| Linked-Quarter Comparative Financial Analysis | | |
| | | | | | | |
Summary Balance Sheet (Dollars and Shares in Thousands, Except Per Share Data, Unaudited) | At | Variance or Change | Variance or Change Pct. | | |
| December 31, | September 30, | | |
| 2017 | 2017 | | |
| Assets | | | | | | |
| Cash and cash equivalents | $ | 50,685 | | $ | 38,823 | | $ | 11,862 | | | 30.6 | | | |
| Securities available for sale | | 637,671 | | | 636,600 | | | 1,071 | | | 0.2 | | | |
| Securities held to maturity | | 471,452 | | | 482,926 | | | (11,474 | ) | | (2.4 | ) | | |
| Loans held-for-sale | | 3,490 | | | 3,808 | | | (318 | ) | | (8.4 | ) | | |
| Loans receivable, including yield adjustments | | 3,291,516 | | | 3,260,328 | | | 31,188 | | | 1.0 | | | |
| Less allowance for loan losses | | (30,066 | ) | | (29,445 | ) | | (621 | ) | | 2.1 | | | |
| Net loans receivable | | 3,261,450 | | | 3,230,883 | | | 30,567 | | | 0.9 | | | |
| Premises and equipment | | 41,829 | | | 40,132 | | | 1,697 | | | 4.2 | | | |
| Federal Home Loan Bank stock | | 39,113 | | | 39,115 | | | (2 | ) | | (0.0 | ) | | |
| Accrued interest receivable | | 13,524 | | | 13,268 | | | 256 | | | 1.9 | | | |
| Goodwill | | 108,591 | | | 108,591 | | | - | | | - | | | |
| Bank owned life insurance | | 183,754 | | | 182,489 | | | 1,265 | | | 0.7 | | | |
| Deferred income taxes, net | | 6,941 | | | 13,230 | | | (6,289 | ) | | (47.5 | ) | | |
| Other assets | | 25,347 | | | 18,285 | | | 7,062 | | | 38.6 | | | |
| Total assets | $ | 4,843,847 | | $ | 4,808,150 | | $ | 35,697 | | | 0.7 | | | |
| | | | | | | |
| Liabilities | | | | | | |
| Deposits | $ | 3,033,766 | | $ | 2,953,268 | | $ | 80,498 | | | 2.7 | | | |
| Borrowings | | 798,864 | | | 808,554 | | | (9,690 | ) | | (1.2 | ) | | |
| Advance payments by borrowers for taxes | | 8,511 | | | 9,787 | | | (1,276 | ) | | (13.0 | ) | | |
| Other liabilities | | 13,433 | | | 22,308 | | | (8,875 | ) | | (39.8 | ) | | |
| Total liabilities | | 3,854,574 | | | 3,793,917 | | | 60,657 | | | 1.6 | | | |
| | | | | | | |
| Stockholders' Equity | | | | | | |
| Common stock | | 795 | | | 815 | | | (20 | ) | | (2.5 | ) | | |
| Paid-in capital | | 662,093 | | | 690,204 | | | (28,111 | ) | | (4.1 | ) | | |
| Retained earnings | | 353,536 | | | 354,123 | | | (587 | ) | | (0.2 | ) | | |
| Unearned ESOP shares | | (33,563 | ) | | (34,049 | ) | | 486 | | | (1.4 | ) | | |
| Accumulated other comprehensive income, net | | 6,412 | | | 3,140 | | | 3,272 | | | 104.2 | | | |
| Total stockholders' equity | | 989,273 | | | 1,014,233 | | | (24,960 | ) | | (2.5 | ) | | |
| Total liabilities and stockholders' equity | $ | 4,843,847 | | $ | 4,808,150 | | $ | 35,697 | | | 0.7 | | | |
| | | | | | | |
| Consolidated capital ratios | | | | | | |
| Equity to assets | | 20.42 | % | | 21.09 | % | | -0.67 | % | | | |
| Tangible equity to tangible assets | | 18.59 | % | | 19.27 | % | | -0.68 | % | | | |
| | | | | | | |
| Share data | | | | | | |
| Outstanding shares | | 79,527 | | | 81,548 | | | (2,021 | ) | | (2.5 | ) | | |
| Equity per share | $ | 12.44 | | $ | 12.44 | | $ | - | | | - | | | |
| Tangible equity per share (1) | $ | 11.07 | | $ | 11.10 | | $ | (0.03 | ) | | (0.3 | ) | | |
| | | | | | | | | | | | | | | |
| (1) Tangible equity equals total stockholders' equity reduced by goodwill and core deposit intangible assets. | | |
| | | |
| | | |
Summary Income Statement (Dollars and Shares in Thousands, Except Per Share Data, Unaudited) | For the three months ended | Variance or Change | Variance or Change Pct. | | |
| December 31, | September 30, | | |
| 2017 | 2017 | | |
| Interest income | | | | | | |
| Loans | $ | 30,610 | | $ | 30,473 | | $ | 137 | | | 0.4 | | | |
| Mortgage-backed securities | | 2,848 | | | 2,896 | | | (48 | ) | | (1.7 | ) | | |
| Debt securities: | | | | | | |
| Taxable | | 3,229 | | | 2,960 | | | 269 | | | 9.1 | | | |
| Tax-exempt | | 641 | | | 621 | | | 20 | | | 3.2 | | | |
| Other interest-earning assets | | 704 | | | 642 | | | 62 | | | 9.7 | | | |
| Total Interest Income | | 38,032 | | | 37,592 | | | 440 | | | 1.2 | | | |
| | | | | | | |
| Interest expense | | | | | | |
| Deposits | | 6,649 | | | 6,219 | | | 430 | | | 6.9 | | | |
| Borrowings | | 4,548 | | | 4,563 | | | (15 | ) | | (0.3 | ) | | |
| Total interest expense | | 11,197 | | | 10,782 | | | 415 | | | 3.8 | | | |
| Net interest income | | 26,835 | | | 26,810 | | | 25 | | | 0.1 | | | |
| Provision for loan losses | | 936 | | | 630 | | | 306 | | | 48.6 | | | |
| Net interest income after provision for loan losses | | 25,899 | | | 26,180 | | | (281 | ) | | (1.1 | ) | | |
| | | | | | | |
| Non-interest income | | | | | | |
| Fees and service charges | | 1,409 | | | 1,261 | | | 148 | | | 11.7 | | | |
| Gain on sale of loans | | 200 | | | 331 | | | (131 | ) | | (39.6 | ) | | |
| Gain (loss) on sale of real estate owned | | 23 | | | (109 | ) | | 132 | | | (121.1 | ) | | |
| Income from bank owned life insurance | | 1,264 | | | 1,267 | | | (3 | ) | | (0.2 | ) | | |
| Electronic banking fees and charges | | 302 | | | 278 | | | 24 | | | 8.6 | | | |
| Miscellaneous | | 65 | | | 66 | | | (1 | ) | | (1.5 | ) | | |
| Total non-interest income | | 3,263 | | | 3,094 | | | 169 | | | 5.5 | | | |
| | | | | | | |
| Non-interest expense | | | | | | |
| Salaries and employee benefits | | 12,926 | | | 12,867 | | | 59 | | | 0.5 | | | |
| Net occupancy expense of premises | | 2,122 | | | 1,981 | | | 141 | | | 7.1 | | | |
| Equipment and systems | | 2,193 | | | 2,190 | | | 3 | | | 0.1 | | | |
| Advertising and marketing | | 748 | | | 710 | | | 38 | | | 5.4 | | | |
| Federal deposit insurance premium | | 343 | | | 360 | | | (17 | ) | | (4.7 | ) | | |
| Directors' compensation | | 688 | | | 689 | | | (1 | ) | | (0.1 | ) | | |
| Merger-related expenses | | 1,193 | | | - | | | 1,193 | | | - | | | |
| Miscellaneous | | 2,551 | | | 2,489 | | | 62 | | | 2.5 | | | |
| Total non-interest expense | | 22,764 | | | 21,286 | | | 1,478 | | | 6.9 | | | |
| Income before income taxes | | 6,398 | | | 7,988 | | | (1,590 | ) | | (19.9 | ) | | |
| Income taxes | | 5,129 | | | 2,756 | | | 2,373 | | | 86.1 | | | |
| Net income | $ | 1,269 | | $ | 5,232 | | $ | (3,963 | ) | | (75.7 | ) | | |
| | | | | | | |
| Net income per common share (EPS) | | | | | | |
| Basic | $ | 0.02 | | $ | 0.07 | | $ | (0.05 | ) | | | |
| Diluted | $ | 0.02 | | $ | 0.07 | | $ | (0.05 | ) | | | |
| | | | | | | |
| Dividends declared (1) | | | | | | |
| Cash dividends declared per common share | $ | 0.03 | | $ | 0.15 | | $ | (0.12 | ) | | | |
| Cash dividends declared | $ | 1,856 | | $ | 12,148 | | $ | (10,292 | ) | | | |
| Dividend payout ratio | | 146.3 | % | | 232.2 | % | | -85.93 | % | | | |
| | | | | | | |
Weighted average number of common shares outstanding | | | | | | |
| Basic | | 77,174 | | | 79,649 | | | (2,475 | ) | | | |
| Diluted | | 77,239 | | | 79,708 | | | (2,469 | ) | | | |
| | | | | | | | | | | | | | | | | |
(1) Dividends declared during the quarter ended September 30, 2017 include a $0.12 special dividend representing a supplemental distribution of net income to stockholders from the prior fiscal year ended June 30, 2017. | |
| | |
| | | | | | | | | | | | | | | | | |
Average Balance Sheet Data (Dollars in Thousands, Unaudited) | For the three months ended | Variance or Change | Variance or Change Pct. | | |
| December 31, | September 30, | | |
| 2017 | 2017 | | |
| Assets | | | | | | |
| Interest-earning assets: | | | | | | |
| Loans receivable, including loans held for sale | $ | 3,255,862 | | $ | 3,257,465 | | $ | (1,603 | ) | | (0.0 | ) | | |
| Mortgage-backed securities | | 501,081 | | | 511,931 | | | (10,850 | ) | | (2.1 | ) | | |
| Debt securities: | | | | | - | | | |
| Tax-exempt | | 126,214 | | | 122,685 | | | 3,529 | | | 2.9 | | | |
| Taxable | | 495,316 | | | 489,252 | | | 6,064 | | | 1.2 | | | |
| Total debt securities | | 621,530 | | | 611,937 | | | 9,593 | | | 1.6 | | | |
| Other interest-earning assets | | 82,539 | | | 79,920 | | | 2,619 | | | 3.3 | | | |
| Total interest-earning assets | | 4,461,012 | | | 4,461,253 | | | (241 | ) | | (0.0 | ) | | |
| Non-interest-earning assets | | 364,015 | | | 361,259 | | | 2,756 | | | 0.8 | | | |
| Total assets | $ | 4,825,027 | | $ | 4,822,512 | | $ | 2,515 | | | 0.1 | | | |
| | | | | | | |
| Liabilities and Stockholders' Equity | | | | | | |
| Interest-bearing liabilities: | | | | | | |
| Deposits: | | | | | | |
| Interest-bearing demand | $ | 854,400 | | $ | 858,291 | | $ | (3,891 | ) | | (0.5 | ) | | |
| Savings and club | | 518,542 | | | 522,715 | | | (4,173 | ) | | (0.8 | ) | | |
| Certificates of deposit | | 1,337,560 | | | 1,285,882 | | | 51,678 | | | 4.0 | | | |
| Total interest-bearing deposits | | 2,710,502 | | | 2,666,888 | | | 43,614 | | | 1.6 | | | |
| Borrowings: | | | | | | |
| Federal Home Loan Bank Advances | | 777,460 | | | 778,104 | | | (644 | ) | | (0.1 | ) | | |
| Other borrowings | | 30,606 | | | 32,041 | | | (1,435 | ) | | (4.5 | ) | | |
| Total borrowings | | 808,066 | | | 810,145 | | | (2,079 | ) | | (0.3 | ) | | |
| Total interest-bearing liabilities | | 3,518,568 | | | 3,477,033 | | | 41,535 | | | 1.2 | | | |
| Non-interest-bearing liabilities: | | | | | | |
| Non-interest-bearing deposits | | 277,236 | | | 274,858 | | | 2,378 | | | 0.9 | | | |
| Other non-interest-bearing liabilities | | 24,396 | | | 29,754 | | | (5,358 | ) | | (18.0 | ) | | |
| Total non-interest-bearing liabilities | | 301,632 | | | 304,612 | | | (2,980 | ) | | (1.0 | ) | | |
| Total liabilities | | 3,820,200 | | | 3,781,645 | | | 38,555 | | | 1.0 | | | |
| Stockholders' equity | | 1,004,827 | | | 1,040,867 | | | (36,040 | ) | | (3.5 | ) | | |
| Total liabilities and stockholders' equity | $ | 4,825,027 | | $ | 4,822,512 | | $ | 2,515 | | | 0.1 | | | |
| | | | | | | |
| Average interest-earning assets to average interest-bearing liabilities | | 126.78 | % | | 128.31 | % | | -1.53 | % | | -1.2 | | | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
| Performance Ratio Highlights | For the three months ended | Variance or Change | | | |
| December 31, | September 30, | | |
| 2017 | 2017 | | |
| Average yield on interest-earning assets: | | | | | | |
| Loans receivable, including loans held for sale | | 3.76 | % | | 3.74 | % | | 0.02 | % | | | |
| Mortgage-backed securities | | 2.27 | % | | 2.26 | % | | 0.01 | % | | | |
| Debt securities: | | | | | | |
| Tax-exempt (1) | | 2.03 | % | | 2.03 | % | | 0.00 | % | | | |
| Taxable | | 2.61 | % | | 2.42 | % | | 0.19 | % | | | |
| Total debt securities | | 2.49 | % | | 2.34 | % | | 0.15 | % | | | |
| Other interest-earning assets | | 3.42 | % | | 3.21 | % | | 0.21 | % | | | |
| Total interest-earning assets | | 3.41 | % | | 3.37 | % | | 0.04 | % | | | |
| | | | | | | |
| Average cost of interest-bearing liabilities: | | | | | | |
| Deposits: | | | | | | |
| Interest-bearing demand | | 0.80 | % | | 0.76 | % | | 0.04 | % | | | |
| Savings and club | | 0.12 | % | | 0.12 | % | | 0.00 | % | | | |
| Certificates of deposit | | 1.43 | % | | 1.38 | % | | 0.05 | % | | | |
| Total interest-bearing deposits | | 0.98 | % | | 0.93 | % | | 0.05 | % | | | |
| Borrowings: | | | | | | |
| Federal Home Loan Bank Advances | | 2.33 | % | | 2.33 | % | | 0.00 | % | | | |
| Other borrowings | | 0.27 | % | | 0.27 | % | | 0.00 | % | | | |
| Total borrowings | | 2.25 | % | | 2.25 | % | | 0.00 | % | | | |
| Total interest-bearing liabilities | | 1.27 | % | | 1.24 | % | | 0.03 | % | | | |
| | | | | | | |
| Interest rate spread (2) | | 2.14 | % | | 2.13 | % | | 0.01 | % | | | |
| Net interest margin (3) | | 2.41 | % | | 2.40 | % | | 0.01 | % | | | |
| | | | | | | |
| Non-interest income to average assets (annualized) | | 0.27 | % | | 0.26 | % | | 0.01 | % | | | |
| Non-interest expense to average assets (annualized) | | 1.89 | % | | 1.77 | % | | 0.12 | % | | | |
| | | | | | | |
| Efficiency ratio (4) | | 75.63 | % | | 71.18 | % | | 4.45 | % | | | |
| | | | | | | |
| Return on average assets (annualized) | | 0.11 | % | | 0.43 | % | | -0.32 | % | | | |
| Return on average equity (annualized) | | 0.51 | % | | 2.01 | % | | -1.50 | % | | | |
| | | | | | | | | | | | | |
| (1) The yield on tax-exempt securities has not been adjusted to reflect their tax-effective yield. | | | |
| (2) Interest income divided by average interest-earning assets less interest expense divided by average interest-bearing liabilities. | |
| (3) Net interest income divided by average interest-earning assets. | | | | | |
| (4) Non-interest expense divided by the sum of net interest income and non-interest income. | | | |
| | | | |
| | | | |
| Five-Quarter Financial Trend Analysis | |
| | | | | | | |
Summary Balance Sheet (Dollars and Shares in Thousands, Except Per Share Data, Unaudited) | At | |
| December 31, | September 30, | June 30, | March 31, | December 31, | |
| | 2017 | | | 2017 | | | 2017 | | | 2017 | | | 2016 | | |
| Assets | | | | | | |
| Cash and cash equivalents | $ | 50,685 | | $ | 38,823 | | $ | 78,237 | | $ | 170,591 | | $ | 37,032 | | |
| Securities available for sale | | 637,671 | | | 636,600 | | | 613,760 | | | 614,948 | | | 671,281 | | |
| Securities held to maturity | | 471,452 | | | 482,926 | | | 493,321 | | | 501,987 | | | 517,819 | | |
| Loans held-for-sale | | 3,490 | | | 3,808 | | | 4,692 | | | 744 | | | 6,686 | | |
| Loans receivable, including yield adjustments | | 3,291,516 | | | 3,260,328 | | | 3,245,261 | | | 3,122,628 | | | 2,973,931 | | |
| Less allowance for loan losses | | (30,066 | ) | | (29,445 | ) | | (29,286 | ) | | (27,614 | ) | | (26,060 | ) | |
| Net loans receivable | | 3,261,450 | | | 3,230,883 | | | 3,215,975 | | | 3,095,014 | | | 2,947,871 | | |
| Premises and equipment | | 41,829 | | | 40,132 | | | 39,585 | | | 38,904 | | | 38,341 | | |
| Federal Home Loan Bank stock | | 39,113 | | | 39,115 | | | 39,958 | | | 39,474 | | | 34,525 | | |
| Accrued interest receivable | | 13,524 | | | 13,268 | | | 12,493 | | | 12,320 | | | 11,809 | | |
| Goodwill | | 108,591 | | | 108,591 | | | 108,591 | | | 108,591 | | | 108,591 | | |
| Bank owned life insurance | | 183,754 | | | 182,489 | | | 181,223 | | | 179,935 | | | 178,656 | | |
| Deferred income taxes, net | | 6,941 | | | 13,230 | | | 15,454 | | | 14,318 | | | 16,098 | | |
| Other assets | | 25,347 | | | 18,285 | | | 14,838 | | | 19,416 | | | 16,599 | | |
| Total assets | $ | 4,843,847 | | $ | 4,808,150 | | $ | 4,818,127 | | $ | 4,796,242 | | $ | 4,585,308 | | |
| | | | | | | |
| Liabilities | | | | | | |
| Deposits | $ | 3,033,766 | | $ | 2,953,268 | | $ | 2,930,127 | | $ | 2,853,263 | | $ | 2,746,017 | | |
| Borrowings | | 798,864 | | | 808,554 | | | 806,228 | | | 825,260 | | | 701,849 | | |
| Advance payments by borrowers for taxes | | 8,511 | | | 9,787 | | | 8,711 | | | 8,059 | | | 7,618 | | |
| Other liabilities | | 13,433 | | | 22,308 | | | 15,880 | | | 15,650 | | | 15,172 | | |
| Total liabilities | | 3,854,574 | | | 3,793,917 | | | 3,760,946 | | | 3,702,232 | | | 3,470,656 | | |
| | | | | | | |
| Stockholders' Equity | | | | | | |
| Common stock | | 795 | | | 815 | | | 844 | | | 873 | | | 892 | | |
| Paid-in capital | | 662,093 | | | 690,204 | | | 728,790 | | | 768,373 | | | 795,773 | | |
| Retained earnings | | 353,536 | | | 354,123 | | | 361,039 | | | 359,083 | | | 357,540 | | |
| Unearned ESOP shares | | (33,563 | ) | | (34,049 | ) | | (34,536 | ) | | (35,022 | ) | | (35,508 | ) | |
| Accumulated other comprehensive income (loss), net | | 6,412 | | | 3,140 | | | 1,044 | | | 703 | | | (4,045 | ) | |
| Total stockholders' equity | | 989,273 | | | 1,014,233 | | | 1,057,181 | | | 1,094,010 | | | 1,114,652 | | |
| Total liabilities and stockholders' equity | $ | 4,843,847 | | $ | 4,808,150 | | $ | 4,818,127 | | $ | 4,796,242 | | $ | 4,585,308 | | |
| | | | | | | |
| Consolidated capital ratios | | | | | | |
| Equity to assets | | 20.42 | % | | 21.09 | % | | 21.94 | % | | 22.81 | % | | 24.31 | % | |
| Tangible equity to tangible assets | | 18.59 | % | | 19.27 | % | | 20.14 | % | | 21.02 | % | | 22.47 | % | |
| | | | | | | |
| Share data | | | | | | |
| Outstanding shares | | 79,527 | | | 81,548 | | | 84,351 | | | 87,256 | | | 89,176 | | |
| Equity per share | $ | 12.44 | | $ | 12.44 | | $ | 12.53 | | $ | 12.54 | | $ | 12.50 | | |
| Tangible equity per share (1) | $ | 11.07 | | $ | 11.10 | | $ | 11.24 | | $ | 11.29 | | $ | 11.28 | | |
| | | | | | | | | | | | | | | |
| (1) Tangible equity equals total stockholders' equity reduced by goodwill and core deposit intangible assets. | | |
| | | |
| | | |
Supplemental Balance Sheet Highlights (Dollars in Thousands, Unaudited) | At | |
| December 31, | September 30, | June 30, | March 31, | December 31, | |
| | 2017 | | | 2017 | | | 2017 | | | 2017 | | | 2016 | | |
| Cash and cash equivalents | | | | | | |
| Cash and due from depository institutions | $ | 17,899 | | $ | 17,972 | | $ | 18,889 | | $ | 17,429 | | $ | 17,541 | | |
| Interest-bearing deposits in other banks | | 32,786 | | | 20,851 | | | 59,348 | | | 153,162 | | | 19,491 | | |
| Total cash and cash equivalents | $ | 50,685 | | $ | 38,823 | | $ | 78,237 | | $ | 170,591 | | $ | 37,032 | | |
| | | | | | | |
| Securities available for sale | | | | | | |
| Debt securities: | | | | | | |
| U.S. agency securities | $ | 4,810 | | $ | 5,063 | | $ | 5,316 | | $ | 5,622 | | $ | 5,809 | | |
| Municipal and state obligations | | 27,428 | | | 27,725 | | | 27,740 | | | 27,259 | | | 27,090 | | |
| Asset-backed securities | | 169,484 | | | 163,615 | | | 162,429 | | | 150,805 | | | 121,445 | | |
| Collateralized loan obligations | | 133,341 | | | 128,383 | | | 98,154 | | | 104,811 | | | 98,447 | | |
| Corporate bonds | | 142,397 | | | 142,489 | | | 142,318 | | | 141,134 | | | 138,564 | | |
| Trust preferred securities | | 8,494 | | | 8,544 | | | 8,540 | | | 8,248 | | | 8,101 | | |
| Debt securities available for sale | | 485,954 | | | 475,819 | | | 444,497 | | | 437,879 | | | 399,456 | | |
| | | | | | | |
| Mortgage-backed securities: | | | | | | |
| Collateralized mortgage obligations | | 27,187 | | | 28,790 | | | 30,536 | | | 31,941 | | | 52,333 | | |
| Residential pass-through securities | | 116,496 | | | 123,868 | | | 130,550 | | | 136,926 | | | 211,258 | | |
| Commercial pass-through securities | | 8,034 | | | 8,123 | | | 8,177 | | | 8,202 | | | 8,234 | | |
| Mortgage-backed securities | | 151,717 | | | 160,781 | | | 169,263 | | | 177,069 | | | 271,825 | | |
| Total securities available for sale | $ | 637,671 | | $ | 636,600 | | $ | 613,760 | | $ | 614,948 | | $ | 671,281 | | |
| | | | | | | |
| Securities held to maturity | | | | | | |
| Debt securities: | | | | | | |
| U.S. agency securities | $ | - | | $ | 35,000 | | $ | 35,000 | | $ | 35,000 | | $ | 34,999 | | |
| Municipal and state obligations | | 100,671 | | | 95,954 | | | 94,713 | | | 91,038 | | | 87,682 | | |
| Subordinated debt | | 25,000 | | | 15,000 | | | 15,000 | | | 15,000 | | | 15,000 | | |
| Debt securities held to maturity | | 125,671 | | | 145,954 | | | 144,713 | | | 141,038 | | | 137,681 | | |
| | | | | | | |
| Mortgage-backed securities: | | | | | | |
| Collateralized mortgage obligations | | 35,861 | | | 16,600 | | | 17,854 | | | 19,193 | | | 20,543 | | |
| Residential pass-through securities | | 160,487 | | | 169,257 | | | 178,813 | | | 186,248 | | | 200,402 | | |
| Commercial pass-through securities | | 149,433 | | | 151,115 | | | 151,941 | | | 155,508 | | | 159,193 | | |
| Mortgage-backed securities | | 345,781 | | | 336,972 | | | 348,608 | | | 360,949 | | | 380,138 | | |
| Total securities held to maturity | $ | 471,452 | | $ | 482,926 | | $ | 493,321 | | $ | 501,987 | | $ | 517,819 | | |
| | | | | | | |
| Total securities | $ | 1,109,123 | | $ | 1,119,526 | | $ | 1,107,081 | | $ | 1,116,935 | | $ | 1,189,100 | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
Supplemental Balance Sheet Highlights (Dollars in Thousands, Unaudited) | At | |
| December 31, | September 30, | June 30, | March 31, | December 31, | |
| | 2017 | | | 2017 | | | 2017 | | | 2017 | | | 2016 | | |
| Loan portfolio composition: | | | | | | |
| Residential first mortgage loans | $ | 574,322 | | $ | 559,593 | | $ | 567,323 | | $ | 566,665 | | $ | 562,466 | | |
| Home equity loans and lines of credit | | 80,961 | | | 80,746 | | | 82,822 | | | 82,412 | | | 83,305 | | |
| Residential mortgage loans | | 655,283 | | | 640,339 | | | 650,145 | | | 649,077 | | | 645,771 | | |
| Multifamily mortgage loans | | 1,438,386 | | | 1,427,840 | | | 1,412,575 | | | 1,371,339 | | | 1,295,207 | | |
| Nonresidential and mixed use mortgage loans | | 1,069,254 | | | 1,085,983 | | | 1,085,064 | | | 995,782 | | | 932,616 | | |
| Commercial mortgage loans | | 2,507,640 | | | 2,513,823 | | | 2,497,639 | | | 2,367,121 | | | 2,227,823 | | |
| Commercial business loans | | 92,442 | | | 81,676 | | | 74,471 | | | 83,754 | | | 75,640 | | |
| Construction loans | | 22,205 | | | 8,320 | | | 3,815 | | | 1,494 | | | 927 | | |
| Account loans | | 2,996 | | | 2,800 | | | 2,863 | | | 2,860 | | | 2,980 | | |
| Other consumer loans | | 8,951 | | | 10,988 | | | 13,520 | | | 15,313 | | | 17,501 | | |
| Consumer loans | | 11,947 | | | 13,788 | | | 16,383 | | | 18,173 | | | 20,481 | | |
| Total loans, excluding yield adjs | | 3,289,517 | | | 3,257,946 | | | 3,242,453 | | | 3,119,619 | | | 2,970,642 | | |
| Unamortized yield adjustments | | 1,999 | | | 2,382 | | | 2,808 | | | 3,009 | | | 3,289 | | |
| Loans receivable, including yield adjs | | 3,291,516 | | | 3,260,328 | | | 3,245,261 | | | 3,122,628 | | | 2,973,931 | | |
| Less allowance for loan losses | | (30,066 | ) | | (29,445 | ) | | (29,286 | ) | | (27,614 | ) | | (26,060 | ) | |
| Net loans receivable | $ | 3,261,450 | | $ | 3,230,883 | | $ | 3,215,975 | | $ | 3,095,014 | | $ | 2,947,871 | | |
| | | | | | | |
| Loan portfolio allocation: | | | | | | |
| Residential first mortgage loans | | 17.5 | % | | 17.2 | % | | 17.5 | % | | 18.2 | % | | 18.9 | % | |
| Home equity loans and lines of credit | | 2.5 | % | | 2.5 | % | | 2.6 | % | | 2.6 | % | | 2.8 | % | |
| Residential mortgage loans | | 20.0 | % | | 19.7 | % | | 20.1 | % | | 20.8 | % | | 21.7 | % | |
| Multifamily mortgage loans | | 43.7 | % | | 43.8 | % | | 43.6 | % | | 44.0 | % | | 43.6 | % | |
| Nonresidential and mixed use mortgage loans | | 32.5 | % | | 33.3 | % | | 33.5 | % | | 31.9 | % | | 31.4 | % | |
| Commercial mortgage loans | | 76.2 | % | | 77.2 | % | | 77.0 | % | | 75.9 | % | | 75.0 | % | |
| Commercial business loans | | 2.8 | % | | 2.5 | % | | 2.3 | % | | 2.7 | % | | 2.5 | % | |
| Construction loans | | 0.7 | % | | 0.3 | % | | 0.1 | % | | 0.0 | % | | 0.0 | % | |
| Account loans | | 0.1 | % | | 0.1 | % | | 0.1 | % | | 0.1 | % | | 0.1 | % | |
| Other consumer loans | | 0.2 | % | | 0.3 | % | | 0.4 | % | | 0.5 | % | | 0.6 | % | |
| Consumer loans | | 0.3 | % | | 0.4 | % | | 0.5 | % | | 0.6 | % | | 0.7 | % | |
| Total loans, excluding yield adjs | | 100.0 | % | | 100.0 | % | | 100.0 | % | | 100.0 | % | | 100.0 | % | |
| | | | | | | |
| Asset quality: | | | | | | |
| Nonperforming assets: | | | | | | |
| Accruing loans > 90 days past due | $ | 31 | | $ | 105 | | $ | 74 | | $ | 65 | | $ | 92 | | |
| Nonaccrual loans | | 16,315 | | | 18,006 | | | 18,798 | | | 20,950 | | | 21,473 | | |
| Total nonperforming loans | | 16,346 | | | 18,111 | | | 18,872 | | | 21,015 | | | 21,565 | | |
| Other real estate owned | | 1,693 | | | 2,424 | | | 1,632 | | | 1,668 | | | 2,037 | | |
| Total nonperforming assets | $ | 18,039 | | $ | 20,535 | | $ | 20,504 | | $ | 22,683 | | $ | 23,602 | | |
| | | | | | | |
| Nonperforming loans (% total loans) | | 0.50 | % | | 0.56 | % | | 0.58 | % | | 0.67 | % | | 0.72 | % | |
| Nonperforming assets (% total assets) | | 0.37 | % | | 0.43 | % | | 0.43 | % | | 0.47 | % | | 0.51 | % | |
| | | | | | | |
| Allowance for loan losses (ALLL): | | | | | | |
| ALLL to total loans | | 0.91 | % | | 0.90 | % | | 0.90 | % | | 0.88 | % | | 0.88 | % | |
| ALLL to nonperforming loans | | 183.93 | % | | 162.58 | % | | 155.18 | % | | 131.40 | % | | 120.84 | % | |
| Net charge offs (recoveries) | $ | 315 | | $ | 471 | | $ | (483 | ) | $ | 254 | | $ | 198 | | |
| Average net charge off (recovery) rate (annualized) | | 0.04 | % | | 0.06 | % | | -0.06 | % | | 0.03 | % | | 0.03 | % | |
| | | | | | | |
| | | | | | | |
Supplemental Balance Sheet Highlights (Dollars in Thousands, Unaudited) | At | |
| December 31, | September 30, | June 30, | March 31, | December 31, | |
| | 2017 | | | 2017 | | | 2017 | | | 2017 | | | 2016 | | |
| Funding by type: | | | | | | |
| Deposits | | | | | | |
| Non-interest-bearing deposits | $ | 275,065 | | $ | 279,263 | | $ | 267,412 | | $ | 255,939 | | $ | 240,367 | | |
| Interest-bearing demand | | 879,732 | | | 856,122 | | | 847,663 | | | 798,203 | | | 768,556 | | |
| Savings and club | | 517,400 | | | 519,040 | | | 523,984 | | | 524,002 | | | 519,257 | | |
| Certificates of deposit | | 1,361,569 | | | 1,298,843 | | | 1,291,068 | | | 1,275,119 | | | 1,217,837 | | |
| Interest-bearing deposits | | 2,758,701 | | | 2,674,005 | | | 2,662,715 | | | 2,597,324 | | | 2,505,650 | | |
| Total deposits | | 3,033,766 | | | 2,953,268 | | | 2,930,127 | | | 2,853,263 | | | 2,746,017 | | |
| | | | | | | |
| Borrowings: | | | | | | |
| Federal Home Loan Bank advances | | 775,649 | | | 775,673 | | | 775,696 | | | 775,719 | | | 665,742 | | |
| Depositor sweep accounts | | 23,215 | | | 32,881 | | | 30,532 | | | 49,541 | | | 36,107 | | |
| Total borrowings | | 798,864 | | | 808,554 | | | 806,228 | | | 825,260 | | | 701,849 | | |
| | | | | | | |
| Total funding | $ | 3,832,630 | | $ | 3,761,822 | | $ | 3,736,355 | | $ | 3,678,523 | | $ | 3,447,866 | | |
| | | | | | | |
| Loans as a % of deposits | | 107.6 | % | | 109.5 | % | | 109.9 | % | | 108.5 | % | | 107.6 | % | |
| Deposits as a % of total funding | | 79.2 | % | | 78.5 | % | | 78.4 | % | | 77.6 | % | | 79.6 | % | |
| Borrowings as a % of total funding | | 20.8 | % | | 21.5 | % | | 21.6 | % | | 22.4 | % | | 20.4 | % | |
| | | | | | | |
| Funding by source: | | | | | | |
| Retail funding | | | | | | |
| Non-interest-bearing deposits | $ | 275,065 | | $ | 279,263 | | $ | 267,412 | | $ | 255,939 | | $ | 240,367 | | |
| Interest-bearing demand | | 657,696 | | | 633,778 | | | 625,061 | | | 568,865 | | | 544,487 | | |
| Savings and club | | 517,400 | | | 519,040 | | | 523,984 | | | 524,002 | | | 519,257 | | |
| Certificates of deposit | | 1,210,616 | | | 1,175,407 | | | 1,168,010 | | | 1,152,025 | | | 1,113,073 | | |
| Total retail deposits | | 2,660,777 | | | 2,607,488 | | | 2,584,467 | | | 2,500,831 | | | 2,417,184 | | |
| Depositor sweep accounts | | 23,215 | | | 32,881 | | | 30,532 | | | 49,541 | | | 36,107 | | |
| Total retail funding | | 2,683,992 | | | 2,640,369 | | | 2,614,999 | | | 2,550,372 | | | 2,453,291 | | |
| | | | | | | |
| Wholesale funding: | | | | | | |
| Interest-bearing demand | $ | 222,036 | | $ | 222,344 | | $ | 222,602 | | $ | 229,338 | | $ | 224,069 | | |
| Certificates of deposit (listing service) | | 93,853 | | | 101,791 | | | 101,430 | | | 101,432 | | | 96,516 | | |
| Certificates of deposit (brokered) | | 57,100 | | | 21,645 | | | 21,628 | | | 21,662 | | | 8,248 | | |
| Total wholesale deposits | | 372,989 | | | 345,780 | | | 345,660 | | | 352,432 | | | 328,833 | | |
| FHLB Advances | | 775,649 | | | 775,673 | | | 775,696 | | | 775,719 | | | 665,742 | | |
| Total wholesale funding | | 1,148,638 | | | 1,121,453 | | | 1,121,356 | | | 1,128,151 | | | 994,575 | | |
| | | | | | | |
| Total funding | $ | 3,832,630 | | $ | 3,761,822 | | $ | 3,736,355 | | $ | 3,678,523 | | $ | 3,447,866 | | |
| | | | | | | |
| Retail funding as a % of total funding | | 70.0 | % | | 70.2 | % | | 70.0 | % | | 69.3 | % | | 71.2 | % | |
| Wholesale funding as a % of total funding | | 30.0 | % | | 29.8 | % | | 30.0 | % | | 30.7 | % | | 28.8 | % | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
Summary Income Statement (Dollars and Shares in Thousands, Except Per Share Data, Unaudited) | For the three months ended | |
| December 31, | September 30, | June 30, | March 31, | December 31, | |
| | 2017 | | | 2017 | | | 2017 | | | 2017 | | | 2016 | | |
| Interest income | | | | | | |
| Loans | $ | 30,610 | | $ | 30,473 | | $ | 29,842 | | $ | 28,235 | | $ | 27,407 | | |
| Mortgage-backed securities | | 2,848 | | | 2,896 | | | 3,063 | | | 3,222 | | | 3,779 | | |
| Debt securities: | | | | | | |
| Taxable | | 3,229 | | | 2,960 | | | 2,868 | | | 2,488 | | | 2,146 | | |
| Tax-exempt | | 641 | | | 621 | | | 605 | | | 582 | | | 562 | | |
| Other interest-earning assets | | 704 | | | 642 | | | 586 | | | 481 | | | 421 | | |
| Total interest income | | 38,032 | | | 37,592 | | | 36,964 | | | 35,008 | | | 34,315 | | |
| | | | | | | |
| Interest expense | | | | | | |
| Deposits | | 6,649 | | | 6,219 | | | 5,909 | | | 5,420 | | | 5,410 | | |
| Borrowings | | 4,548 | | | 4,563 | | | 4,325 | | | 3,381 | | | 3,289 | | |
| Total interest expense | | 11,197 | | | 10,782 | | | 10,234 | | | 8,801 | | | 8,699 | | |
| Net interest income | | 26,835 | | | 26,810 | | | 26,730 | | | 26,207 | | | 25,616 | | |
| Provision for loan losses | | 936 | | | 630 | | | 1,188 | | | 1,809 | | | 1,255 | | |
| Net interest income after provision for loan losses | | 25,899 | | | 26,180 | | | 25,542 | | | 24,398 | | | 24,361 | | |
| | | | | | | |
| Non-interest income | | | | | | |
| Fees and service charges | | 1,409 | | | 1,261 | | | 839 | | | 498 | | | 1,289 | | |
| (Loss) gain on sale and call of securities | | - | | | - | | | - | | | (22 | ) | | 21 | | |
| Gain on sale of loans | | 200 | | | 331 | | | 531 | | | 245 | | | 459 | | |
| Gain (loss) on sale of real estate owned | | 23 | | | (109 | ) | | 3 | | | (106 | ) | | 12 | | |
| Income from bank owned life insurance | | 1,264 | | | 1,267 | | | 1,288 | | | 1,279 | | | 1,321 | | |
| Electronic banking fees and charges | | 302 | | | 278 | | | 287 | | | 240 | | | 270 | | |
| Miscellaneous | | 65 | | | 66 | | | 72 | | | 119 | | | 74 | | |
| Total non-interest income | | 3,263 | | | 3,094 | | | 3,020 | | | 2,253 | | | 3,446 | | |
| | | | | | | |
| Non-interest expense | | | | | | |
| Salaries and employee benefits | | 12,926 | | | 12,867 | | | 12,887 | | | 12,430 | | | 11,592 | | |
| Net occupancy expense of premises | | 2,122 | | | 1,981 | | | 2,013 | | | 2,088 | | | 1,976 | | |
| Equipment and systems | | 2,193 | | | 2,190 | | | 2,204 | | | 2,068 | | | 2,030 | | |
| Advertising and marketing | | 748 | | | 710 | | | 937 | | | 753 | | | 387 | | |
| Federal deposit insurance premium | | 343 | | | 360 | | | 352 | | | 338 | | | 339 | | |
| Directors' compensation | | 688 | | | 689 | | | 689 | | | 689 | | | 379 | | |
| Merger-related expenses | | 1,193 | | | - | | | - | | | - | | | - | | |
| Miscellaneous | | 2,551 | | | 2,489 | | | 2,969 | | | 2,668 | | | 2,670 | | |
| Total non-interest expense | | 22,764 | | | 21,286 | | | 22,051 | | | 21,034 | | | 19,373 | | |
| Income before income taxes | | 6,398 | | | 7,988 | | | 6,511 | | | 5,617 | | | 8,434 | | |
| Income taxes | | 5,129 | | | 2,756 | | | 2,107 | | | 1,549 | | | 2,970 | | |
| Net income | $ | 1,269 | | $ | 5,232 | | $ | 4,404 | | $ | 4,068 | | $ | 5,464 | | |
| | | | | | | |
| Net income per common share (EPS) | | | | | | |
| Basic | $ | 0.02 | | $ | 0.07 | | $ | 0.05 | | $ | 0.05 | | $ | 0.06 | | |
| Diluted | $ | 0.02 | | $ | 0.07 | | $ | 0.05 | | $ | 0.05 | | $ | 0.06 | | |
| | | | | | | |
| Dividends declared (1) | | | | | | |
| Cash dividends declared per common share | $ | 0.03 | | $ | 0.15 | | $ | 0.03 | | $ | 0.03 | | $ | 0.02 | | |
| Cash dividends declared | $ | 1,856 | | $ | 12,148 | | $ | 2,448 | | $ | 2,525 | | $ | 1,687 | | |
| Dividend payout ratio | | 146.3 | % | | 232.2 | % | | 55.6 | % | | 62.1 | % | | 30.9 | % | |
| | | | | | | |
Weighted average number of common shares outstanding | | | | | | |
| Basic | | 77,174 | | | 79,649 | | | 82,372 | | | 84,542 | | | 85,174 | | |
| Diluted | | 77,239 | | | 79,708 | | | 82,429 | | | 84,624 | | | 85,258 | | |
| | | | | | | | | | | | | | | | | |
| (1) Dividends declared during the quarter ended September 30, 2017 include a $0.12 special dividend representing a supplemental distribution of net income to stockholders from the prior fiscal year ended June 30, 2017. | |
| | |
| | |
Average Balance Sheet Data (Dollars in Thousands, Unaudited) | For the three months ended | |
| December 31, | September 30, | June 30, | March 31, | December 31, | |
| | 2017 | | | 2017 | | | 2017 | | | 2017 | | | 2016 | | |
| Assets | | | | | | |
| Interest-earning assets: | | | | | | |
| Loans receivable, including loans held for sale | $ | 3,255,862 | | $ | 3,257,465 | | $ | 3,200,968 | | $ | 3,029,151 | | $ | 2,899,794 | | |
| Mortgage-backed securities | | 501,081 | | | 511,931 | | | 532,621 | | | 582,591 | | | 673,569 | | |
| Debt securities: | | | | | | |
| Tax-exempt | | 126,214 | | | 122,685 | | | 119,957 | | | 116,479 | | | 112,221 | | |
| Taxable | | 495,316 | | | 489,252 | | | 476,499 | | | 441,124 | | | 419,966 | | |
| Total debt securities | | 621,530 | | | 611,937 | | | 596,456 | | | 557,603 | | | 532,187 | | |
| Other interest-earning assets | | 82,539 | | | 79,920 | | | 118,349 | | | 61,336 | | | 71,072 | | |
| Total interest-earning assets | | 4,461,012 | | | 4,461,253 | | | 4,448,394 | | | 4,230,681 | | | 4,176,622 | | |
| Non-interest-earning assets | | 364,015 | | | 361,259 | | | 358,791 | | | 352,419 | | | 351,458 | | |
| Total assets | $ | 4,825,027 | | $ | 4,822,512 | | $ | 4,807,185 | | $ | 4,583,100 | | $ | 4,528,080 | | |
| | | | | | | |
| Liabilities and Stockholders' Equity | | | | | | |
| Interest-bearing liabilities: | | | | | | |
| Deposits: | | | | | | |
| Interest-bearing demand | $ | 854,400 | | $ | 858,291 | | $ | 813,148 | | $ | 756,520 | | $ | 761,765 | | |
| Savings and club | | 518,542 | | | 522,715 | | | 523,798 | | | 520,572 | | | 518,225 | | |
| Certificates of deposit | | 1,337,560 | | | 1,285,882 | | | 1,289,504 | | | 1,242,757 | | | 1,224,592 | | |
| Total interest-bearing deposits | | 2,710,502 | | | 2,666,888 | | | 2,626,450 | | | 2,519,849 | | | 2,504,582 | | |
| Borrowings: | | | | | | |
| Federal Home Loan Bank Advances | | 777,460 | | | 778,104 | | | 775,703 | | | 643,504 | | | 594,238 | | |
| Other borrowings | | 30,606 | | | 32,041 | | | 40,064 | | | 44,940 | | | 35,273 | | |
| Total borrowings | | 808,066 | | | 810,145 | | | 815,767 | | | 688,444 | | | 629,511 | | |
| Total interest-bearing liabilities | | 3,518,568 | | | 3,477,033 | | | 3,442,217 | | | 3,208,293 | | | 3,134,093 | | |
| Non-interest-bearing liabilities: | | | | | | |
| Non-interest-bearing deposits | | 277,236 | | | 274,858 | | | 262,499 | | | 246,449 | | | 245,928 | | |
| Other non-interest-bearing liabilities | | 24,396 | | | 29,754 | | | 25,112 | | | 25,028 | | | 31,781 | | |
| Total non-interest-bearing liabilities | | 301,632 | | | 304,612 | | | 287,611 | | | 271,477 | | | 277,709 | | |
| Total liabilities | | 3,820,200 | | | 3,781,645 | | | 3,729,828 | | | 3,479,770 | | | 3,411,802 | | |
| Stockholders' equity | | 1,004,827 | | | 1,040,867 | | | 1,077,357 | | | 1,103,330 | | | 1,116,278 | | |
| Total liabilities and stockholders' equity | $ | 4,825,027 | | $ | 4,822,512 | | $ | 4,807,185 | | $ | 4,583,100 | | $ | 4,528,080 | | |
| | | | | | | |
| Average interest-earning assets to average interest-bearing liabilities | | 126.78 | % | | 128.31 | % | | 129.23 | % | | 131.87 | % | | 133.26 | % | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| Performance Ratio Highlights | For the three months ended | |
| December 31, | September 30, | June 30, | March 31, | December 31, | |
| | 2017 | | | 2017 | | | 2017 | | | 2017 | | | 2016 | | |
| Average yield on interest-earning assets: | | | | | | |
| Loans receivable, including loans held for sale | | 3.76 | % | | 3.74 | % | | 3.73 | % | | 3.73 | % | | 3.78 | % | |
| Mortgage-backed securities | | 2.27 | % | | 2.26 | % | | 2.30 | % | | 2.21 | % | | 2.24 | % | |
| Debt securities: | | | | | | |
| Tax-exempt (1) | | 2.03 | % | | 2.03 | % | | 2.02 | % | | 2.00 | % | | 2.00 | % | |
| Taxable | | 2.61 | % | | 2.42 | % | | 2.41 | % | | 2.26 | % | | 2.04 | % | |
| Total debt securities | | 2.49 | % | | 2.34 | % | | 2.33 | % | | 2.20 | % | | 2.04 | % | |
| Other interest-earning assets | | 3.42 | % | | 3.21 | % | | 1.98 | % | | 3.13 | % | | 2.37 | % | |
| Total interest-earning assets | | 3.41 | % | | 3.37 | % | | 3.32 | % | | 3.31 | % | | 3.29 | % | |
| | | | | | | |
| Average cost of interest-bearing liabilities: | | | | | | |
| Deposits: | | | | | | |
| Interest-bearing demand | | 0.80 | % | | 0.76 | % | | 0.71 | % | | 0.65 | % | | 0.62 | % | |
| Savings and club | | 0.12 | % | | 0.12 | % | | 0.12 | % | | 0.12 | % | | 0.12 | % | |
| Certificates of deposit | | 1.43 | % | | 1.38 | % | | 1.34 | % | | 1.30 | % | | 1.33 | % | |
| Total interest-bearing deposits | | 0.98 | % | | 0.93 | % | | 0.90 | % | | 0.86 | % | | 0.86 | % | |
| Borrowings: | | | | | | |
| Federal Home Loan Bank Advances | | 2.33 | % | | 2.33 | % | | 2.21 | % | | 2.08 | % | | 2.20 | % | |
| Other borrowings | | 0.27 | % | | 0.27 | % | | 0.27 | % | | 0.35 | % | | 0.29 | % | |
| Total borrowings | | 2.25 | % | | 2.25 | % | | 2.12 | % | | 1.96 | % | | 2.09 | % | |
| Total interest-bearing liabilities | | 1.27 | % | | 1.24 | % | | 1.19 | % | | 1.10 | % | | 1.11 | % | |
| | | | | | | |
| Interest rate spread (2) | | 2.14 | % | | 2.13 | % | | 2.13 | % | | 2.21 | % | | 2.18 | % | |
| Net interest margin (3) | | 2.41 | % | | 2.40 | % | | 2.40 | % | | 2.48 | % | | 2.45 | % | |
| | | | | | | |
| Non-interest income to average assets (annualized) | | 0.27 | % | | 0.26 | % | | 0.25 | % | | 0.20 | % | | 0.30 | % | |
| Non-interest expense to average assets (annualized) | | 1.89 | % | | 1.77 | % | | 1.83 | % | | 1.84 | % | | 1.71 | % | |
| | | | | | | |
| Efficiency ratio (4) | | 75.63 | % | | 71.18 | % | | 74.12 | % | | 73.91 | % | | 66.66 | % | |
| | | | | | | |
| Return on average assets (annualized) | | 0.11 | % | | 0.43 | % | | 0.37 | % | | 0.36 | % | | 0.48 | % | |
| Return on average equity (annualized) | | 0.51 | % | | 2.01 | % | | 1.64 | % | | 1.47 | % | | 1.96 | % | |
| | | | | | | | | | | | | |
| (1) The yield on tax-exempt securities has not been adjusted to reflect their tax-effective yield. | | | |
| (2) Interest income divided by average interest-earning assets less interest expense divided by average interest-bearing liabilities. | |
| (3) Net interest income divided by average interest-earning assets. | | | |
| (4) Non-interest expense divided by the sum of net interest income and non-interest income. | | | |
| | | | |
| | | | |
| This document contains certain non-GAAP financial measures in addition to results presented in accordance with Generally Accepted Accounting Principles (“GAAP”). These non-GAAP measures provide additional information which allow readers to evaluate the ongoing performance of the Company. They are not a substitute for GAAP measures; they should be read and used in conjunction with the Company’s GAAP financial information. A reconciliation of non-GAAP financial measures to GAAP measures is included below. In all cases, it should be understood that non-GAAP per share measures do not depict amounts that accrue directly to the benefit of shareholders. | |
| | |
| | | | | | | |
Reconciliation of GAAP to Non-GAAP (Dollars in Thousands, Except Per Share Data, Unaudited) | For the three months ended | |
| December 31, | September 30, | June 30, | March 31, | December 31, | |
| | 2017 | | | 2017 | | | 2017 | | | 2017 | | | 2016 | | |
| Adjusted Net Income | | | | | | |
| Net income (GAAP) | $ | 1,269 | | $ | 5,232 | | $ | 4,404 | | $ | 4,068 | | $ | 5,464 | | |
| Effect to adjust for: | | | | | | |
| Merger-related expenses | | 1,193 | | | - | | | - | | | - | | | - | | |
| Income tax benefit from merger-related expenses | | (165 | ) | | - | | | - | | | - | | | - | | |
| Income tax expense for write-down of net deferred tax asset | | 4,867 | | | - | | | - | | | - | | | - | | |
| Income tax benefit for write-down of net deferred tax liability | | (1,381 | ) | | - | | | - | | | - | | | - | | |
| Income tax benefit for reduction in current year income tax rate (from 35% to 28%) | | (769 | ) | | - | | | - | | | - | | | - | | |
Adjusted net income (non-GAAP) | $ | 5,014 | | $ | 5,232 | | $ | 4,404 | | $ | 4,068 | | $ | 5,464 | | |
| | | | | | | |
| Adjusted Net Income per Common Share (EPS) | | | | | | |
Net income per common share Basic (GAAP) | $ | 0.02 | | $ | 0.07 | | $ | 0.05 | | $ | 0.05 | | $ | 0.06 | | |
| Effect to adjust for: | | | | | | |
| Merger-related expenses | | 0.02 | | | - | | | - | | | - | | | - | | |
| Income tax benefit from merger-related expenses | | (0.01 | ) | | - | | | - | | | - | | | - | | |
| Income tax expense for write-down of net deferred tax asset | | 0.06 | | | - | | | - | | | - | | | - | | |
| Income tax benefit for write-down of net deferred tax liability | | (0.02 | ) | | - | | | - | | | - | | | - | | |
| Income tax benefit for reduction in current year income tax rate (from 35% to 28%) | | (0.01 | ) | | - | | | - | | | - | | | - | | |
Adjusted net income per common share Basic (non-GAAP) | $ | 0.06 | | $ | 0.07 | | $ | 0.05 | | $ | 0.05 | | $ | 0.06 | | |
| | | | | | | |
| Adjusted Net Income per Common Share (EPS) | | | | | | |
Net income per common share Diluted (GAAP) | $ | 0.02 | | $ | 0.07 | | $ | 0.05 | | $ | 0.05 | | $ | 0.06 | | |
| Effect to adjust for: | | | | | | |
| Merger-related expenses | | 0.02 | | | - | | | - | | | - | | | - | | |
| Income tax benefit from merger-related expenses | | (0.01 | ) | | - | | | - | | | - | | | - | | |
| Income tax expense for write-down of net deferred tax asset | | 0.06 | | | - | | | - | | | - | | | - | | |
| Income tax benefit for write-down of net deferred tax liability | | (0.02 | ) | | - | | | - | | | - | | | - | | |
| Income tax benefit for reduction in current year income tax rate (from 35% to 28%) | | (0.01 | ) | | - | | | - | | | - | | | - | | |
Adjusted net income per common share Diluted (non-GAAP) | $ | 0.06 | | $ | 0.07 | | $ | 0.05 | | $ | 0.05 | | $ | 0.06 | | |
| | | | | | | |
| | | | | | | |
Reconciliation of GAAP to Non-GAAP (Unaudited) | For the three months ended | |
| December 31, | September 30, | June 30, | March 31, | December 31, | |
| | 2017 | | | 2017 | | | 2017 | | | 2017 | | | 2016 | | |
| Adjusted Non-Interest Expense Ratio | | | | | | |
| Non-interest expense to average assets (GAAP) | | 1.89 | % | | 1.77 | % | | 1.83 | % | | 1.84 | % | | 1.71 | % | |
| Effect to adjust for: | | | | | | |
| Merger-related expenses | | -0.10 | % | | 0.00 | % | | 0.00 | % | | 0.00 | % | | 0.00 | % | |
| Adjusted non-interest expense ratio (non-GAAP) | | 1.79 | % | | 1.77 | % | | 1.83 | % | | 1.84 | % | | 1.71 | % | |
| | | | | | | |
| Adjusted Efficiency Ratio | | | | | | |
| Non-interest expense / (Net interest income + non-interest income) (GAAP) | | 75.6 | % | | 71.2 | % | | 74.1 | % | | 73.9 | % | | 66.7 | % | |
| Effect to adjust for: | | | | | | |
| Merger-related expenses | | -3.9 | % | | 0.0 | % | | 0.0 | % | | 0.0 | % | | 0.0 | % | |
| Adjusted efficiency ratio (non-GAAP) | | 71.7 | % | | 71.2 | % | | 74.1 | % | | 73.9 | % | | 66.7 | % | |
| | | | | | | |
| Adjusted Return on Average Assets | | | | | | |
| Return on average assets (GAAP) | | 0.11 | % | | 0.43 | % | | 0.37 | % | | 0.36 | % | | 0.48 | % | |
| Effect to adjust for: | | | | | | |
| Merger-related expenses | | 0.09 | % | | 0.00 | % | | 0.00 | % | | 0.00 | % | | 0.00 | % | |
| Income tax benefit from merger-related expenses | | -0.01 | % | | 0.00 | % | | 0.00 | % | | 0.00 | % | | 0.00 | % | |
| Income tax expense for write-down of net deferred tax asset | | 0.40 | % | | 0.00 | % | | 0.00 | % | | 0.00 | % | | 0.00 | % | |
| Income tax benefit for write-down of net deferred tax liability | | -0.11 | % | | 0.00 | % | | 0.00 | % | | 0.00 | % | | 0.00 | % | |
| Income tax benefit for reduction in current year income tax rate (from 35% to 28%) | | -0.06 | % | | 0.00 | % | | 0.00 | % | | 0.00 | % | | 0.00 | % | |
| Adjusted return on average assets (non-GAAP) | | 0.42 | % | | 0.43 | % | | 0.37 | % | | 0.36 | % | | 0.48 | % | |
| | | | | | | |
| | | | | | | |
| Adjusted Return on Average Equity | | | | | | |
| Return on average equity (GAAP) | | 0.51 | % | | 2.01 | % | | 1.64 | % | | 1.47 | % | | 1.96 | % | |
| Effect to adjust for: | | | | | | |
| Merger-related expenses | | 0.48 | % | | 0.00 | % | | 0.00 | % | | 0.00 | % | | 0.00 | % | |
| Income tax benefit from merger-related expenses | | -0.07 | % | | 0.00 | % | | 0.00 | % | | 0.00 | % | | 0.00 | % | |
| Income tax expense for write-down of net deferred tax asset | | 1.94 | % | | 0.00 | % | | 0.00 | % | | 0.00 | % | | 0.00 | % | |
| Income tax benefit for write-down of net deferred tax liability | | -0.55 | % | | 0.00 | % | | 0.00 | % | | 0.00 | % | | 0.00 | % | |
| Income tax benefit for reduction in current year income tax rate (from 35% to 28%) | | -0.31 | % | | 0.00 | % | | 0.00 | % | | 0.00 | % | | 0.00 | % | |
| Adjusted return on average equity (non-GAAP) | | 2.00 | % | | 2.01 | % | | 1.64 | % | | 1.47 | % | | 1.96 | % | |
| | | | | | | |