Capitol Federal Financial, Inc.® Reports Fiscal Year 2021 Results
Capitol Federal Financial, Inc. (NASDAQ: CFFN) has reported fiscal year results for the year ended September 30, 2021, with a net income of $76.1 million or $0.56 per share, an increase from $64.5 million in the previous year. The net interest margin decreased to 1.90% from 2.12%, while deposit growth stood at 6.6%. For Q4 of fiscal 2021, net income was $18.6 million with dividends paid amounting to $117.9 million.
The Company announced a cash dividend of $0.085 per share, reflecting its commitment to return 100% of annual earnings to shareholders.
- Net income increased to $76.1 million, or $0.56 per share.
- Dividends paid totaled $117.9 million for the fiscal year, equating to $0.87 per share.
- Deposits grew by 6.6%.
- Announced cash dividend of $0.085 per share.
- Net interest margin decreased from 2.12% to 1.90%.
- Net interest income decreased by $14.3 million, or 7.6%, from the previous year.
Highlights for the quarter include:
-
net income of
;$18.6 million -
basic and diluted earnings per share of
;$0.14 -
net interest margin of
1.97% ; -
paid dividends of
, or$11.5 million per share; and$0.08 5 -
on
October 19, 2021 , announced a cash dividend of per share, payable on$0.08 5November 19, 2021 to stockholders of record as of the close of business onNovember 5, 2021 .
Highlights for the fiscal year include:
-
net income of
;$76.1 million -
basic and diluted earnings per share of
;$0.56 -
net interest margin of
1.90% ; -
deposit growth of
6.6% ; -
paid dividends of
, or$117.9 million per share; and$0.87 -
on
October 28, 2021 , announced a fiscal year 2021 cash true-up dividend of per share, payable on$0.22 December 3, 2021 to stockholders of record as of the close of business onNovember 19, 2021 .
Comparison of Operating Results for the Three Months Ended
For the quarter ended
Interest and Dividend Income
The following table presents the components of interest and dividend income for the time periods presented, along with the change measured in dollars and percent.
|
For the Three Months Ended |
|
|
|
|
||||||||||
|
|
|
|
|
Change Expressed in: |
||||||||||
|
2021 |
|
2021 |
|
Dollars |
|
Percent |
||||||||
|
(Dollars in thousands) |
|
|
||||||||||||
INTEREST AND DIVIDEND INCOME: |
|
|
|
|
|
|
|
||||||||
Loans receivable |
$ |
57,139 |
|
|
$ |
54,779 |
|
|
$ |
2,360 |
|
|
|
4.3 |
% |
Mortgage-backed securities ("MBS") |
4,900 |
|
|
5,360 |
|
|
(460 |
) |
|
|
(8.6 |
) |
|||
Federal Home Loan Bank Topeka ("FHLB") stock |
952 |
|
|
944 |
|
|
8 |
|
|
|
0.8 |
|
|||
Investment securities |
750 |
|
|
763 |
|
|
(13 |
) |
|
|
(1.7 |
) |
|||
Cash and cash equivalents |
27 |
|
|
26 |
|
|
1 |
|
|
|
3.8 |
|
|||
Total interest and dividend income |
$ |
63,768 |
|
|
$ |
61,872 |
|
|
$ |
1,896 |
|
|
|
3.1 |
|
The increase in interest income on loans receivable was primarily a result of an increase in the weighted average portfolio yield, from
Interest Expense
The following table presents the components of interest expense for the time periods presented, along with the change measured in dollars and percent.
|
For the Three Months Ended |
|
|
|
|
||||||||||
|
|
|
|
|
Change Expressed in: |
||||||||||
|
2021 |
|
2021 |
|
Dollars |
|
Percent |
||||||||
|
(Dollars in thousands) |
|
|
||||||||||||
INTEREST EXPENSE: |
|
|
|
|
|
|
|
||||||||
Deposits |
$ |
10,335 |
|
|
$ |
11,475 |
|
|
$ |
(1,140 |
) |
|
|
(9.9 |
)% |
Borrowings |
7,889 |
|
|
7,826 |
|
|
63 |
|
|
|
0.8 |
|
|||
Total interest expense |
$ |
18,224 |
|
|
$ |
19,301 |
|
|
$ |
(1,077 |
) |
|
|
(5.6 |
) |
The decrease in interest expense on deposits was due primarily to a decrease in the weighted average rate paid on the portfolio, from
Provision for Credit Losses
For the quarter ended
Non-Interest Income
The following table presents the components of non-interest income for the time periods presented, along with the change measured in dollars and percent.
|
For the Three Months Ended |
|
|
|
|
||||||||||
|
|
|
|
|
Change Expressed in: |
||||||||||
|
2021 |
|
2021 |
|
Dollars |
|
Percent |
||||||||
|
(Dollars in thousands) |
|
|
||||||||||||
NON-INTEREST INCOME: |
|
|
|
|
|
|
|
||||||||
Deposit service fees |
$ |
3,294 |
|
|
$ |
3,227 |
|
|
$ |
67 |
|
|
|
2.1 |
% |
Insurance commissions |
781 |
|
|
723 |
|
|
58 |
|
|
|
8.0 |
|
|||
Other non-interest income |
1,228 |
|
|
1,286 |
|
|
(58 |
) |
|
|
(4.5 |
) |
|||
Total non-interest income |
$ |
5,303 |
|
|
$ |
5,236 |
|
|
$ |
67 |
|
|
|
1.3 |
|
Non-Interest Expense
The following table presents the components of non-interest expense for the time periods presented, along with the change measured in dollars and percent.
|
For the Three Months Ended |
|
|
|
|
||||||||||
|
|
|
|
|
Change Expressed in: |
||||||||||
|
2021 |
|
2021 |
|
Dollars |
|
Percent |
||||||||
|
(Dollars in thousands) |
|
|
||||||||||||
NON-INTEREST EXPENSE: |
|
|
|
|
|
|
|
||||||||
Salaries and employee benefits |
$ |
14,600 |
|
|
$ |
13,867 |
|
|
$ |
733 |
|
|
|
5.3 |
% |
Information technology and related expense |
4,354 |
|
|
4,736 |
|
|
(382 |
) |
|
|
(8.1 |
) |
|||
Occupancy, net |
3,639 |
|
|
3,504 |
|
|
135 |
|
|
|
3.9 |
|
|||
Regulatory and outside services |
1,476 |
|
|
1,469 |
|
|
7 |
|
|
|
0.5 |
|
|||
Advertising and promotional |
1,404 |
|
|
1,407 |
|
|
(3 |
) |
|
|
(0.2 |
) |
|||
Deposit and loan transaction costs |
638 |
|
|
693 |
|
|
(55 |
) |
|
|
(7.9 |
) |
|||
Federal insurance premium |
657 |
|
|
633 |
|
|
24 |
|
|
|
3.8 |
|
|||
Office supplies and related expense |
426 |
|
|
402 |
|
|
24 |
|
|
|
6.0 |
|
|||
Other non-interest expense |
1,053 |
|
|
891 |
|
|
162 |
|
|
|
18.2 |
|
|||
Total non-interest expense |
$ |
28,247 |
|
|
$ |
27,602 |
|
|
$ |
645 |
|
|
|
2.3 |
|
The increase in salaries and employee benefits was due primarily to an increase in incentive compensation. The decrease in information technology and related expense was due mainly to a decrease in professional services expense, primarily as a result of the completion of some projects in the prior quarter, and software licensing expense. Included in other non-interest expense in the prior quarter was a partial reversal of a write-down on a branch property sold by the Bank.
The Company's efficiency ratio was
Income Tax Expense
The following table presents pretax income, income tax expense, and net income for the time periods presented, along with the change measured in dollars and percent.
|
For the Three Months Ended |
|
|
|
|
|||||||||
|
|
|
|
|
Change Expressed in: |
|||||||||
|
2021 |
|
2021 |
|
Dollars |
|
Percent |
|||||||
|
(Dollars in thousands) |
|
|
|||||||||||
Income before income tax expense |
$ |
23,923 |
|
|
$ |
22,896 |
|
|
$ |
1,027 |
|
|
4.5 |
% |
Income tax expense |
5,370 |
|
|
4,709 |
|
|
661 |
|
|
14.0 |
|
|||
Net income |
$ |
18,553 |
|
|
$ |
18,187 |
|
|
$ |
366 |
|
|
2.0 |
|
|
|
|
|
|
|
|
|
|||||||
Effective Tax Rate |
22.4 |
% |
|
20.6 |
% |
|
|
|
|
The increase in income tax expense was due primarily to higher pretax income, as well as a higher effective tax rate in the current quarter. The higher effective tax rate was due mainly to adjustments of permanent tax differences, specifically the Company's low income housing partnership amounts.
Comparison of Operating Results for the Years Ended
The Company recognized net income of
Interest and Dividend Income
The following table presents the components of interest and dividend income for the time periods presented, along with the change measured in dollars and percent.
|
For the Year Ended |
|
|
|
|
||||||||||
|
|
|
Change Expressed in: |
||||||||||||
|
2021 |
|
2020 |
|
Dollars |
|
Percent |
||||||||
|
(Dollars in thousands) |
|
|
||||||||||||
INTEREST AND DIVIDEND INCOME: |
|
|
|
|
|
|
|
||||||||
Loans receivable |
$ |
229,897 |
|
|
$ |
270,494 |
|
|
$ |
(40,597 |
) |
|
|
(15.0 |
)% |
MBS |
21,399 |
|
|
23,009 |
|
|
(1,610 |
) |
|
|
(7.0 |
) |
|||
FHLB Stock |
3,916 |
|
|
5,827 |
|
|
(1,911 |
) |
|
|
(32.8 |
) |
|||
Investment securities |
2,825 |
|
|
4,467 |
|
|
(1,642 |
) |
|
|
(36.8 |
) |
|||
Cash and cash equivalents |
144 |
|
|
1,181 |
|
|
(1,037 |
) |
|
|
(87.8 |
) |
|||
Total interest and dividend income |
$ |
258,181 |
|
|
$ |
304,978 |
|
|
$ |
(46,797 |
) |
|
|
(15.3 |
) |
The decrease in interest income on loans receivable was due mainly to a decrease in the weighted average yield, primarily in the one- to four-family loan portfolio. The decrease in the weighted average yield on the one- to four-family loan portfolio was due to endorsements and refinances to lower market rates, higher premium amortization related to correspondent one- to four-family loans due to high payoff and endorsement activity, along with adjustable-rate loans repricing to lower market rates, and the origination and purchase of new loans at lower market rates. Additionally, the average balance of the portfolio decreased compared to the prior year due primarily to a reduction in the correspondent one-to four-family loan portfolio. See "Average Balance Sheets" below.
The decrease in interest income on the MBS portfolio was due to a decrease in the weighted average yield as a result of purchases at lower market yields and the repricing of existing adjustable-rate MBS to lower market yields, partially offset by an increase in the average balance of the portfolio. Cash flows from the loan portfolio were used to purchase securities during the current fiscal year.
The decrease in dividend income on FHLB stock was due mainly to a decrease in the average balance of FHLB stock, along with a decrease in the dividend rate paid by FHLB. The average balance decreased as the Bank did not replace certain maturing FHLB advances between periods, which reduced the amount of FHLB stock owned by the Bank per FHLB requirements.
The decrease in interest income on investment securities was due to a decrease in the weighted average yield as a result of purchases at lower market yields, partially offset by an increase in the average balance of the portfolio.
The decrease in interest income on cash and cash equivalents was due primarily to a decrease in the yield earned on cash held at the
Interest Expense
The following table presents the components of interest expense for the time periods presented, along with the change measured in dollars and percent.
|
For the Year Ended |
|
|
|
|
||||||||||
|
|
|
Change Expressed in: |
||||||||||||
|
2021 |
|
2020 |
|
Dollars |
|
Percent |
||||||||
|
(Dollars in thousands) |
|
|
||||||||||||
INTEREST EXPENSE: |
|
|
|
|
|
|
|
||||||||
Deposits |
$ |
48,406 |
|
|
$ |
67,598 |
|
|
$ |
(19,192 |
) |
|
|
(28.4 |
)% |
Borrowings |
34,774 |
|
|
48,045 |
|
|
(13,271 |
) |
|
|
(27.6 |
) |
|||
Total interest expense |
$ |
83,180 |
|
|
$ |
115,643 |
|
|
$ |
(32,463 |
) |
|
|
(28.1 |
) |
The decrease in interest expense on deposits was due mainly to a decrease in the weighted average rate paid on retail certificates of deposit, money market accounts, and wholesale certificates of deposit. Since the onset of the Coronavirus Disease 2019 ("COVID-19") pandemic, retail certificates of deposit have been repricing downward as they renew or are replaced at lower offered rates, and rates on money market accounts have been lowered.
The decrease in interest expense on borrowings was due primarily to a decrease in the average balance, as certain maturing FHLB advances and repurchase agreements were not replaced and the Bank paid down its FHLB line of credit with liquidity generated from the deposit portfolio. The decrease in interest expense on borrowings was also a result of lowering the cost of FHLB advances by prepaying certain advances during the current and prior years.
Provision for Credit Losses
The Bank recorded a negative provision for credit losses during the current year of
Non-Interest Income
The following table presents the components of non-interest income for the time periods presented, along with the change measured in dollars and percent.
|
For the Year Ended |
|
|
|
|
||||||||||
|
|
|
Change Expressed in: |
||||||||||||
|
2021 |
|
2020 |
|
Dollars |
|
Percent |
||||||||
|
(Dollars in thousands) |
|
|
||||||||||||
NON-INTEREST INCOME: |
|
|
|
|
|
|
|
||||||||
Deposit service fees |
$ |
12,282 |
|
|
$ |
11,285 |
|
|
$ |
997 |
|
|
|
8.8 |
% |
Gain on sale of Visa Class B shares |
7,386 |
|
|
— |
|
|
7,386 |
|
|
|
N/A |
||||
Insurance commissions |
3,030 |
|
|
2,487 |
|
|
543 |
|
|
|
21.8 |
|
|||
Other non-interest income |
5,388 |
|
|
5,827 |
|
|
(439 |
) |
|
|
(7.5 |
) |
|||
Total non-interest income |
$ |
28,086 |
|
|
$ |
19,599 |
|
|
$ |
8,487 |
|
|
|
43.3 |
|
The increase in deposit service fees was due primarily to an increase in debit card income as a result of higher transaction volume. During the current year period, the Bank sold its Visa Class
Non-Interest Expense
The following table presents the components of non-interest expense for the time periods presented, along with the change measured in dollars and percent.
|
For the Year Ended |
|
|
|
|
||||||||||
|
|
|
Change Expressed in: |
||||||||||||
|
2021 |
|
2020 |
|
Dollars |
|
Percent |
||||||||
|
(Dollars in thousands) |
|
|
||||||||||||
NON-INTEREST EXPENSE: |
|
|
|
|
|
|
|
||||||||
Salaries and employee benefits |
$ |
56,002 |
|
|
$ |
52,996 |
|
|
$ |
3,006 |
|
|
|
5.7 |
% |
Information technology and related expense |
17,922 |
|
|
16,974 |
|
|
948 |
|
|
|
5.6 |
|
|||
Occupancy, net |
14,045 |
|
|
13,870 |
|
|
175 |
|
|
|
1.3 |
|
|||
Regulatory and outside services |
5,764 |
|
|
5,762 |
|
|
2 |
|
|
|
— |
|
|||
Advertising and promotional |
5,133 |
|
|
4,889 |
|
|
244 |
|
|
|
5.0 |
|
|||
Loss on interest rate swap termination |
4,752 |
|
|
— |
|
|
4,752 |
|
|
|
N/A |
|
|||
Deposit and loan transaction costs |
2,761 |
|
|
2,890 |
|
|
(129 |
) |
|
|
(4.5 |
) |
|||
Federal insurance premium |
2,545 |
|
|
914 |
|
|
1,631 |
|
|
|
178.4 |
|
|||
Office supplies and related expense |
1,715 |
|
|
2,195 |
|
|
(480 |
) |
|
|
(21.9 |
) |
|||
Other non-interest expense |
4,930 |
|
|
5,514 |
|
|
(584 |
) |
|
|
(10.6 |
) |
|||
Total non-interest expense |
$ |
115,569 |
|
|
$ |
106,004 |
|
|
$ |
9,565 |
|
|
|
9.0 |
|
The increase in salaries and employee benefits was due primarily to an increase in incentive compensation, as well as an increase in loan commissions related to higher loan origination activity. The increase in information technology and related expense was due mainly to an increase in software licensing expense and professional services expense. During the current fiscal year, the Bank terminated interest rate swaps designated as cash flow hedges with a notional amount of
The Company's efficiency ratio was
Income Tax Expense
The following table presents pretax income, income tax expense, and net income for the time periods presented, along with the change measured in dollars and percent.
|
For the Year Ended |
|
|
|
|
|||||||||
|
|
|
Change Expressed in: |
|||||||||||
|
2021 |
|
2020 |
|
Dollars |
|
Percent |
|||||||
|
(Dollars in thousands) |
|
|
|||||||||||
|
|
|
|
|
|
|
|
|||||||
Income before income tax expense |
$ |
96,028 |
|
|
$ |
80,630 |
|
|
$ |
15,398 |
|
|
19.1 |
% |
Income tax expense |
19,946 |
|
|
16,090 |
|
|
3,856 |
|
|
24.0 |
|
|||
Net income |
$ |
76,082 |
|
|
$ |
64,540 |
|
|
$ |
11,542 |
|
|
17.9 |
|
|
|
|
|
|
|
|
|
|||||||
Effective Tax Rate |
20.8 |
% |
|
20.0 |
% |
|
|
|
|
The increase in income tax expense was due primarily to higher pretax income in the current year, as well as a higher effective tax rate compared to the prior year. The effective tax rate was lower in the prior year due primarily to a discrete benefit recognized in the prior year related to certain previously acquired BOLI policies. Management anticipates the effective income tax rate for fiscal year 2022 will be approximately
Financial Condition as of
The following table summarizes the Company's financial condition at the dates indicated.
|
|
|
|
|
Annualized |
|
|
|
|
||||||||
|
|
|
|
|
Percent |
|
|
|
Percent |
||||||||
|
2021 |
|
2021 |
|
Change |
|
2020 |
|
Change |
||||||||
|
(Dollars in thousands) |
||||||||||||||||
Total assets |
$ |
9,631,246 |
|
|
$ |
9,649,665 |
|
|
(0.8 |
)% |
|
$ |
9,487,218 |
|
|
1.5 |
% |
Available-for-sale ("AFS") securities |
2,014,608 |
|
|
2,015,705 |
|
|
(0.2 |
) |
|
1,560,950 |
|
|
29.1 |
|
|||
Loans receivable, net |
7,081,142 |
|
|
7,033,827 |
|
|
2.7 |
|
|
7,202,851 |
|
|
(1.7 |
) |
|||
Deposits |
6,597,396 |
|
|
6,638,294 |
|
|
(2.5 |
) |
|
6,191,408 |
|
|
6.6 |
|
|||
Borrowings |
1,582,850 |
|
|
1,582,400 |
|
|
0.1 |
|
|
1,789,313 |
|
|
(11.5 |
) |
|||
Stockholders' equity |
1,242,273 |
|
|
1,237,624 |
|
|
1.5 |
|
|
1,284,859 |
|
|
(3.3 |
) |
|||
Equity to total assets at end of period |
12.9 |
% |
|
12.8 |
% |
|
|
|
13.5 |
% |
|
|
|||||
Average number of basic shares outstanding |
135,571 |
|
|
135,505 |
|
|
0.2 |
|
|
137,705 |
|
|
(1.5 |
) |
|||
Average number of diluted shares outstanding |
135,571 |
|
|
135,537 |
|
|
0.1 |
|
|
137,705 |
|
|
(1.5 |
) |
The following table summarizes loan originations and purchases and borrowing activity, along with the related weighted average rates, during the periods indicated.
|
For the Three Months Ended |
|
For the Year Ended |
||||||||||||
|
|
|
|
||||||||||||
|
Amount |
|
Rate |
|
Amount |
|
Rate |
||||||||
|
(Dollars in thousands) |
||||||||||||||
Loan originations and purchases |
|
|
|
|
|
|
|
||||||||
One- to four-family and consumer: |
|
|
|
|
|
|
|
||||||||
Originated |
$ |
237,358 |
|
|
|
2.86 |
% |
|
$ |
1,185,924 |
|
|
|
2.78 |
% |
Purchased |
184,562 |
|
|
|
2.68 |
|
|
689,527 |
|
|
|
2.64 |
|
||
|
|
|
|
|
|
|
|
||||||||
Commercial: |
|
|
|
|
|
|
|
||||||||
Originated |
43,021 |
|
|
|
4.08 |
|
|
251,530 |
|
|
|
3.43 |
|
||
Purchased |
19,600 |
|
|
|
4.06 |
|
|
134,714 |
|
|
|
4.15 |
|
||
|
$ |
484,541 |
|
|
|
2.95 |
|
|
$ |
2,261,695 |
|
|
|
2.89 |
|
Borrowing activity |
|
|
|
|
|
|
|
||||||||
Maturities and prepayments |
$ |
(340,000 |
) |
|
|
2.73 |
|
|
$ |
(1,305,000 |
) |
|
|
2.18 |
|
New borrowings |
340,000 |
|
|
|
2.17 |
|
|
1,105,000 |
|
|
|
1.96 |
|
Comparison of
The decrease in total assets was due primarily to a decrease in cash and cash equivalents, partially offset by an increase in loans receivable, as excess operating cash was generally used to fund loan growth during the current quarter. The increase in loans receivable was mainly in the one- to four-family correspondent loan portfolio.
The decrease in deposits was due primarily to a decrease in the certificate of deposit portfolio, partially offset by an increase in money market accounts, as customers moved some of the funds from maturing certificates to more liquid investment options such as the Bank's money market accounts.
Comparison of
The increase in total assets was due mainly to an increase in securities, partially offset by decreases in cash and cash equivalents and loans receivable. Securities were purchased with cash flows from the loan portfolio and growth in the deposit portfolio that was not used to pay down maturing borrowings. The decrease in loans receivable was primarily in the one- to four-family correspondent loan portfolio.
The increase in total deposits was in non-maturity deposits, partially offset by a decrease in retail certificates of deposit. The decrease in total borrowings was due to not renewing borrowings that matured during the current year. Cash flows from deposit growth were used to pay off maturing borrowings.
Stockholders' Equity
During the current year, the Company paid cash dividends totaling
On
At
There remains
The following table presents a reconciliation of total to net shares outstanding as of
Total shares outstanding |
138,832,284 |
|
Less unallocated Employee Stock Ownership Plan ("ESOP") shares and unvested restricted stock |
(3,219,012) |
|
Net shares outstanding |
135,613,272 |
|
Consistent with our goal to operate a sound and profitable financial organization, we actively seek to maintain a well-capitalized status for the Bank in accordance with regulatory standards. In
Except for the historical information contained in this press release, the matters discussed herein may be deemed to be "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995. These forward-looking statements include statements about our beliefs, plans, objectives, goals, expectations, anticipations, estimates and intentions. The words "may," "could," "should," "would," "will," "believe," "anticipate," "estimate," "expect," "intend," "plan," and similar expressions are intended to identify forward-looking statements. Forward-looking statements involve risks and uncertainties, including: potential adverse impacts of the ongoing COVID-19 pandemic and any governmental or societal responses thereto on economic conditions in the Company's local market areas and other market areas where the Bank has lending relationships, on other aspects of the Company's business operations and on financial markets; changes in policies or the application or interpretation of laws and regulations by regulatory agencies and tax authorities; other governmental initiatives affecting the financial services industry; changes in accounting principles, policies or guidelines; fluctuations in interest rates; demand for loans in the Company's and its correspondent banks' market areas; the future earnings and capital levels of the Bank, which could affect the ability of the Company to pay dividends in accordance with its dividend policies; competition; and other risks detailed from time to time in documents filed or furnished by the Company with the
SUPPLEMENTAL FINANCIAL INFORMATION
CONSOLIDATED BALANCE SHEETS (Unaudited) (Dollars in thousands, except per share amounts) |
||||||||||||||
|
|
|
|
|
|
|||||||||
|
2021 |
|
2021 |
|
2020 |
|||||||||
ASSETS: |
|
|
|
|
|
|||||||||
Cash and cash equivalents (includes interest-earning deposits of |
$ |
42,262 |
|
|
|
$ |
95,305 |
|
|
|
$ |
185,148 |
|
|
AFS securities, at estimated fair value (amortized cost of |
2,014,608 |
|
|
|
2,015,705 |
|
|
|
1,560,950 |
|
|
|||
Loans receivable, net (ACL of |
7,081,142 |
|
|
|
7,033,827 |
|
|
|
7,202,851 |
|
|
|||
FHLB stock, at cost |
73,421 |
|
|
|
73,630 |
|
|
|
93,862 |
|
|
|||
Premises and equipment, net |
99,127 |
|
|
|
99,551 |
|
|
|
101,875 |
|
|
|||
Income taxes receivable, net |
— |
|
|
|
891 |
|
|
|
— |
|
|
|||
Other assets |
320,686 |
|
|
|
330,756 |
|
|
|
342,532 |
|
|
|||
TOTAL ASSETS |
$ |
9,631,246 |
|
|
|
$ |
9,649,665 |
|
|
|
$ |
9,487,218 |
|
|
|
|
|
|
|
|
|||||||||
LIABILITIES: |
|
|
|
|
|
|||||||||
Deposits |
$ |
6,597,396 |
|
|
|
$ |
6,638,294 |
|
|
|
$ |
6,191,408 |
|
|
Borrowings |
1,582,850 |
|
|
|
1,582,400 |
|
|
|
1,789,313 |
|
|
|||
Advance payments by borrowers for taxes and insurance |
72,729 |
|
|
|
47,330 |
|
|
|
65,721 |
|
|
|||
Income taxes payable, net |
918 |
|
|
|
— |
|
|
|
795 |
|
|
|||
Deferred income tax liabilities, net |
5,810 |
|
|
|
7,922 |
|
|
|
8,180 |
|
|
|||
Other liabilities |
129,270 |
|
|
|
136,095 |
|
|
|
146,942 |
|
|
|||
Total liabilities |
8,388,973 |
|
|
|
8,412,041 |
|
|
|
8,202,359 |
|
|
|||
|
|
|
|
|
|
|||||||||
STOCKHOLDERS' EQUITY: |
|
|
|
|
|
|||||||||
Preferred stock, |
— |
|
|
|
— |
|
|
|
— |
|
|
|||
Common stock, |
1,388 |
|
|
|
1,388 |
|
|
|
1,389 |
|
|
|||
Additional paid-in capital |
1,189,633 |
|
|
|
1,189,466 |
|
|
|
1,189,853 |
|
|
|||
Unearned compensation, ESOP |
(31,387 |
) |
|
|
(31,801 |
) |
|
|
(33,040 |
) |
|
|||
Retained earnings |
98,944 |
|
|
|
91,909 |
|
|
|
143,162 |
|
|
|||
AOCI, net of tax |
(16,305 |
) |
|
|
(13,338 |
) |
|
|
(16,505 |
) |
|
|||
Total stockholders' equity |
1,242,273 |
|
|
|
1,237,624 |
|
|
|
1,284,859 |
|
|
|||
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY |
$ |
9,631,246 |
|
|
|
$ |
9,649,665 |
|
|
|
$ |
9,487,218 |
|
|
CONSOLIDATED STATEMENTS OF INCOME (Unaudited) (Dollars in thousands) |
||||||||||||||||||
For the Three Months Ended |
|
For the Year Ended |
||||||||||||||||
|
|
|
|
|
|
|||||||||||||
|
2021 |
|
2021 |
|
2021 |
|
2020 |
|||||||||||
INTEREST AND DIVIDEND INCOME: |
|
|
|
|
|
|
|
|||||||||||
Loans receivable |
$ |
57,139 |
|
|
|
$ |
54,779 |
|
|
|
$ |
229,897 |
|
|
|
$ |
270,494 |
|
MBS |
4,900 |
|
|
|
5,360 |
|
|
|
21,399 |
|
|
|
23,009 |
|
||||
FHLB stock |
952 |
|
|
|
944 |
|
|
|
3,916 |
|
|
|
5,827 |
|
||||
Investment securities |
750 |
|
|
|
763 |
|
|
|
2,825 |
|
|
|
4,467 |
|
||||
Cash and cash equivalents |
27 |
|
|
|
26 |
|
|
|
144 |
|
|
|
1,181 |
|
||||
Total interest and dividend income |
63,768 |
|
|
|
61,872 |
|
|
|
258,181 |
|
|
|
304,978 |
|
||||
|
|
|
|
|
|
|
|
|||||||||||
INTEREST EXPENSE: |
|
|
|
|
|
|
|
|||||||||||
Deposits |
10,335 |
|
|
|
11,475 |
|
|
|
48,406 |
|
|
|
67,598 |
|
||||
Borrowings |
7,889 |
|
|
|
7,826 |
|
|
|
34,774 |
|
|
|
48,045 |
|
||||
Total interest expense |
18,224 |
|
|
|
19,301 |
|
|
|
83,180 |
|
|
|
115,643 |
|
||||
|
|
|
|
|
|
|
|
|||||||||||
NET INTEREST INCOME |
45,544 |
|
|
|
42,571 |
|
|
|
175,001 |
|
|
|
189,335 |
|
||||
|
|
|
|
|
|
|
|
|||||||||||
PROVISION FOR CREDIT LOSSES |
(1,323 |
) |
|
|
(2,691 |
) |
|
|
(8,510 |
) |
|
|
22,300 |
|
||||
NET INTEREST INCOME AFTER |
|
|
|
|
|
|
|
|||||||||||
PROVISION FOR CREDIT LOSSES |
46,867 |
|
|
|
45,262 |
|
|
|
183,511 |
|
|
|
167,035 |
|
||||
|
|
|
|
|
|
|
|
|||||||||||
NON-INTEREST INCOME: |
|
|
|
|
|
|
|
|||||||||||
Deposit service fees |
3,294 |
|
|
|
3,227 |
|
|
|
12,282 |
|
|
|
11,285 |
|
||||
Gain on sale of Visa Class B shares |
— |
|
|
|
— |
|
|
|
7,386 |
|
|
|
— |
|
||||
Insurance commissions |
781 |
|
|
|
723 |
|
|
|
3,030 |
|
|
|
2,487 |
|
||||
Other non-interest income |
1,228 |
|
|
|
1,286 |
|
|
|
5,388 |
|
|
|
5,827 |
|
||||
Total non-interest income |
5,303 |
|
|
|
5,236 |
|
|
|
28,086 |
|
|
|
19,599 |
|
||||
|
|
|
|
|
|
|
|
|||||||||||
NON-INTEREST EXPENSE: |
|
|
|
|
|
|
|
|||||||||||
Salaries and employee benefits |
14,600 |
|
|
|
13,867 |
|
|
|
56,002 |
|
|
|
52,996 |
|
||||
Information technology and related expense |
4,354 |
|
|
|
4,736 |
|
|
|
17,922 |
|
|
|
16,974 |
|
||||
Occupancy, net |
3,639 |
|
|
|
3,504 |
|
|
|
14,045 |
|
|
|
13,870 |
|
||||
Regulatory and outside services |
1,476 |
|
|
|
1,469 |
|
|
|
5,764 |
|
|
|
5,762 |
|
||||
Advertising and promotional |
1,404 |
|
|
|
1,407 |
|
|
|
5,133 |
|
|
|
4,889 |
|
||||
Loss on interest rate swap termination |
— |
|
|
|
— |
|
|
|
4,752 |
|
|
|
— |
|
||||
Deposit and loan transaction costs |
638 |
|
|
|
693 |
|
|
|
2,761 |
|
|
|
2,890 |
|
||||
Federal insurance premium |
657 |
|
|
|
633 |
|
|
|
2,545 |
|
|
|
914 |
|
||||
Office supplies and related expense |
426 |
|
|
|
402 |
|
|
|
1,715 |
|
|
|
2,195 |
|
||||
Other non-interest expense |
1,053 |
|
|
|
891 |
|
|
|
4,930 |
|
|
|
5,514 |
|
||||
Total non-interest expense |
28,247 |
|
|
|
27,602 |
|
|
|
115,569 |
|
|
|
106,004 |
|
||||
INCOME BEFORE INCOME TAX EXPENSE |
23,923 |
|
|
|
22,896 |
|
|
|
96,028 |
|
|
|
80,630 |
|
||||
INCOME TAX EXPENSE |
5,370 |
|
|
|
4,709 |
|
|
|
19,946 |
|
|
|
16,090 |
|
||||
NET INCOME |
$ |
18,553 |
|
|
|
$ |
18,187 |
|
|
|
$ |
76,082 |
|
|
|
$ |
64,540 |
|
Average Balance Sheets
The following tables present the average balances of our assets, liabilities, and stockholders' equity, and the related weighted average yields and rates (annualized for the three-month periods) on our interest-earning assets and interest-bearing liabilities for the periods indicated, as well as selected performance ratios and other information for the periods shown. Weighted average yields are derived by dividing income (annualized for the three-month periods) by the average balance of the related assets, and weighted average rates are derived by dividing expense (annualized for the three-month periods) by the average balance of the related liabilities, for the periods shown. Average outstanding balances are derived from average daily balances. The weighted average yields and rates include amortization of fees, costs, premiums and discounts, which are considered adjustments to yields/rates. Weighted average yields on tax-exempt securities are not calculated on a fully taxable equivalent basis.
|
For the Three Months Ended |
||||||||||||||||||||
|
|
|
|
||||||||||||||||||
|
Average |
|
Interest |
|
|
|
Average |
|
Interest |
|
|
||||||||||
|
Outstanding |
|
Earned/ |
|
Yield/ |
|
Outstanding |
|
Earned/ |
|
Yield/ |
||||||||||
|
Amount |
|
Paid |
|
Rate |
|
Amount |
|
Paid |
|
Rate |
||||||||||
Assets: |
(Dollars in thousands) |
||||||||||||||||||||
Interest-earning assets: |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
One- to four-family loans: |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Originated |
$ |
3,974,876 |
|
|
$ |
32,979 |
|
|
3.32 |
% |
|
$ |
3,982,990 |
|
|
$ |
33,727 |
|
|
3.39 |
% |
Correspondent purchased |
2,024,372 |
|
|
12,942 |
|
|
2.56 |
|
|
1,971,209 |
|
|
10,367 |
|
|
2.10 |
|
||||
Bulk purchased |
177,233 |
|
|
730 |
|
|
1.65 |
|
|
185,198 |
|
|
826 |
|
|
1.78 |
|
||||
Total one- to four-family loans |
6,176,481 |
|
|
46,651 |
|
|
3.02 |
|
|
6,139,397 |
|
|
44,920 |
|
|
2.93 |
|
||||
Commercial loans |
811,731 |
|
|
9,378 |
|
|
4.52 |
|
|
805,721 |
|
|
8,744 |
|
|
4.29 |
|
||||
Consumer loans |
95,449 |
|
|
1,110 |
|
|
4.61 |
|
|
96,980 |
|
|
1,115 |
|
|
4.61 |
|
||||
Total loans receivable(1) |
7,083,661 |
|
|
57,139 |
|
|
3.21 |
|
|
7,042,098 |
|
|
54,779 |
|
|
3.11 |
|
||||
MBS(2) |
1,510,421 |
|
|
4,900 |
|
|
1.30 |
|
|
1,529,679 |
|
|
5,360 |
|
|
1.40 |
|
||||
Investment securities(2)(3) |
500,104 |
|
|
750 |
|
|
0.60 |
|
|
533,076 |
|
|
763 |
|
|
0.57 |
|
||||
FHLB stock |
72,699 |
|
|
952 |
|
|
5.19 |
|
|
73,689 |
|
|
944 |
|
|
5.14 |
|
||||
Cash and cash equivalents |
69,501 |
|
|
27 |
|
|
0.15 |
|
|
97,890 |
|
|
26 |
|
|
0.11 |
|
||||
Total interest-earning assets |
9,236,386 |
|
|
63,768 |
|
|
2.75 |
|
|
9,276,432 |
|
|
61,872 |
|
|
2.66 |
|
||||
Other non-interest-earning assets |
445,371 |
|
|
|
|
|
|
430,639 |
|
|
|
|
|
||||||||
Total assets |
$ |
9,681,757 |
|
|
|
|
|
|
$ |
9,707,071 |
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Liabilities and stockholders' equity: |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Interest-bearing liabilities: |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Checking |
$ |
1,563,501 |
|
|
183 |
|
|
0.05 |
|
|
$ |
1,546,665 |
|
|
182 |
|
|
0.05 |
|
||
Savings |
514,253 |
|
|
71 |
|
|
0.05 |
|
|
513,528 |
|
|
72 |
|
|
0.06 |
|
||||
Money market |
1,729,080 |
|
|
907 |
|
|
0.21 |
|
|
1,646,970 |
|
|
998 |
|
|
0.24 |
|
||||
Retail/business certificates |
2,578,351 |
|
|
9,003 |
|
|
1.39 |
|
|
2,678,914 |
|
|
9,938 |
|
|
1.49 |
|
||||
Wholesale certificates |
246,739 |
|
|
171 |
|
|
0.27 |
|
|
251,571 |
|
|
285 |
|
|
0.45 |
|
||||
Total deposits |
6,631,924 |
|
|
10,335 |
|
|
0.62 |
|
|
6,637,648 |
|
|
11,475 |
|
|
0.69 |
|
||||
Borrowings(4) |
1,582,554 |
|
|
7,889 |
|
|
1.97 |
|
|
1,582,905 |
|
|
7,826 |
|
|
1.97 |
|
||||
Total interest-bearing liabilities |
8,214,478 |
|
|
18,224 |
|
|
0.88 |
|
|
8,220,553 |
|
|
19,301 |
|
|
0.94 |
|
||||
Other non-interest-bearing liabilities |
220,294 |
|
|
|
|
|
|
203,532 |
|
|
|
|
|
||||||||
Stockholders' equity |
1,246,985 |
|
|
|
|
|
|
1,282,986 |
|
|
|
|
|
||||||||
Total liabilities and stockholders' equity |
$ |
9,681,757 |
|
|
|
|
|
|
$ |
9,707,071 |
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Net interest income(5) |
|
|
$ |
45,544 |
|
|
|
|
|
|
$ |
42,571 |
|
|
|
||||||
Net interest rate spread(6) |
|
|
|
|
1.87 |
|
|
|
|
|
|
1.72 |
|
||||||||
Net interest-earning assets |
$ |
1,021,908 |
|
|
|
|
|
|
$ |
1,055,879 |
|
|
|
|
|
||||||
Net interest margin(7) |
|
|
|
|
1.97 |
|
|
|
|
|
|
1.84 |
|
||||||||
Ratio of interest-earning assets to interest-bearing liabilities |
|
1.12 |
x |
|
|
|
|
|
1.13 |
x | |||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Selected performance ratios: |
|
|
|
|
|
|
|
|
|
|
|||||||||||
Return on average assets (annualized) |
|
|
|
0.77 |
% |
|
|
|
|
|
0.75 |
% |
|||||||||
Return on average equity (annualized) |
|
|
|
5.95 |
|
|
|
|
|
|
5.67 |
|
|||||||||
Average equity to average assets |
|
|
|
|
12.88 |
|
|
|
|
|
|
13.22 |
|
||||||||
Operating expense ratio(8) |
|
|
|
|
1.17 |
|
|
|
|
|
|
1.14 |
|
||||||||
Efficiency ratio(9) |
|
|
|
55.55 |
|
|
|
|
|
|
57.73 |
|
|||||||||
|
For the Year Ended |
||||||||||||||||||||
|
2021 |
|
2020 |
||||||||||||||||||
|
Average |
|
Interest |
|
|
|
|
Average |
|
Interest |
|
|
|
||||||||
|
Outstanding |
|
Earned/ |
|
Yield/ |
|
Outstanding |
|
Earned/ |
|
Yield/ |
||||||||||
|
Amount |
|
Paid |
|
Rate |
|
Amount |
|
Paid |
|
Rate |
||||||||||
Assets: |
(Dollars in thousands) |
||||||||||||||||||||
Interest-earning assets: |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
One- to four-family loans: |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Originated |
$ |
3,966,059 |
|
|
$ |
137,461 |
|
|
3.47 |
% |
|
$ |
3,950,425 |
|
|
$ |
150,526 |
|
|
3.81 |
% |
Correspondent purchased |
2,010,823 |
|
|
48,066 |
|
|
2.39 |
|
|
2,348,120 |
|
|
70,112 |
|
|
2.99 |
|
||||
Bulk purchased |
191,029 |
|
|
3,601 |
|
|
1.89 |
|
|
230,720 |
|
|
6,065 |
|
|
2.63 |
|
||||
Total one- to four-family loans |
6,167,911 |
|
|
189,128 |
|
|
3.07 |
|
|
6,529,265 |
|
|
226,703 |
|
|
3.47 |
|
||||
Commercial loans |
788,702 |
|
|
36,085 |
|
|
4.51 |
|
|
785,127 |
|
|
37,320 |
|
|
4.68 |
|
||||
Consumer loans |
101,277 |
|
|
4,684 |
|
|
4.63 |
|
|
123,334 |
|
|
6,471 |
|
|
5.25 |
|
||||
Total loans receivable(1) |
7,057,890 |
|
|
229,897 |
|
|
3.25 |
|
|
7,437,726 |
|
|
270,494 |
|
|
3.63 |
|
||||
MBS(2) |
1,446,466 |
|
|
21,399 |
|
|
1.48 |
|
|
954,197 |
|
|
23,009 |
|
|
2.41 |
|
||||
Investment securities(2)(3) |
482,641 |
|
|
2,825 |
|
|
0.59 |
|
|
270,683 |
|
|
4,467 |
|
|
1.65 |
|
||||
FHLB stock |
77,250 |
|
|
3,916 |
|
|
5.07 |
|
|
100,251 |
|
|
5,827 |
|
|
5.81 |
|
||||
Cash and cash equivalents |
131,798 |
|
|
144 |
|
|
0.11 |
|
|
179,142 |
|
|
1,181 |
|
|
0.65 |
|
||||
Total interest-earning assets |
9,196,045 |
|
|
258,181 |
|
|
2.80 |
|
|
8,941,999 |
|
|
304,978 |
|
|
3.40 |
|
||||
Other non-interest-earning assets |
443,724 |
|
|
|
|
|
|
461,614 |
|
|
|
|
|
||||||||
Total assets |
$ |
9,639,769 |
|
|
|
|
|
|
$ |
9,403,613 |
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Liabilities and stockholders' equity: |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Interest-bearing liabilities: |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Checking |
$ |
1,482,698 |
|
|
772 |
|
|
0.05 |
|
|
$ |
1,180,110 |
|
|
762 |
|
|
0.06 |
|
||
Savings |
487,146 |
|
|
280 |
|
|
0.06 |
|
|
388,662 |
|
|
292 |
|
|
0.08 |
|
||||
Money market |
1,598,838 |
|
|
4,128 |
|
|
0.26 |
|
|
1,252,992 |
|
|
6,647 |
|
|
0.53 |
|
||||
Retail/business certificates |
2,688,811 |
|
|
42,034 |
|
|
1.56 |
|
|
2,716,945 |
|
|
55,238 |
|
|
2.03 |
|
||||
Wholesale certificates |
252,623 |
|
|
1,192 |
|
|
0.47 |
|
|
282,947 |
|
|
4,659 |
|
|
1.65 |
|
||||
Total deposits |
6,510,116 |
|
|
48,406 |
|
|
0.74 |
|
|
5,821,656 |
|
|
67,598 |
|
|
1.16 |
|
||||
Borrowings(4) |
1,636,399 |
|
|
34,774 |
|
|
2.11 |
|
|
2,065,966 |
|
|
48,045 |
|
|
2.31 |
|
||||
Total interest-bearing liabilities |
8,146,515 |
|
|
83,180 |
|
|
1.02 |
|
|
7,887,622 |
|
|
115,643 |
|
|
1.46 |
|
||||
Other non-interest-bearing liabilities |
219,328 |
|
|
|
|
|
|
203,990 |
|
|
|
|
|
||||||||
Stockholders' equity |
1,273,926 |
|
|
|
|
|
|
1,312,001 |
|
|
|
|
|
||||||||
Total liabilities and stockholders' equity |
$ |
9,639,769 |
|
|
|
|
|
|
$ |
9,403,613 |
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Net interest income(5) |
|
|
$ |
175,001 |
|
|
|
|
|
|
$ |
189,335 |
|
|
|
||||||
Net interest rate spread(6) |
|
|
|
|
1.78 |
|
|
|
|
|
|
1.94 |
|
||||||||
Net interest-earning assets |
$ |
1,049,530 |
|
|
|
|
|
|
$ |
1,054,377 |
|
|
|
|
|
||||||
Net interest margin(7) |
|
|
|
|
1.90 |
|
|
|
|
|
|
2.12 |
|
||||||||
Ratio of interest-earning assets to interest-bearing liabilities |
|
1.13 |
x |
|
|
|
|
|
1.13 |
x | |||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Selected performance ratios: |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Return on average assets |
|
|
|
0.79 |
% |
|
|
|
|
|
0.69 |
% |
|||||||||
Return on average equity |
|
|
|
5.97 |
|
|
|
|
|
|
4.92 |
|
|||||||||
Average equity to average assets |
|
|
|
|
13.22 |
|
|
|
|
|
|
13.95 |
|
||||||||
Operating expense ratio(8) |
|
|
|
|
1.20 |
|
|
|
|
|
|
1.13 |
|
||||||||
Efficiency ratio(9) |
|
|
|
|
56.91 |
|
|
|
|
|
|
50.74 |
|
||||||||
(1) |
Balances are adjusted for unearned loan fees and deferred costs. Loans that are 90 or more days delinquent are included in the loans receivable average balance with a yield of zero percent. |
(2) |
AFS securities are adjusted for unamortized purchase premiums or discounts. |
(3) |
The average balance of investment securities includes an average balance of nontaxable securities of |
(4) |
The FHLB advance amounts and rates included in this line include the effect of interest rate swaps and are net of deferred prepayment penalties. |
(5) |
Net interest income represents the difference between interest income earned on interest-earning assets and interest paid on interest-bearing liabilities. Net interest income depends on the average balance of interest-earning assets and interest-bearing liabilities, and the interest rates earned or paid on them. |
(6) |
Net interest rate spread represents the difference between the average yield on interest-earning assets and the average cost of interest-bearing liabilities. |
(7) |
Net interest margin represents annualized net interest income as a percentage of average interest-earning assets. |
(8) |
The operating expense ratio represents annualized non-interest expense as a percentage of average assets. |
(9) |
The efficiency ratio represents non-interest expense as a percentage of the sum of net interest income (pre-provision for credit losses) and non-interest income. |
Loan Portfolio
The following table presents information related to the composition of our loan portfolio in terms of dollar amounts, weighted average rates, and percentages as of the dates indicated.
|
|
|
|
|
|
|||||||||||||||||||||||||||
|
|
|
|
|
% of |
|
|
|
|
|
% of |
|
|
|
|
|
% of |
|||||||||||||||
|
Amount |
|
Rate |
|
Total |
|
Amount |
|
Rate |
|
Total |
|
Amount |
|
Rate |
|
Total |
|||||||||||||||
|
(Dollars in thousands) |
|||||||||||||||||||||||||||||||
One- to four-family: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Originated |
$ |
3,956,064 |
|
|
|
3.18 |
% |
|
55.8 |
% |
|
$ |
3,977,129 |
|
|
|
3.23 |
% |
|
56.4 |
% |
|
$ |
3,937,310 |
|
|
|
3.50 |
% |
|
54.5 |
% |
Correspondent purchased |
2,003,477 |
|
|
|
3.02 |
|
|
28.2 |
|
|
1,953,185 |
|
|
|
3.09 |
|
|
27.7 |
|
|
2,101,082 |
|
|
|
3.49 |
|
|
29.1 |
|
|||
Bulk purchased |
173,662 |
|
|
|
1.65 |
|
|
2.4 |
|
|
179,019 |
|
|
|
1.90 |
|
|
2.5 |
|
|
208,427 |
|
|
|
2.41 |
|
|
2.9 |
|
|||
Construction |
39,142 |
|
|
|
2.82 |
|
|
0.6 |
|
|
30,325 |
|
|
|
2.96 |
|
|
0.4 |
|
|
34,593 |
|
|
|
3.30 |
|
|
0.5 |
|
|||
Total |
6,172,345 |
|
|
|
3.09 |
|
|
87.0 |
|
|
6,139,658 |
|
|
|
3.14 |
|
|
87.0 |
|
|
6,281,412 |
|
|
|
3.46 |
|
|
87.0 |
|
|||
Commercial: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Commercial real estate |
676,908 |
|
|
|
4.00 |
|
|
9.6 |
|
|
680,664 |
|
|
|
3.99 |
|
|
9.7 |
|
|
626,588 |
|
|
|
4.29 |
|
|
8.7 |
|
|||
Commercial and industrial |
66,497 |
|
|
|
3.83 |
|
|
0.9 |
|
|
73,713 |
|
|
|
3.24 |
|
|
1.0 |
|
|
97,614 |
|
|
|
2.79 |
|
|
1.4 |
|
|||
Construction |
85,963 |
|
|
|
4.03 |
|
|
1.2 |
|
|
60,614 |
|
|
|
4.11 |
|
|
0.9 |
|
|
105,458 |
|
|
|
4.04 |
|
|
1.4 |
|
|||
Total |
829,368 |
|
|
|
3.99 |
|
|
11.7 |
|
|
814,991 |
|
|
|
3.93 |
|
|
11.6 |
|
|
829,660 |
|
|
|
4.08 |
|
|
11.5 |
|
|||
Consumer loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Home equity |
86,274 |
|
|
|
4.60 |
|
|
1.2 |
|
|
88,587 |
|
|
|
4.63 |
|
|
1.3 |
|
|
103,838 |
|
|
|
4.66 |
|
|
1.4 |
|
|||
Other |
8,086 |
|
|
|
4.19 |
|
|
0.1 |
|
|
8,389 |
|
|
|
4.26 |
|
|
0.1 |
|
|
10,086 |
|
|
|
4.40 |
|
|
0.1 |
|
|||
Total |
94,360 |
|
|
|
4.57 |
|
|
1.3 |
|
|
96,976 |
|
|
|
4.60 |
|
|
1.4 |
|
|
113,924 |
|
|
|
4.64 |
|
|
1.5 |
|
|||
Total loans receivable |
7,096,073 |
|
|
|
3.21 |
|
|
100.0 |
% |
|
7,051,625 |
|
|
|
3.26 |
|
|
100.0 |
% |
|
7,224,996 |
|
|
|
3.55 |
|
|
100.0 |
% |
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Less: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
ACL |
19,823 |
|
|
|
|
|
|
|
20,724 |
|
|
|
|
|
|
|
31,527 |
|
|
|
|
|
|
|||||||||
Discounts/unearned loan fees |
29,556 |
|
|
|
|
|
|
|
30,593 |
|
|
|
|
|
|
|
29,190 |
|
|
|
|
|
|
|||||||||
Premiums/deferred costs |
(34,448 |
) |
|
|
|
|
|
|
(33,519 |
) |
|
|
|
|
|
|
(38,572 |
) |
|
|
|
|
|
|||||||||
Total loans receivable, net |
$ |
7,081,142 |
|
|
|
|
|
|
|
$ |
7,033,827 |
|
|
|
|
|
|
|
$ |
7,202,851 |
|
|
|
|
|
|
Loan Activity: The following table summarizes activity in the loan portfolio, along with weighted average rates where applicable, for the periods indicated, excluding changes in ACL, discounts/unearned loan fees, and premiums/deferred costs. Loans that were paid off as a result of refinances are included in repayments. Loan endorsements are not included in the activity in the following table because a new loan is not generated at the time of the endorsement. The endorsed balance and rate are included in the ending loan portfolio balance and rate. Commercial loan renewals are not included in the activity in the following table unless new funds are disbursed at the time of renewal. The renewal balance and rate are included in the ending loan portfolio balance and rate.
|
For the Three Months Ended |
|
For the Year Ended |
||||||||||||
|
|
|
|
||||||||||||
|
Amount |
|
Rate |
|
Amount |
|
Rate |
||||||||
|
(Dollars in thousands) |
||||||||||||||
Beginning balance |
$ |
7,051,625 |
|
|
|
3.26 |
% |
|
$ |
7,224,996 |
|
|
|
3.55 |
% |
Originated and refinanced |
280,379 |
|
|
|
3.05 |
|
|
1,437,454 |
|
|
|
2.89 |
|
||
Purchased and participations |
204,162 |
|
|
|
2.81 |
|
|
824,241 |
|
|
|
2.89 |
|
||
Change in undisbursed loan funds |
(6,656 |
) |
|
|
|
|
(174,416 |
) |
|
|
|
||||
Repayments |
(433,374 |
) |
|
|
|
|
(2,215,585 |
) |
|
|
|
||||
Principal recoveries/(charge-offs), net |
4 |
|
|
|
|
|
(478 |
) |
|
|
|
||||
Other |
(67 |
) |
|
|
|
|
(139 |
) |
|
|
|
||||
Ending balance |
$ |
7,096,073 |
|
|
|
3.21 |
|
|
$ |
7,096,073 |
|
|
|
3.21 |
|
One- to Four-Family Loans: The following table presents, for our portfolio of one- to four-family loans, the amount, percent of total, weighted average credit score, weighted average loan-to-value ("LTV") ratio, and average balance per loan as of
|
|
|
% of |
|
Credit |
|
|
|
Average |
|||||||
|
Amount |
|
Total |
|
Score |
|
LTV |
|
Balance |
|||||||
|
(Dollars in thousands) |
|||||||||||||||
Originated |
$ |
3,956,064 |
|
|
64.5 |
% |
|
771 |
|
|
61 |
% |
|
$ |
152 |
|
Correspondent purchased |
2,003,477 |
|
|
32.7 |
|
|
765 |
|
|
64 |
|
|
407 |
|
||
Bulk purchased |
173,662 |
|
|
2.8 |
|
|
771 |
|
|
58 |
|
|
294 |
|
||
|
$ |
6,133,203 |
|
|
100.0 |
% |
|
769 |
|
|
62 |
|
|
194 |
|
The following table presents originated and correspondent purchased activity in our one- to four-family loan portfolio, excluding endorsement activity, along with associated weighted average rates, weighted average LTVs and weighted average credit scores for the periods indicated.
|
For the Three Months Ended |
|
For the Year Ended |
||||||||||||||||||||||
|
|
|
|
||||||||||||||||||||||
|
|
|
|
|
|
|
Credit |
|
|
|
|
|
|
|
Credit |
||||||||||
|
Amount |
|
Rate |
|
LTV |
|
Score |
|
Amount |
|
Rate |
|
LTV |
|
Score |
||||||||||
|
(Dollars in thousands) |
||||||||||||||||||||||||
Originated |
$ |
220,353 |
|
|
2.74 |
% |
|
72 |
% |
|
763 |
|
|
$ |
1,121,829 |
|
|
2.68 |
% |
|
70 |
% |
|
767 |
|
Correspondent purchased |
184,562 |
|
|
2.68 |
|
|
71 |
|
|
767 |
|
|
689,527 |
|
|
2.64 |
|
|
69 |
|
|
772 |
|
||
|
$ |
404,915 |
|
|
2.71 |
|
|
71 |
|
|
765 |
|
|
$ |
1,811,356 |
|
|
2.66 |
|
|
70 |
|
|
769 |
|
The following table summarizes our one- to four-family loan origination and refinance commitments and one- to four-family correspondent loan purchase commitments as of
|
Amount |
|
Rate |
|||
|
(Dollars in thousands) |
|||||
Originate/refinance |
$ |
87,117 |
|
|
2.78 |
% |
Correspondent |
95,395 |
|
|
2.54 |
|
|
|
$ |
182,512 |
|
|
2.65 |
|
As of
Commercial Loans: During the current year, the Bank originated
The following table presents the Bank's commercial real estate and commercial construction loans and loan commitments by type of primary collateral, as of
|
|
|
Unpaid |
|
Undisbursed |
|
Gross Loan |
|
Outstanding |
|
|
|
% of |
||||||||||||
|
Count |
|
Principal |
|
Amount |
|
Amount |
|
Commitments |
|
Total |
|
Total |
||||||||||||
|
|
|
(Dollars in thousands) |
||||||||||||||||||||||
Senior housing |
34 |
|
|
$ |
229,082 |
|
|
$ |
36,202 |
|
|
$ |
265,284 |
|
|
$ |
30,500 |
|
|
$ |
295,784 |
|
|
27.8 |
% |
Retail building |
135 |
|
|
158,834 |
|
|
49,705 |
|
|
208,539 |
|
|
11,622 |
|
|
220,161 |
|
|
20.7 |
|
|||||
Hotel |
10 |
|
|
137,301 |
|
|
57,364 |
|
|
194,665 |
|
|
— |
|
|
194,665 |
|
|
18.3 |
|
|||||
Office building |
92 |
|
|
49,608 |
|
|
60,379 |
|
|
109,987 |
|
|
— |
|
|
109,987 |
|
|
10.3 |
|
|||||
One- to four-family property |
385 |
|
|
61,717 |
|
|
7,457 |
|
|
69,174 |
|
|
1,453 |
|
|
70,627 |
|
|
6.6 |
|
|||||
Single use building |
25 |
|
|
42,155 |
|
|
4,873 |
|
|
47,028 |
|
|
21,300 |
|
|
68,328 |
|
|
6.4 |
|
|||||
Multi-family |
38 |
|
|
53,173 |
|
|
13,026 |
|
|
66,199 |
|
|
690 |
|
|
66,889 |
|
|
6.3 |
|
|||||
Other |
101 |
|
|
31,001 |
|
|
5,166 |
|
|
36,167 |
|
|
1,502 |
|
|
37,669 |
|
|
3.6 |
|
|||||
|
820 |
|
|
$ |
762,871 |
|
|
$ |
234,172 |
|
|
$ |
997,043 |
|
|
$ |
67,067 |
|
|
$ |
1,064,110 |
|
|
100.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Weighted average rate |
|
|
4.00 |
% |
|
4.03 |
% |
|
4.01 |
% |
|
3.73 |
% |
|
3.99 |
% |
|
|
The following table summarizes the Bank's commercial real estate and commercial construction loans and loan commitments by state as of
|
|
|
Unpaid |
|
Undisbursed |
|
Gross Loan |
|
Outstanding |
|
|
|
% of |
||||||||||||
|
Count |
|
Principal |
|
Amount |
|
Amount |
|
Commitments |
|
Total |
|
Total |
||||||||||||
|
|
|
(Dollars in thousands) |
||||||||||||||||||||||
|
636 |
|
|
$ |
327,419 |
|
|
$ |
21,416 |
|
|
$ |
348,835 |
|
|
$ |
44,302 |
|
|
$ |
393,137 |
|
|
36.9 |
% |
|
11 |
|
|
135,644 |
|
|
137,480 |
|
|
273,124 |
|
|
— |
|
|
273,124 |
|
|
25.7 |
|
|||||
|
146 |
|
|
205,989 |
|
|
26,052 |
|
|
232,041 |
|
|
21,265 |
|
|
253,306 |
|
|
23.8 |
|
|||||
|
7 |
|
|
16,087 |
|
|
20,012 |
|
|
36,099 |
|
|
— |
|
|
36,099 |
|
|
3.4 |
|
|||||
|
3 |
|
|
12,143 |
|
|
21,620 |
|
|
33,763 |
|
|
— |
|
|
33,763 |
|
|
3.2 |
|
|||||
|
6 |
|
|
33,464 |
|
|
4 |
|
|
33,468 |
|
|
— |
|
|
33,468 |
|
|
3.1 |
|
|||||
Other |
11 |
|
|
32,125 |
|
|
7,588 |
|
|
39,713 |
|
|
1,500 |
|
|
41,213 |
|
|
3.9 |
|
|||||
|
820 |
|
|
$ |
762,871 |
|
|
$ |
234,172 |
|
|
$ |
997,043 |
|
|
$ |
67,067 |
|
|
$ |
1,064,110 |
|
|
100.0 |
% |
The following table presents the Bank's commercial loan portfolio and outstanding loan commitments, categorized by gross loan amount (unpaid principal plus undisbursed amounts) or outstanding loan commitment amount, as of
|
Count |
|
Amount |
|||
|
(Dollars in thousands) |
|||||
Greater than |
4 |
|
|
$ |
180,500 |
|
> |
16 |
|
|
363,129 |
|
|
> |
7 |
|
|
85,141 |
|
|
> |
15 |
|
|
96,776 |
|
|
|
111 |
|
|
251,794 |
|
|
Less than |
1,324 |
|
|
194,423 |
|
|
|
1,477 |
|
|
$ |
1,171,763 |
|
As of
Asset Quality
The following tables present loans 30 to 89 days delinquent, non-performing loans, and other real estate owned ("OREO") as of the dates indicated. Loans subject to payment forbearance under the Bank's COVID-19 loan modification program are not reported as delinquent during the forbearance time period. Of the loans 30 to 89 days delinquent at
|
Loans Delinquent for 30 to 89 Days at: |
|||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
|
Number |
|
Amount |
|
Number |
|
Amount |
|
Number |
|
Amount |
|
Number |
|
Amount |
|
Number |
|
Amount |
|||||||||||||||
|
(Dollars in thousands) |
|||||||||||||||||||||||||||||||||
One- to four-family: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Originated |
48 |
|
|
$ |
4,156 |
|
|
51 |
|
|
$ |
5,141 |
|
|
45 |
|
|
$ |
4,151 |
|
|
62 |
|
|
$ |
5,844 |
|
|
42 |
|
|
$ |
3,012 |
|
Correspondent purchased |
7 |
|
|
2,590 |
|
|
9 |
|
|
3,650 |
|
|
9 |
|
|
2,910 |
|
|
13 |
|
|
4,694 |
|
|
8 |
|
|
3,123 |
|
|||||
Bulk purchased |
4 |
|
|
541 |
|
|
6 |
|
|
958 |
|
|
5 |
|
|
352 |
|
|
9 |
|
|
1,750 |
|
|
12 |
|
|
2,532 |
|
|||||
Commercial |
2 |
|
|
37 |
|
|
1 |
|
|
35 |
|
|
5 |
|
|
806 |
|
|
8 |
|
|
1,047 |
|
|
2 |
|
|
45 |
|
|||||
Consumer |
25 |
|
|
498 |
|
|
25 |
|
|
354 |
|
|
17 |
|
|
287 |
|
|
30 |
|
|
515 |
|
|
26 |
|
|
398 |
|
|||||
|
86 |
|
|
$ |
7,822 |
|
|
92 |
|
|
$ |
10,138 |
|
|
81 |
|
|
$ |
8,506 |
|
|
122 |
|
|
$ |
13,850 |
|
|
90 |
|
|
$ |
9,110 |
|
30 to 89 days delinquent loans |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
to total loans receivable, net |
|
0.11 |
% |
|
|
|
0.14 |
% |
|
|
|
0.12 |
% |
|
|
|
0.20 |
% |
|
|
|
0.13 |
% |
|||||||||||
|
Non-Performing Loans and OREO at: |
|||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
|
Number |
|
Amount |
|
Number |
|
Amount |
|
Number |
|
Amount |
|
Number |
|
Amount |
|
Number |
|
Amount |
|||||||||||||||
|
(Dollars in thousands) |
|||||||||||||||||||||||||||||||||
Loans 90 or More Days Delinquent or in Foreclosure: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
One- to four-family: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Originated |
50 |
|
|
$ |
3,693 |
|
|
53 |
|
|
$ |
3,696 |
|
|
55 |
|
|
$ |
4,433 |
|
|
51 |
|
|
$ |
4,370 |
|
|
51 |
|
|
$ |
4,362 |
|
Correspondent purchased |
10 |
|
|
3,210 |
|
|
12 |
|
|
4,230 |
|
|
10 |
|
|
3,749 |
|
|
9 |
|
|
3,371 |
|
|
6 |
|
|
2,397 |
|
|||||
Bulk purchased |
9 |
|
|
2,974 |
|
|
7 |
|
|
2,596 |
|
|
10 |
|
|
3,172 |
|
|
13 |
|
|
3,724 |
|
|
12 |
|
|
2,903 |
|
|||||
Commercial |
6 |
|
|
1,214 |
|
|
7 |
|
|
1,278 |
|
|
6 |
|
|
1,068 |
|
|
5 |
|
|
820 |
|
|
5 |
|
|
1,360 |
|
|||||
Consumer |
21 |
|
|
498 |
|
|
23 |
|
|
445 |
|
|
26 |
|
|
531 |
|
|
26 |
|
|
473 |
|
|
14 |
|
|
304 |
|
|||||
|
96 |
|
|
11,589 |
|
|
102 |
|
|
12,245 |
|
|
107 |
|
|
12,953 |
|
|
104 |
|
|
12,758 |
|
|
88 |
|
|
11,326 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Loans 90 or more days delinquent or in foreclosure |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
as a percentage of total loans |
|
|
0.16 |
% |
|
|
|
0.17 |
% |
|
|
|
0.19 |
% |
|
|
|
0.18 |
% |
|
|
|
0.16 |
% |
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Nonaccrual loans less than 90 Days Delinquent:(1) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
One- to four-family: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Originated |
7 |
|
|
$ |
1,288 |
|
|
7 |
|
|
$ |
1,392 |
|
|
9 |
|
|
$ |
1,646 |
|
|
9 |
|
|
$ |
968 |
|
|
9 |
|
|
$ |
691 |
|
Correspondent purchased |
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|||||
Bulk purchased |
1 |
|
|
131 |
|
|
1 |
|
|
131 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|||||
Commercial |
4 |
|
|
419 |
|
|
3 |
|
|
403 |
|
|
4 |
|
|
642 |
|
|
3 |
|
|
411 |
|
|
3 |
|
|
464 |
|
|||||
Consumer |
1 |
|
|
9 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
1 |
|
|
9 |
|
|
1 |
|
|
9 |
|
|||||
|
13 |
|
|
1,847 |
|
|
11 |
|
|
1,926 |
|
|
13 |
|
|
2,288 |
|
|
13 |
|
|
1,388 |
|
|
13 |
|
|
1,164 |
|
|||||
Total nonaccrual loans |
109 |
|
|
13,436 |
|
|
113 |
|
|
14,171 |
|
|
120 |
|
|
15,241 |
|
|
117 |
|
|
14,146 |
|
|
101 |
|
|
12,490 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Nonaccrual loans as a percentage of total loans |
|
0.19 |
% |
|
|
|
0.20 |
% |
|
|
|
0.22 |
% |
|
|
|
0.20 |
% |
|
|
|
0.17 |
% |
|||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
OREO: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
One- to four-family: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Originated(2) |
3 |
|
|
$ |
170 |
|
|
3 |
|
|
$ |
177 |
|
|
2 |
|
|
$ |
105 |
|
|
3 |
|
|
$ |
129 |
|
|
4 |
|
|
$ |
183 |
|
Total non-performing assets |
112 |
|
|
$ |
13,606 |
|
|
116 |
|
|
$ |
14,348 |
|
|
122 |
|
|
$ |
15,346 |
|
|
120 |
|
|
$ |
14,275 |
|
|
105 |
|
|
$ |
12,673 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Non-performing assets as a percentage of total assets |
|
0.14 |
% |
|
|
|
0.15 |
% |
|
|
|
0.16 |
% |
|
|
|
0.15 |
% |
|
|
|
0.13 |
% |
(1) |
Includes loans required to be reported as nonaccrual pursuant to accounting and/or regulatory reporting requirements and/or internal policies even if the loans are current. |
(2) |
Real estate-related consumer loans where we also hold the first mortgage are included in the one- to four-family category as the underlying collateral is one- to four-family property. |
Of the one- to four-family COVID-19 loan modifications that had completed the deferral period by
The following table presents loans classified as special mention or substandard at the dates presented. The increase in commercial special mention loans at
|
|
|
|
||||||||||||||
|
Special Mention |
|
Substandard |
|
Special Mention |
|
Substandard |
||||||||||
|
(Dollars in thousands) |
||||||||||||||||
One- to four-family |
$ |
14,332 |
|
|
$ |
23,458 |
|
|
$ |
11,339 |
|
|
$ |
25,630 |
|
||
Commercial |
99,729 |
|
|
3,259 |
|
|
52,006 |
|
|
4,914 |
|
||||||
Consumer |
135 |
|
|
718 |
|
|
332 |
|
|
589 |
|
||||||
|
$ |
114,196 |
|
|
$ |
27,435 |
|
|
$ |
63,677 |
|
|
$ |
31,133 |
|
Allowance for Credit Losses: The Bank is utilizing a discounted cash flow approach for estimating expected credit losses for pooled loans and loan commitments. The economic forecast scenarios selected by management improved at
The following table presents a summary of changes in ACL and reserve for off-balance sheet credit exposures occurring during the quarter ended
|
ACL |
|
Reserve for off-balance
|
|
ACL and Reserve for off-balance
|
|||||||||
|
(Dollars in thousands) |
|||||||||||||
Balance at |
$ |
20,724 |
|
|
|
$ |
6,161 |
|
|
|
$ |
26,885 |
|
|
Charge-offs |
(26 |
) |
|
|
— |
|
|
|
(26 |
) |
|
|||
Recoveries |
30 |
|
|
|
— |
|
|
|
30 |
|
|
|||
Net recoveries |
4 |
|
|
|
— |
|
|
|
4 |
|
|
|||
Provision for credit losses |
(905 |
) |
|
|
(418 |
) |
|
|
(1,323 |
) |
|
|||
Balance at |
$ |
19,823 |
|
|
|
$ |
5,743 |
|
|
|
$ |
25,566 |
|
|
The following tables present ACL activity and related ratios at the dates and for the periods indicated. On
|
For the Three Months Ended |
|
For the Year Ended |
||||
|
|
|
|
||||
|
(Dollars in thousands) |
||||||
Balance at beginning of period |
$ |
20,724 |
|
|
$ |
31,527 |
|
Adoption of CECL |
— |
|
|
(4,761) |
|
||
Charge-offs: |
|
|
|
||||
One- to four-family |
(22) |
|
|
(185) |
|
||
Commercial |
— |
|
|
(515) |
|
||
Consumer |
(4) |
|
|
(15) |
|
||
Total charge-offs |
(26) |
|
|
(715) |
|
||
Recoveries: |
|
|
|
||||
One- to four-family |
4 |
|
|
144 |
|
||
Commercial |
12 |
|
|
50 |
|
||
Consumer |
14 |
|
|
43 |
|
||
Total recoveries |
30 |
|
|
237 |
|
||
Net recoveries (charge-offs) |
4 |
|
|
(478) |
|
||
Provision for credit losses |
(905) |
|
|
(6,465) |
|
||
Balance at end of period |
$ |
19,823 |
|
|
$ |
19,823 |
|
|
|
|
|
||||
Ratio of net charge-offs during the period |
|
|
|
||||
to average loans outstanding during the period |
— |
% |
|
0.01 |
% |
||
Ratio of net charge-offs (recoveries) during the |
|
|
|
||||
period to average non-performing assets |
(0.03) |
|
|
3.63 |
|
||
ACL to non-performing loans at end of period |
147.54 |
|
|
147.54 |
|
||
ACL to loans receivable at end of period |
0.28 |
|
|
0.28 |
|
||
ACL to net charge-offs (annualized) |
N/M |
(1) |
|
41.5 |
x |
(1) |
This ratio is not presented for the time period noted due to loan recoveries exceeding loan charge-offs during the period. |
The distribution of our ACL at the dates indicated is summarized below. The
|
At |
||||||||||
|
|
|
|
|
|
||||||
|
2021 |
|
2021 |
|
2020 |
||||||
|
(Dollars in thousands) |
||||||||||
One- to four-family: |
|
|
|
|
|
||||||
Originated |
$ |
1,590 |
|
|
$ |
1,515 |
|
|
$ |
1,609 |
|
Correspondent purchased |
2,062 |
|
|
1,739 |
|
|
2,324 |
|
|||
Bulk purchased |
304 |
|
|
674 |
|
|
903 |
|
|||
Construction |
22 |
|
|
20 |
|
|
25 |
|
|||
Total |
3,978 |
|
|
3,948 |
|
|
4,861 |
|
|||
Commercial: |
|
|
|
|
|
||||||
Commercial real estate |
13,706 |
|
|
14,784 |
|
|
16,595 |
|
|||
Commercial and industrial |
344 |
|
|
345 |
|
|
559 |
|
|||
Construction |
1,602 |
|
|
1,404 |
|
|
4,452 |
|
|||
Total |
15,652 |
|
|
16,533 |
|
|
21,606 |
|
|||
Consumer |
193 |
|
|
243 |
|
|
299 |
|
|||
Total |
$ |
19,823 |
|
|
$ |
20,724 |
|
|
$ |
26,766 |
|
The ratio of ACL to loans receivable, by loan type, at the dates indicated is summarized below.
|
At |
|||||||
|
|
|
|
|
|
|||
|
2021 |
|
2021 |
|
2020 |
|||
One- to four-family: |
|
|
|
|
|
|||
Originated |
0.04 |
% |
|
0.04 |
% |
|
0.04 |
% |
Correspondent purchased |
0.10 |
|
|
0.09 |
|
|
0.11 |
|
Bulk purchased |
0.18 |
|
|
0.38 |
|
|
0.43 |
|
Construction |
0.06 |
|
|
0.07 |
|
|
0.07 |
|
Total |
0.06 |
|
|
0.06 |
|
|
0.08 |
|
Commercial: |
|
|
|
|
|
|||
Commercial real estate |
2.02 |
|
|
2.17 |
|
|
2.65 |
|
Commercial and industrial |
0.52 |
|
|
0.47 |
|
|
0.57 |
|
Construction |
1.86 |
|
|
2.32 |
|
|
4.22 |
|
Total |
1.89 |
|
|
2.03 |
|
|
2.60 |
|
Consumer |
0.20 |
|
|
0.25 |
|
|
0.26 |
|
Total |
0.28 |
|
|
0.29 |
|
|
0.37 |
|
Securities Portfolio
The following table presents the distribution of our securities portfolio, at amortized cost, at
|
Amount |
|
Yield |
|
WAL |
|||
|
(Dollars in thousands) |
|||||||
MBS |
$ |
1,484,211 |
|
|
1.35 |
% |
|
3.5 |
|
519,971 |
|
|
0.61 |
|
|
3.7 |
|
Municipal bonds |
4,274 |
|
|
1.81 |
|
|
0.3 |
|
Total securities portfolio |
$ |
2,008,456 |
|
|
1.16 |
|
|
3.5 |
The following tables summarize the activity in our securities portfolio for the periods presented. The weighted average yields and WALs for purchases are presented as recorded at the time of purchase. The weighted average yields for the beginning balances are as of the last day of the period previous to the period presented and the weighted average yields for the ending balances are as of the last day of the period presented and are generally derived from recent prepayment activity on the securities in the portfolio as of the dates presented. The beginning and ending WALs are the estimated remaining principal repayment terms (in years) after three-month historical prepayment speeds have been applied.
|
For the Three Months Ended |
|
For the Year Ended |
||||||||||||||||||
|
|
|
|
||||||||||||||||||
|
Amount |
|
Yield |
|
WAL |
|
Amount |
|
Yield |
|
WAL |
||||||||||
|
(Dollars in thousands) |
||||||||||||||||||||
Beginning balance - carrying value |
$ |
2,015,705 |
|
|
|
1.24 |
% |
|
3.8 |
|
|
$ |
1,560,950 |
|
|
|
1.63 |
% |
|
3.1 |
|
Maturities and repayments |
(118,136 |
) |
|
|
|
|
|
|
(594,294 |
) |
|
|
|
|
|
||||||
Net amortization of (premiums)/discounts |
(1,898 |
) |
|
|
|
|
|
|
(6,206 |
) |
|
|
|
|
|
||||||
Purchases |
125,533 |
|
|
|
1.05 |
|
|
4.6 |
|
|
1,079,351 |
|
|
|
1.01 |
|
|
5.0 |
|
||
Change in valuation on AFS securities |
(6,596 |
) |
|
|
|
|
|
|
(25,193 |
) |
|
|
|
|
|
||||||
Ending balance - carrying value |
$ |
2,014,608 |
|
|
|
1.16 |
|
|
3.5 |
|
|
$ |
2,014,608 |
|
|
|
1.16 |
|
|
3.5 |
|
Deposit Portfolio
The following table presents the amount, weighted average rate, and percent of total for the components of our deposit portfolio at the dates presented.
|
|
|
|
|
|
||||||||||||||||||||||||
|
|
|
|
|
% of |
|
|
|
|
|
% of |
|
|
|
|
|
% of |
||||||||||||
|
Amount |
|
Rate |
|
Total |
|
Amount |
|
Rate |
|
Total |
|
Amount |
|
Rate |
|
Total |
||||||||||||
|
(Dollars in thousands) |
||||||||||||||||||||||||||||
Non-interest-bearing checking |
$ |
543,849 |
|
|
— |
% |
|
8.2 |
% |
|
$ |
540,669 |
|
|
— |
% |
|
8.2 |
% |
|
$ |
451,394 |
|
|
— |
% |
|
7.3 |
% |
Interest-bearing checking |
1,037,362 |
|
|
0.07 |
|
|
15.7 |
|
|
1,014,665 |
|
|
0.08 |
|
|
15.3 |
|
|
865,782 |
|
|
0.10 |
|
|
14.0 |
|
|||
Savings |
519,069 |
|
|
0.05 |
|
|
7.9 |
|
|
513,054 |
|
|
0.06 |
|
|
7.7 |
|
|
433,808 |
|
|
0.06 |
|
|
7.0 |
|
|||
Money market |
1,753,525 |
|
|
0.19 |
|
|
26.6 |
|
|
1,688,337 |
|
|
0.25 |
|
|
25.4 |
|
|
1,419,180 |
|
|
0.37 |
|
|
22.9 |
|
|||
Retail certificates of deposit |
2,341,531 |
|
|
1.41 |
|
|
35.5 |
|
|
2,412,806 |
|
|
1.50 |
|
|
36.4 |
|
|
2,623,336 |
|
|
1.88 |
|
|
42.4 |
|
|||
Commercial certificates of deposit |
190,215 |
|
|
0.66 |
|
|
2.9 |
|
|
214,956 |
|
|
0.71 |
|
|
3.2 |
|
|
143,125 |
|
|
1.05 |
|
|
2.3 |
|
|||
Public unit certificates of deposit |
211,845 |
|
|
0.21 |
|
|
3.2 |
|
|
253,807 |
|
|
0.36 |
|
|
3.8 |
|
|
254,783 |
|
|
0.74 |
|
|
4.1 |
|
|||
|
$ |
6,597,396 |
|
|
0.59 |
|
|
100.0 |
% |
|
$ |
6,638,294 |
|
|
0.66 |
|
|
100.0 |
% |
|
$ |
6,191,408 |
|
|
0.95 |
|
|
100.0 |
% |
The following table sets forth the weighted average maturity ("WAM") information for our certificates of deposit, in years, as of
Retail certificates of deposit |
1.3 |
|
Commercial certificates of deposit |
0.5 |
|
Public unit certificates of deposit |
0.5 |
|
Total certificates of deposit |
1.1 |
|
Borrowings
The following table presents the maturity of term borrowings, which consist entirely of FHLB advances, along with associated weighted average contractual and effective rates as of
|
|
Term Borrowings Amount |
|
|
|
|
||||||||
Maturity by |
|
FHLB |
|
Interest rate |
|
Contractual |
|
Effective |
||||||
Fiscal Year |
|
Advances |
|
swaps(1) |
|
Rate |
|
Rate(2) |
||||||
|
|
(Dollars in thousands) |
|
|
|
|||||||||
2022 |
|
$ |
75,000 |
|
|
$ |
100,000 |
|
|
0.26 |
% |
|
1.92 |
% |
2023 |
|
300,000 |
|
|
— |
|
|
1.70 |
|
|
1.81 |
|
||
2024 |
|
150,000 |
|
|
165,000 |
|
|
1.32 |
|
|
2.46 |
|
||
2025 |
|
300,000 |
|
|
100,000 |
|
|
1.33 |
|
|
2.09 |
|
||
2026 |
|
250,000 |
|
|
— |
|
|
0.96 |
|
|
1.27 |
|
||
2027 |
|
150,000 |
|
|
— |
|
|
0.93 |
|
|
1.24 |
|
||
|
|
$ |
1,225,000 |
|
|
$ |
365,000 |
|
|
1.18 |
|
|
1.88 |
|
(1) |
Represents adjustable-rate FHLB advances for which the Bank has entered into interest rate swaps with a notional amount of |
(2) |
The effective rate includes the impact of interest rate swaps and the amortization of deferred prepayment penalties resulting from FHLB advances previously prepaid. |
The following tables present borrowing activity for the periods shown. The borrowings presented in the table have original contractual terms of one year or longer or are tied to interest rate swaps with original contractual terms of one year or longer. FHLB advances are presented at par. The effective rate is shown as a weighted average and includes the impact of interest rate swaps and the amortization of deferred prepayment penalties resulting from FHLB advances previously prepaid. The WAM is the remaining weighted average contractual term in years. The beginning and ending WAMs represent the remaining maturity at each date presented. For new borrowings, the WAMs presented are as of the date of issue.
|
For the Three Months Ended |
|
For the Year Ended |
||||||||||||||||||
|
|
|
|
||||||||||||||||||
|
|
|
Effective |
|
|
|
|
|
Effective |
|
|
||||||||||
|
Amount |
|
Rate |
|
WAM |
|
Amount |
|
Rate |
|
WAM |
||||||||||
|
(Dollars in thousands) |
||||||||||||||||||||
Beginning balance |
$ |
1,590,000 |
|
|
|
2.00 |
% |
|
3.5 |
|
|
$ |
1,790,000 |
|
|
|
2.31 |
% |
|
3.0 |
|
Maturities and prepayments |
(340,000 |
) |
|
|
2.73 |
|
|
|
|
(1,305,000 |
) |
|
|
2.18 |
|
|
|
||||
New FHLB borrowings |
340,000 |
|
|
|
2.17 |
|
|
2.8 |
|
|
1,105,000 |
|
|
|
1.96 |
|
|
3.7 |
|
||
Ending balance |
$ |
1,590,000 |
|
|
|
1.88 |
|
|
3.3 |
|
|
$ |
1,590,000 |
|
|
|
1.88 |
|
|
3.3 |
|
Maturities of Interest-Bearing Liabilities
The following table presents the maturity and weighted average repricing rate, which is also the weighted average effective rate, of certificates of deposit, split between retail/commercial and public unit amounts, and term borrowings for the next four quarters as of
|
|
Retail/Commercial |
|
|
|
Public Unit |
|
|
|
Term |
|
|
|
|
|
|
||||||||||||
Maturity by |
|
Certificate |
|
Repricing |
|
Certificate |
|
Repricing |
|
Borrowings |
|
Repricing |
|
|
|
Repricing |
||||||||||||
Quarter End |
|
Amount |
|
Rate |
|
Amount |
|
Rate |
|
Amount(1) |
|
Rate |
|
Total |
|
Rate |
||||||||||||
|
|
(Dollars in thousands) |
||||||||||||||||||||||||||
|
|
$ |
385,038 |
|
|
1.09 |
% |
|
$ |
69,063 |
|
|
0.26 |
% |
|
$ |
— |
|
|
— |
% |
|
$ |
454,101 |
|
|
0.96 |
% |
|
|
329,419 |
|
|
1.15 |
|
|
70,776 |
|
|
0.28 |
|
|
— |
|
|
— |
|
|
400,195 |
|
|
0.99 |
|
||||
|
|
314,758 |
|
|
1.15 |
|
|
32,175 |
|
|
0.09 |
|
|
— |
|
|
— |
|
|
346,933 |
|
|
1.05 |
|
||||
|
|
432,378 |
|
|
1.40 |
|
|
21,501 |
|
|
0.09 |
|
|
75,000 |
|
|
0.29 |
|
|
528,879 |
|
|
1.19 |
|
||||
|
|
$ |
1,461,593 |
|
|
1.21 |
|
|
$ |
193,515 |
|
|
0.22 |
|
|
$ |
75,000 |
|
|
0.29 |
|
|
$ |
1,730,108 |
|
|
1.06 |
|
(1) |
The maturity date for FHLB advances tied to interest rate swaps is based on the maturity date of the related interest rate swap |
Average Rates and Lives
At
The majority of interest-earning assets anticipated to reprice in the coming year are repayments and prepayments on one- to four-family loans and mortgage-backed securities, both of which include the option to prepay without a fee being paid by the contract holder. The amount of interest-bearing liabilities expected to reprice in a given period is not typically significantly impacted by changes in interest rates, because the Bank's borrowings and certificate of deposit portfolios have contractual maturities and generally cannot be terminated early without a prepayment penalty. If interest rates were to increase 200 basis points, as of
The following table presents the weighted average yields/rates and WALs (in years), after applying prepayment, call assumptions, and decay rates for our interest-earning assets and interest-bearing liabilities as of
|
Amount |
|
Yield/Rate |
|
WAL |
|
% of Category |
|
% of Total |
||||||
|
(Dollars in thousands) |
||||||||||||||
Securities |
$ |
2,014,608 |
|
|
1.16 |
% |
|
3.9 |
|
|
|
|
21.8 |
% |
|
Loans receivable: |
|
|
|
|
|
|
|
|
|
||||||
Fixed-rate one- to four-family |
5,553,556 |
|
|
3.14 |
|
|
5.4 |
|
|
78.3 |
% |
|
60.2 |
|
|
Fixed-rate commercial |
451,166 |
|
|
4.21 |
|
|
3.8 |
|
|
6.3 |
|
|
4.9 |
|
|
All other fixed-rate loans |
53,793 |
|
|
3.73 |
|
|
6.4 |
|
|
0.8 |
|
|
0.6 |
|
|
Total fixed-rate loans |
6,058,515 |
|
|
3.23 |
|
|
5.3 |
|
|
85.4 |
|
|
65.7 |
|
|
Adjustable-rate one- to four-family |
579,647 |
|
|
2.46 |
|
|
4.0 |
|
|
8.2 |
|
|
6.3 |
|
|
Adjustable-rate commercial |
378,202 |
|
|
4.12 |
|
|
7.2 |
|
|
5.3 |
|
|
4.1 |
|
|
All other adjustable-rate loans |
79,709 |
|
|
4.25 |
|
|
2.5 |
|
|
1.1 |
|
|
0.8 |
|
|
Total adjustable-rate loans |
1,037,558 |
|
|
3.20 |
|
|
5.1 |
|
|
14.6 |
|
|
11.2 |
|
|
Total loans receivable |
7,096,073 |
|
|
3.23 |
|
|
5.2 |
|
|
100.0 |
% |
|
76.9 |
|
|
FHLB stock |
73,421 |
|
|
5.21 |
|
|
2.9 |
|
|
|
|
0.8 |
|
||
Cash and cash equivalents |
42,262 |
|
|
0.09 |
|
|
— |
|
|
|
|
0.5 |
|
||
Total interest-earning assets |
$ |
9,226,364 |
|
|
2.78 |
|
|
4.9 |
|
|
|
|
100.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
||||||
Non-maturity deposits |
$ |
3,853,805 |
|
|
0.11 |
|
|
5.9 |
|
|
58.4 |
% |
|
47.1 |
% |
Retail certificates of deposit |
2,341,531 |
|
|
1.41 |
|
|
1.3 |
|
|
35.5 |
|
|
28.6 |
|
|
Commercial certificates of deposit |
190,215 |
|
|
0.66 |
|
|
0.5 |
|
|
2.9 |
|
|
2.3 |
|
|
Public unit certificates of deposit |
211,845 |
|
|
0.21 |
|
|
0.5 |
|
|
3.2 |
|
|
2.6 |
|
|
Total deposits |
6,597,396 |
|
|
0.59 |
|
|
3.9 |
|
|
100.0 |
% |
|
80.6 |
|
|
Term borrowings |
1,590,000 |
|
|
1.88 |
|
|
3.3 |
|
|
|
|
19.4 |
|
||
Total interest-bearing liabilities |
$ |
8,187,396 |
|
|
0.84 |
|
|
3.8 |
|
|
|
|
100.0 |
% |
View source version on businesswire.com: https://www.businesswire.com/news/home/20211028005123/en/
Executive Vice President,
Chief Financial Officer and Treasurer
(785) 231-6360
ktownsend@capfed.com
Investor Relations
(785) 270-6055
investorrelations@capfed.com
Source:
FAQ
What were Capitol Federal Financial's earnings for fiscal year 2021?
What dividend did CFFN declare for November 2021?
How did CFFN's net interest margin change in fiscal year 2021?
What is the significance of the cash true-up dividend announced by CFFN?