurance Fund (NCUSIF), which is managed by the National Credit Union Administration / NCUA under 12 C.F.R. Part 745 (similar to the deposit insurance protection offered by the Federal Deposit Insurance Corporation / FDIC). The credit union is required to pay into the NCUSIF a deposit, and an insurance assessment, based on the total amount of insured shares and deposits in the credit union.

  • Other Deposits
  • Short-term borrowings
  • Accounts Payable
  • Accrued expenses and other liabilities
  • Loans from affiliates
  •  
    Long-term Liabilities
  • A credit union may have a credit agreement with a Federal Home Loan Bank under from which it may borrow funds, which will be collateralized by specific credit union assets.
  • Medium-term notes
  • Long-term debt
  • Affiliate debt


  • Member Shares

    Credit unions are owned by its membership and it does not report "Equity" as other financial institutions. Share ownership entitles the members to vote in the annual elections of the Board of Directors and on other corporate matters. Irrespective of the amount of shares owned, no member has more than one vote. Members’ shares are subordinated to all other liabilities of a credit union upon liquidation.

  • Preferred shares
  • Retained Earnings
  • Common share
  • Retained Earnings


  • Income Statement

    Interest Income
  • Interest on loans to Members
  • Interest on Deposits / Other Deposits
  •  
    Interest Expense
  • Interest on Members's shares deposits
  • Interest on Other Deposits
  • Interest on Short-term borrowings / Bank loans<
  • /dd>
     
    Net Interest Income
     
    Provision for loan losses
     
    Other Income
  • Fees and service charges
  • Gain (Loss) on sale of investments available for sale
  • Gain (Loss) on sale of Fixed Assets (property and equipment)
  •  
    Operating Expenses
  • Compensation and Employee Expenses
  • Occupancy (lease expense, maintenence)
  • Real estate taxes
  • Depreciation Expense
  •  
    Extraordinary / Non-recurring Items
  • Material events and transactions that are unusual and infrequent.
  • Profit (gains) or loss on sale of fixed assets.
  •  
    Net Income


    As not-for-profit organizations, credit unions are required to channel any profit to its members in the form of Competitive dividend rates paid on savings and investment accounts, lower fees, competitive interest rates on loans, and expanded, low-cost products and services. Credit unions are exempt from state and federal corporate income tax, however are required to pay other state and local sales and real estate taxes.



    Credit unions primarily borrow money in the retail market from its membership deposits and lends to, finances or leases assets or asset purchases to/by customers (creating receivables) and/or purchasing loan/financial receivables originated by others (participations). These receivables are usually held on balance sheet with the company earning the interest spread between what the receivables pay and what the company pays on borrowed funds. The credit union can hold the receivables at the CUSO subsidiary-level, receiving a one-time payment at par or discounted from the face value of the receivables (with some recourse provision) and continue servicing the portfolio for the parent or other participant(s) earning a management and/or servicing fee.
  • The credit union's source of funding may also come from the wholesale market
  • cash flow from operations
  • Issuance of additional regulatory shares
  • In a changing interest rate environment, is the credit union asset sensitive or liability sensitive? For instance, if interest rate rates are declining, and the credit is liability sensitive, that means that borrowed funds mature or reprice at a faster rate than finance receivables, thus it can maintain a positive interest spread.
  • Are the receivables concentrated in any single industries or geographic location? Credit union's are required to lend to its local membership, which results in a concentration of credit exposure to a single, local market.
  •  
    Are the assets, as collateral to the receivables (if secured):
  • Does the credit union utilize credit scoring methodology or is creditworthiness decided on a case-by-case basis by credit personnel and management?
  • Does the company service and collect its own receivables or is there a third party?
  • Liquidity refers to a CU's ability to convert an asset into cash. The faster the conversion the more liquid the asset. Illiquidity is a risk in that a CU might not be able to convert the asset to cash when most needed. Moreover, having to wait for the sale of an asset can pose an additional risk if the price of the asset decreases while waiting to liquidate. CUs are required to maintain a 10% ownership of any loan offered for sale / participation thus it never really can eliminate all exposure to a counterparty or have full liquidity.


  • Capital Adequacy

    Capital Adequacy is a measurement of a credit union to determine if solvency can be maintained due to risks that have been incurred as a course of business. Capital allows a credit union to grow, establish and maintain both public and regulatory confidence, and provide a cushion (reserves) to be able to absorb potential loan losses above and beyond identified problems. A credit union must be able to generate capital internally, through earnings retention, as a test of capital strength.

    Federal credit unions are subject to various regulatory capital requirements administered by the NCUA. In addition, the NCUA has also established Risked Based Net Worth (RBNW) requirements for complex credit unions based on risk weighting formulas on specific assets, liabilities, and off-balance sheet items which qualify under the regulations. On August 7, 1998, Congress enacted the Credit Union Membership Access Act, Pub. L. No. 105-219, 112 State. 913 (1998). Section 301 of the statute added a new section 216 to the Federal Credit Union Act, 12 U.S.C. 1790d (hereinafter referred to as “CUMAA” or “the statute” and cited as “§1790d”). Section 1790d requires the NCUA Board to adopt by regulation a system of “prompt corrective action” (sometimes referred to as “PCA”) to commence when a federally-insured “natural person” credit union becomes undercapitalized.

    Net Worth Ratio

    Equity Capital / Total Assets

    Ratio required to be classified as "Complex" / "Adequately Capitalized" - 6.0% to 6.99%

    Ratio required to be classified as "Well Capitalized" - 7.0% or greater

    A credit union is considered complex if:
  • Long-term real estate loans equal or exceed 25.0% of month-end total assets.
  • Combined portfolios of either a). MBLs outstanding and b). Unused MBL commitments equal or exceed 12.25% of month-end total assets.
  • Long-term investments equal or exceed 15.0% of month-end total assets.
  • Loans sold with recourse equal or exceed 5.0% of month-end total assets.



  • Asset Quality

    Asset Quality evaluates risk (and there must be some risk to earn a return), controllability, adequacy of loan loss reserves, and acceptable earnings; and the affect of off-balance sheet earnings and loss. The quality of a credit union's assets hinges on their ability to be collected during and at maturity. Thus, one must examine the portfolio quality, the portfolio classification system (aging schedule and the methodology to classifying a receivable) and the fixed assets (the productivity of the long-term assets, for instance the branch network). It is also necessary to determine the liquidity and the maturity structure of various Assets. Investing in earning assets is how a credit primarily earns a return. How well are these assets going to perform?

    It is also important to understand the credit union's methodology for setting reserves as a percentage of non-performing receivables (60 days or longer overdue) and net charge-offs. Every product category Loan receivable has a different inherent loss characteristic. Specific portfolio issues are:
  • growth of the number of loan receivables
  • product mix
  • bankruptcy trends
  • geographic concentration
  • economic conditions
  • portfolio seasoning
  • current level of charge-offs and delinquencies
  • What percentage of loans (either separate portfolios of consumer loans and commercial loans and/or combined) are delinquent 30 day? What percentage of total loans are delinquent 90 days? What percentage of total loans are non-performing (over 90-day, non-accrual and restructured).

    What is the percentage of charge-offs to total loans (consumer and commercial receivbles)? What is the percentage change of charge-offs from the previous fiscal period?


    Loan Loss Reserves to Total Loans Ratio

    Loan Loss Reserves / Total Loans

  • This is a primary measurement for judging capital strength.
  • Traditionally the amount is a minimum 1.0% but it is not sure if it is adequate unless it is compared to Provisions/Total loans: percentage of provisions from fiscal income statement as a percentage of the portfolio.

  • Coverage Ratio

    Loan Loss Reserves / Non-Performing or Non-current Loans and leases

  • Non-performing or Non-current loans consist of loans that are 90 days or more overdue and still accruing and nonaccrual loans.
  • Also sometimes known as the coverage ratio, should be in excess of 1.5x

  • 90-Day Overdue Loans to Total Loans Ratio

    Total Loans 90-Days Past Due / Total Loans

  • Indicates that the loan portfolio may be experiencing some deterioration through either poor underwriting and/or collections.


  • Profitability

    Earnings determine the ability of a credit union to increase capital (through retained earnings), absorb loan losses, support the future growth of assets The largest source of income for a credit union is net interest revenue (interest income from lending activity less interest paid on deposits and debt). The second most important source is from investing activity. A substantial source of income also comes commissions / transaction fees (sometimes through a CUSO subsidiary).


    Key Ratios for Examining Profitability

    Net Interest Margin

    Net Interest Income (annualized) / Average Interest Earning Assets

  • This is net interest income expressed as a percentage of average earning assets.
  • Net interest income is derived by subtracting interest expense from interest income.
  • Indicates how well management employed the earning asset base (the denominator focuses strictly on assets that generate income).
  • May come under pressure from offering preferential rates to customer base, a low level of growth in savings and the higher percentage of more expensive wholesale funds available. The lower the net interest margin, approximately 3.0% or lower, generally it is reflective of a credit union with a large volume of non-earning or low-yielding assets.
  • Conversely, are high or increasing margins the result of a favorable interest rate environment, or are they the result of the credit union moving out of safe but low-yielding, low-return securities into higher-risk, higher yielding and less liquid loans or investment securities?

  • Return on Average Assets (ROAA)

    Net operating income (annualized) after taxes (including realized gain or loss on investment securities) / Total Average Assets (assets at the previous fiscal year plus assets at this current fiscal year divided by 2) for a given fiscal year

  • Actual net income should be examined for the inclusion of extraordinary earnings (which may be excluded).
  • This measures how the assets are utilized by indicating the profitability of the assets base or asset mix.
  • For comparison purposes, it usually ranges from approximately 0.60% to under 2.0% for U.S. Banks. Historically in the U.S. the benchmark was 1.0% or better for the bank to be considered to be doing well.

  • Return on Average Equity (ROAE / Member's Shares)

    Net operating income after taxes (including realized gain or loss on investment securities) / Total (average) equity (member's shares) for a given fiscal year

  • This ratio is affected by the level of capitalization of the credit union.
  • Measures the ability to augment capital internally (increase net worth).
  • Measures the return on the member's share investment (not considered an effective measure of earnings performance from the credit union's standpoint).
  • In the long run, a return of around 15% to 17% is regarded as necessary to maintain capital strengths.
  • Adjusted ROE or ROAE: Net income / Total equity plus loan loss reserves in excess of 10% of equity (member's shares).


    Return on Earning Assets (ROEA)

    Revenue from loans, securities, cash equivalents and earning assets (including non-interest) before interest expense / Earning Assets

  • Measures the results of operations prior to funding costs and as if the operations were totally funded by equity.

  • Operating Profit Margin

    Operating profits (before the loan loss provision and excluding gains or losses from asset sales and amortization expense of intangibles) / Net operating revenues (interest income less interest expense plus noninterest income)

  • This ratio measures the percent of net operating revenues consumed by operating expenses, providing the remaining operating profit (the higher the margin the more efficient the credit union).
  • Inverse of the efficiency ratio.

  • Non-interest Income to Average Assets Ratio

    Non-Interest Income (annualized) / Total Average Assets

  • Non-interest income is income derived from fee-based services such as service charges on deposit accounts, consulting and advisory fees, rental of safe deposit boxes and other fee income, fiduciary, brokerage and insurance activities.
  • Realized gains on the sale of securities is excluded.
  • It is important that a credit union devlop non-interest income sources but it should become a major portion of the credit union's total revenue unless it really is an annual core business operation.

  • Average Collection of Interest (Days)

    Accrued Interest Receivable / Interest Income x 365

  • This is a measurement of the number of days interest on earning assets remains uncollected and indicates that volume of overdue loans is increasing or repayment terms are being extended to accommodate a borrower's inability to properly service debt.

  • Overhead Ratio

    Total Non-Interest Expenses (annualized) / Total Average Assets

  • Non-interest expenses (annualized), which are the normal operating expense associated with the daily operation of a bank such as salaries and employee benefits plus occupancy / fixed asset costs plus depreciation and amortization.
  • These costs tend to rise faster than income in a time of inflation or if the credit union is expanding by the purchase or construction of a new branches.
  • Provisions for loan and lease losses, realized losses on securities and income taxes should not be included in non-interest expense.

  • Efficiency Ratio

    Total Non-interest expenses / Total Net Interest Income (before provisions) plus Total Non-Interest Income

  • Efficiency improves as the ratio decreases, which is obtained by either increasing net interest income, increasing non-interest revenues and/or reducing operating expenses.
  • Non-interest expenses (expenses other than interest expense and loan loss provisions, such as salaries and employee benefits plus occupancy plus depreciation and amortization) tend to rise faster than income in a time of inflation.
  • This is a measure of productivity of the credit union, and is targeted at the middle to low 50% range. This may seem like break-even but it is not; what this is saying is that for every dollar the credit union is earning it gets to keep 50 cents and it has to spend 50 cents to earn that dollar. The ratio can be as low as the mid to low 40% range, which means that for every dollar the bank earns it gets to keep 60 cents and spends 40 cents, a very efficient bank.
  • Ratios in excess of 75% mean the credit union is very expensive to operate.


  • Funding & Liquidity

    Funding and Liquidity are related, however they are separate situations. Funding is what a credit union relies upon to grow its business and the asset side of the balance sheet above and beyond what could be accomplished with just equity. Funding is provided by deposits, short-term debt and longer-term debt. Funding means access to capital.

    Liquidity is what a credit union requires if Funding is interrupted and the credit union must still be able to meet certain obligations (credit union's ability to repay depositors and other creditors without incurring excessive costs). What is the liability structure / composition of the credit union’s liabilities, including their tenor, interest rate, payment terms, sensitivity to changes in the macroeconomic environment, types of guarantees required on credit facilities, sources of credit available to the institution and the extent of resource diversification.

    A credit union's least expensive means of funding loan growth is through deposit accounts. When this is not available, credit unions must rely on more expensive funding sources such as borrowing funds at wholesale rates or liquidating investment securities portfolios. The best type of deposits are "core" deposits, which are balances that are left at the credit union due to convenience (the depositor resides in the area) or through loayalty. Non-core deposits / funding are sources that can be very sensitive to changes in interest rates such as brokered deposits, CDs greater than $100,000, and borrowed money.

    The Deposit Growth Rate, which is computed by subtracting prior-period total deposits from current-period total deposits, then dividing the difference by prior-period total deposits, indicates how a bank is funding the asset side of its balance sheet.

    Liquidity refers to reserves of cash, securities, a credit union's ability to convert an asset into cash, and unused lines of credit. The faster the conversion the more liquid the asset. Illiquidity is a risk in that a credit union might not be able to convert the asset to cash when most needed. Moreover, having to wait for the sale of an asset can pose an additional risk if the price of the asset decreases while waiting to liquidate. Thus, if loans or assets are illiquid then liquidity is also limited, especially if the loans exceed stable deposits and available lines of credit. Liquidity must be sufficient to meet all maturing unsecured debt obligations due within a one-year time horizon without incremental access to the unsecured markets.


    Loans as a Percentage of Deposits

    Loans (gross) / Total Deposits

  • Indicates the percentage of a credit union's loans funded through deposits (measures funding by borrowing as opposed to equity)
  • The higher the ratio the more the credit union is relying on borrowed funds.
  • However, cannot also be too low as loans are considered the highest and best use of bank funds (indicates excess liquidity).
  • A high loan-to-deposit ratio indicates that a credit union has fewer funds invested in readily marketable assets, which provide a greater margin of liquidity to the credit union.


  • Book Value

    If the credit union had to be shut down immediately, the book value of the credit union is equal to the Total Assets minus Liabilities, Preferred Member's Shares, and Intangible Assets. However, this is a straight arithmetic exercise. The reality is that a distressed credit union has impaired or hard to sell assets and it is not likely that another credit union or investor is going to purchase them at par. Thus, the assets must be examined to determine whether there are any secured lenders who have a claim on assets, what type of securities is the credit union holding in its portfolio and what is the present performance of the loan portfolio. The fixed assets are not going to be readily marketable and the fixtures and furniture will either disappear with employees or be of salvage value only. Liabilities usually tend to be definite in value while assets tend to have fluctuating or questionable value.




    Return to Main Page


    Credit & Finance Risk Analysis

    Copyright © 2010 Credit and Finance Risk Analysis. All Rights Reserved.
    All corporate names and product names are the trademarks and/or registered trademarks of their respective owners.

    Bookmark and Share CredFinRisk.com