Capitol Federal Financial, Inc.® Reports Second Quarter Fiscal Year 2023 Results
Capitol Federal Financial, Inc. (NASDAQ: CFFN) reported its financial results for the quarter ending March 31, 2023, revealing a net income of $14.2 million or $0.11 per share, compared to $16.2 million or $0.12 per share in the previous quarter. The decline in net income is attributed to a decrease in net interest income, with a net interest margin of 1.56% for the quarter. The bank achieved an annualized loan growth of 9.0% and declared a cash dividend of $0.085 per share, payable on May 19, 2023. Despite these gains, challenges persist, including rising deposit and borrowing costs impacting net interest margins. Liquidity remains stable with access to substantial credit facilities.
- Net income of $14.2 million for the quarter.
- Annualized loan growth of 9.0%.
- Continued cash dividend payments of $0.085 per share.
- Decrease in net income compared to the previous quarter by $2.0 million.
- Net interest margin declined to 1.56%, a decrease of five basis points.
- Management anticipates further reductions in net interest margin in the near term.
Highlights for the quarter include:
-
net income of
;$14.2 million -
basic and diluted earnings per share of
;$0.11 -
net interest margin of
1.56% (1.71% excluding the effects of the leverage strategy); -
annualized loan growth of
9.0% ; -
paid dividends of
per share; and$0.08 5 -
on
April 25, 2023 , announced a cash dividend of per share, payable on$0.08 5May 19, 2023 to stockholders of record as of the close of business onMay 5, 2023 .
Comparison of Operating Results for the Three Months Ended
For the quarter ended
Liquidity, Capital, and Uninsured Deposits
For short-term liquidity needs, the Bank has access to a line of credit at the Federal Home Loan Bank Topeka ("FHLB") in addition to the
Accumulated other comprehensive loss was
As 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. The weighted average yield on loans receivable increased 13 basis points and the weighted average yield on mortgage-backed securities ("MBS") increased four basis points compared to the prior quarter.
|
For the Three Months Ended |
|
|
|
|
||||||||
|
|
|
|
Change Expressed in: |
|||||||||
|
2023 |
|
2022 |
|
Dollars |
|
Percent |
||||||
|
(Dollars in thousands) |
|
|
||||||||||
INTEREST AND DIVIDEND INCOME: |
|
|
|
|
|
|
|||||||
Loans receivable |
$ |
69,319 |
$ |
64,819 |
|
$ |
4,500 |
|
|
6.9 |
% |
||
Cash and cash equivalents |
|
10,977 |
|
16,671 |
|
|
(5,694 |
) |
|
(34.2 |
) |
||
MBS |
|
4,748 |
|
4,811 |
|
|
(63 |
) |
|
(1.3 |
) |
||
FHLB stock |
|
3,607 |
|
4,158 |
|
|
(551 |
) |
|
(13.3 |
) |
||
Investment securities |
|
895 |
|
881 |
|
|
14 |
|
|
1.6 |
|
||
Total interest and dividend income |
$ |
89,546 |
$ |
91,340 |
|
$ |
(1,794 |
) |
|
(2.0 |
) |
The increase in interest income on loans receivable was due to growth in the loan portfolio, along with an increase in the weighted average yield. The loan growth was mainly in the correspondent one-to four-family and commercial real estate loan portfolios. The increase in the weighted average yield was due primarily to originations and purchases at higher market yields, as well as disbursements on commercial construction loans at rates higher than the overall portfolio rate and upward repricing of existing adjustable-rate loans due to higher market interest rates. The decrease in interest income on cash and cash equivalents was due mainly to a decrease in the average balance of cash associated with the leverage strategy compared to the prior quarter due to a reduction in the leverage strategy usage in the current quarter, partially offset by an increase in the yield earned on balances held at the FRB of
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. The weighted average rate paid on deposits increased 33 basis points and the weighted average rate paid on borrowings not associated with the leverage strategy increased 30 basis points compared to the prior quarter.
|
For the Three Months Ended |
|
|
|
|
||||||||
|
|
|
|
|
Change Expressed in: |
||||||||
|
2023 |
2022 |
|
Dollars |
|
Percent |
|||||||
|
(Dollars in thousands) |
|
|
||||||||||
INTEREST EXPENSE: |
|
|
|
|
|
|
|||||||
Borrowings |
$ |
31,447 |
$ |
33,608 |
|
$ |
(2,161 |
) |
|
(6.4 |
)% |
||
Deposits |
|
16,140 |
|
11,904 |
|
|
4,236 |
|
|
35.6 |
|
||
Total interest expense |
$ |
47,587 |
$ |
45,512 |
|
$ |
2,075 |
|
|
4.6 |
|
The decrease in interest expense on borrowings was due primarily to a decrease in the average balance of borrowings associated with the leverage strategy compared to the prior quarter, partially offset by an increase in the average balance of borrowings not associated with the leverage strategy to fund operational needs. The increase in interest expense on deposits was due primarily to increases in the weighted average rate paid and average balance of the certificate of deposit portfolio.
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: |
||||||||
|
2023 |
|
2022 |
|
Dollars |
|
Percent |
||||||
|
(Dollars in thousands) |
|
|
||||||||||
NON-INTEREST INCOME: |
|
|
|
|
|
|
|
||||||
Deposit service fees |
$ |
3,122 |
|
$ |
3,461 |
|
$ |
(339 |
) |
|
(9.8 |
)% |
|
Insurance commissions |
|
877 |
|
|
795 |
|
|
82 |
|
|
10.3 |
|
|
Other non-interest income |
|
1,084 |
|
|
1,096 |
|
|
(12 |
) |
|
(1.1 |
) |
|
Total non-interest income |
$ |
5,083 |
|
$ |
5,352 |
|
$ |
(269 |
) |
|
(5.0 |
) |
The decrease in deposit service fees was due mainly to decreases in debit card income and service charges as a result of lower transaction activity during the current quarter.
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: |
||||||||
|
2023 |
|
2022 |
|
Dollars |
|
Percent |
||||||
|
(Dollars in thousands) |
|
|
||||||||||
NON-INTEREST EXPENSE: |
|
|
|
|
|
|
|
||||||
Salaries and employee benefits |
$ |
12,789 |
|
$ |
13,698 |
|
$ |
(909 |
) |
|
(6.6 |
)% |
|
Information technology and related expense |
|
5,789 |
|
|
5,070 |
|
|
719 |
|
|
14.2 |
|
|
Occupancy, net |
|
3,568 |
|
|
3,474 |
|
|
94 |
|
|
2.7 |
|
|
Regulatory and outside services |
|
1,305 |
|
|
1,533 |
|
|
(228 |
) |
|
(14.9 |
) |
|
Advertising and promotional |
|
1,333 |
|
|
833 |
|
|
500 |
|
|
60.0 |
|
|
Federal insurance premium |
|
1,246 |
|
|
812 |
|
|
434 |
|
|
53.4 |
|
|
Deposit and loan transaction costs |
|
690 |
|
|
611 |
|
|
79 |
|
|
12.9 |
|
|
Office supplies and related expense |
|
631 |
|
|
633 |
|
|
(2 |
) |
|
(0.3 |
) |
|
Other non-interest expense |
|
1,280 |
|
|
1,109 |
|
|
171 |
|
|
15.4 |
|
|
Total non-interest expense |
$ |
28,631 |
|
$ |
27,773 |
|
$ |
858 |
|
|
3.1 |
|
The decrease in salaries and employee benefits was attributable mainly to a decrease in incentive compensation. The increase in information technology and related expense was due primarily to third-party project management expenses associated with the Bank's ongoing digital transformation project and an increase in software licensing. The decrease in regulatory and outside services was due primarily to the timing of external audit expenses and a decrease in outside consulting services. The increase in advertising and promotional expense was due mainly to the timing of campaigns and sponsorships. The increase in federal insurance premium expense was due mainly to an increase in the
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 and the effective tax rate.
|
For the Three Months Ended |
|
|
|
|
||||||||||
|
|
|
|
|
Change Expressed in: |
||||||||||
|
2023 |
|
2022 |
|
Dollars |
|
Percent |
||||||||
|
(Dollars in thousands) |
|
|
||||||||||||
Income before income tax expense |
$ |
17,520 |
|
|
$ |
19,747 |
|
|
$ |
(2,227 |
) |
|
(11.3 |
)% |
|
Income tax expense |
|
3,331 |
|
|
|
3,507 |
|
|
|
(176 |
) |
|
(5.0 |
) |
|
Net income |
$ |
14,189 |
|
|
$ |
16,240 |
|
|
$ |
(2,051 |
) |
|
(12.6 |
) |
|
|
|
|
|
|
|
|
|
||||||||
Effective Tax Rate |
|
19.0 |
% |
|
|
17.8 |
% |
|
|
|
|
The decrease in income tax expense was due primarily to lower pretax income in the current quarter, partially offset by an increase in the effective tax rate. The lower effective tax rate in the prior quarter was due primarily to true-ups related to the preparation of the
Comparison of Operating Results for the Six Months 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 Six Months Ended |
|
|
|
|
|||||||
|
|
|
Change Expressed in: |
|||||||||
|
2023 |
|
2022 |
|
Dollars |
|
Percent |
|||||
|
(Dollars in thousands) |
|
|
|||||||||
INTEREST AND DIVIDEND INCOME: |
|
|
|
|
|
|
|
|||||
Loans receivable |
$ |
134,138 |
|
$ |
111,200 |
|
$ |
22,938 |
|
20.6 |
% |
|
Cash and cash equivalents |
|
27,648 |
|
|
963 |
|
|
26,685 |
|
2,771.0 |
|
|
MBS |
|
9,559 |
|
|
9,446 |
|
|
113 |
|
1.2 |
|
|
FHLB stock |
|
7,765 |
|
|
3,471 |
|
|
4,294 |
|
123.7 |
|
|
Investment securities |
|
1,776 |
|
|
1,608 |
|
|
168 |
|
10.4 |
|
|
Total interest and dividend income |
$ |
180,886 |
|
$ |
126,688 |
|
$ |
54,198 |
|
42.8 |
|
The increase in interest income on loans receivable was due to an increase in the average balance and weighted average yield of the loan portfolio. The increase in the average balance was mainly in the correspondent one-to four-family and commercial real estate loan portfolios. The increase in the weighted average yield was due primarily to originations and purchases at higher market yields, as well as disbursements on commercial construction loans at rates higher than the overall portfolio rate and upward repricing of existing adjustable-rate loans due to higher market interest rates. The increase in interest income on cash and cash equivalents was due mainly to a higher yield on cash related to an increase in FRB interest rates. The increase in dividend income on FHLB stock was due mainly to an increase in the average balance of FHLB stock, along with a higher FHLB dividend rate compared to the prior year period.
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 Six Months Ended |
|
|
|
|
|||||||
|
|
|
Change Expressed in: |
|||||||||
|
2023 |
|
2022 |
|
Dollars |
|
Percent |
|||||
|
(Dollars in thousands) |
|
|
|||||||||
INTEREST EXPENSE: |
|
|
|
|
|
|
|
|||||
Borrowings |
$ |
65,055 |
|
$ |
16,317 |
|
$ |
48,738 |
|
298.7 |
% |
|
Deposits |
|
28,044 |
|
|
17,656 |
|
|
10,388 |
|
58.8 |
|
|
Total interest expense |
$ |
93,099 |
|
$ |
33,973 |
|
$ |
59,126 |
|
174.0 |
|
The increase in interest expense on borrowings was due primarily to an increase in the weighted average rate on the borrowings associated with the leverage strategy compared to the prior year period along with an increase in the average balance and weighted average rate on borrowings not associated with the leverage strategy. Interest expense on borrowings associated with the leverage strategy increased
Provision for Credit Losses
The Bank recorded a provision for credit losses during the current year period 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 Six Months Ended |
|
|
|
|
||||||||
|
|
|
Change Expressed in: |
||||||||||
|
2023 |
|
2022 |
|
Dollars |
|
Percent |
||||||
|
(Dollars in thousands) |
|
|
||||||||||
NON-INTEREST INCOME: |
|
|
|
|
|
|
|
||||||
Deposit service fees |
$ |
6,583 |
|
$ |
6,730 |
|
$ |
(147 |
) |
|
(2.2 |
)% |
|
Insurance commissions |
|
1,672 |
|
|
1,254 |
|
|
418 |
|
|
33.3 |
|
|
Other non-interest income |
|
2,180 |
|
|
2,938 |
|
|
(758 |
) |
|
(25.8 |
) |
|
Total non-interest income |
$ |
10,435 |
|
$ |
10,922 |
|
$ |
(487 |
) |
|
(4.5 |
) |
The increase in insurance commissions was due primarily to annual contingent insurance commissions received being higher than anticipated and the related accrual adjustments, along with overall commissions being higher in the current year. The decrease in other non-interest income was due mainly to the prior year period including gains on a loan-related financial derivative agreement, with no such gains in the current year period.
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 Six Months Ended |
|
|
|
|
||||||||
|
|
|
Change Expressed in: |
||||||||||
|
2023 |
|
2022 |
|
Dollars |
|
Percent |
||||||
|
(Dollars in thousands) |
|
|
||||||||||
NON-INTEREST EXPENSE: |
|
|
|
|
|
|
|
||||||
Salaries and employee benefits |
$ |
26,487 |
|
$ |
27,751 |
|
$ |
(1,264 |
) |
|
(4.6 |
)% |
|
Information technology and related expense |
|
10,859 |
|
|
8,925 |
|
|
1,934 |
|
|
21.7 |
|
|
Occupancy, net |
|
7,042 |
|
|
6,872 |
|
|
170 |
|
|
2.5 |
|
|
Regulatory and outside services |
|
2,838 |
|
|
2,640 |
|
|
198 |
|
|
7.5 |
|
|
Advertising and promotional |
|
2,166 |
|
|
2,558 |
|
|
(392 |
) |
|
(15.3 |
) |
|
Federal insurance premium |
|
2,058 |
|
|
1,416 |
|
|
642 |
|
|
45.3 |
|
|
Deposit and loan transaction costs |
|
1,301 |
|
|
1,386 |
|
|
(85 |
) |
|
(6.1 |
) |
|
Office supplies and related expense |
|
1,264 |
|
|
970 |
|
|
294 |
|
|
30.3 |
|
|
Other non-interest expense |
|
2,389 |
|
|
2,136 |
|
|
253 |
|
|
11.8 |
|
|
Total non-interest expense |
$ |
56,404 |
|
$ |
54,654 |
|
$ |
1,750 |
|
|
3.2 |
|
The decrease in salaries and employee benefits was attributable mainly to a decrease in incentive compensation. The increase in information technology and related expenses was due mainly to third-party project management expenses associated with the Bank's ongoing digital transformation project, along with higher software licensing expenses. The increase in regulatory and outside services was due primarily to an increase in outside consulting services. The decrease in advertising and promotional expense was due mainly to the timing of campaigns and sponsorships. The increase in federal insurance premium expense was due mainly to an increase in the
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 and effective tax rate.
|
For the Six Months Ended |
|
|
|
|
||||||||||
|
|
|
Change Expressed in: |
||||||||||||
|
2023 |
|
2022 |
|
Dollars |
|
Percent |
||||||||
|
(Dollars in thousands) |
|
|
||||||||||||
|
|
|
|
|
|
|
|
||||||||
Income before income tax expense |
$ |
37,267 |
|
|
$ |
55,610 |
|
|
$ |
(18,343 |
) |
|
(33.0 |
)% |
|
Income tax expense |
|
6,838 |
|
|
|
11,801 |
|
|
|
(4,963 |
) |
|
(42.1 |
) |
|
Net income |
$ |
30,429 |
|
|
$ |
43,809 |
|
|
$ |
(13,380 |
) |
|
(30.5 |
) |
|
|
|
|
|
|
|
|
|
||||||||
Effective Tax Rate |
|
18.3 |
% |
|
|
21.2 |
% |
|
|
|
|
The decrease in income tax expense was due primarily to lower pretax income in the current year period, along with a decrease in the effective tax rate. The decrease in the effective tax rate was due primarily to lower projected pretax income in the current year, as the Company's permanent differences, which generally reduce our tax rate, have a larger impact to the overall effective rate.
Financial Condition as of
The following table summarizes the Company's financial condition at the dates indicated.
|
|
|
|
|
Annualized |
|
|
|
Annualized |
|||||||||
|
|
|
|
|
Percent |
|
|
|
Percent |
|||||||||
|
2023 |
|
2022 |
|
Change |
|
2022 |
|
Change |
|||||||||
|
(Dollars and shares in thousands) |
|||||||||||||||||
Total assets |
$ |
10,085,770 |
|
|
$ |
9,929,760 |
|
|
6.3 |
% |
|
$ |
9,624,897 |
|
|
9.6 |
% |
|
AFS securities |
|
1,505,808 |
|
|
|
1,528,686 |
|
|
(6.0 |
) |
|
|
1,563,307 |
|
|
(7.4 |
) |
|
Loans receivable, net |
|
7,958,567 |
|
|
|
7,783,358 |
|
|
9.0 |
|
|
|
7,464,208 |
|
|
13.2 |
|
|
Deposits |
|
6,144,435 |
|
|
|
6,074,549 |
|
|
4.6 |
|
|
|
6,194,866 |
|
|
(1.6 |
) |
|
Borrowings |
|
2,696,604 |
|
|
|
2,645,195 |
|
|
7.8 |
|
|
|
2,132,154 |
|
|
52.9 |
|
|
Stockholders' equity |
|
1,072,034 |
|
|
|
1,054,795 |
|
|
6.5 |
|
|
|
1,096,499 |
|
|
(4.5 |
) |
|
Equity to total assets at end of period |
|
10.6 |
% |
|
|
10.6 |
% |
|
|
|
|
11.4 |
% |
|
|
|||
Average number of basic shares outstanding |
|
133,150 |
|
|
|
134,641 |
|
|
(4.4 |
) |
|
|
135,773 |
|
|
(3.9 |
) |
|
Average number of diluted shares outstanding |
|
133,150 |
|
|
|
134,641 |
|
|
(4.4 |
) |
|
|
135,773 |
|
|
(3.9 |
) |
During the current quarter, total assets increased by
Total liabilities increased
The
At times, the Bank has utilized a leverage strategy to increase earnings. The leverage strategy during the current quarter involved borrowing up to
The following table summarizes loan originations and purchases, deposit activity, and borrowing activity, along with certain related weighted average rates, during the periods indicated. The borrowings presented in the table have original contractual terms of one year or longer.
|
For the Three Months Ended |
|
For the Six Months Ended |
|||||||||||
|
|
|
|
|||||||||||
|
Amount |
|
Rate |
|
Amount |
|
Rate |
|||||||
|
(Dollars in thousands) |
|||||||||||||
Loan originations, purchases, and participations |
|
|
|
|
||||||||||
One- to four-family and consumer: |
|
|
|
|
|
|
|
|||||||
Originated |
$ |
101,077 |
|
|
5.73 |
% |
|
$ |
246,183 |
|
|
5.43 |
% |
|
Purchased |
|
167,220 |
|
|
5.21 |
|
|
|
366,691 |
|
|
5.03 |
|
|
|
|
|
|
|
|
|
|
|||||||
Commercial: |
|
|
|
|
|
|
|
|||||||
Originated |
|
79,934 |
|
|
6.27 |
|
|
|
299,215 |
|
|
5.39 |
|
|
Participations/Purchased |
|
48,380 |
|
|
6.90 |
|
|
|
184,214 |
|
|
6.19 |
|
|
|
$ |
396,611 |
|
|
5.76 |
|
|
$ |
1,096,303 |
|
|
5.41 |
|
|
|
|
|
|
|
|
|
|
|||||||
Deposit activity |
|
|
|
|
|
|
|
|||||||
Non-maturity deposits |
$ |
(189,585 |
) |
|
|
|
$ |
(320,627 |
) |
|
|
|||
Retail/Commercial certificates of deposit |
|
236,652 |
|
|
|
|
|
233,602 |
|
|
|
|||
|
|
|
|
|
|
|
|
|||||||
Borrowing activity |
|
|
|
|
|
|
|
|||||||
Maturities and repayments |
|
(107,418 |
) |
|
1.64 |
|
|
|
(114,836 |
) |
|
1.80 |
|
|
New borrowings |
|
100,000 |
|
|
4.85 |
|
|
|
550,000 |
|
|
4.52 |
|
Stockholders' Equity
Stockholders' equity totaled
On
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. As of
At
There remains
The following table presents a reconciliation of total to net shares outstanding as of
Total shares outstanding |
136,144,725 |
|
|
Less unallocated Employee Stock Ownership Plan ("ESOP") shares and unvested restricted stock |
(2,952,066 |
) |
|
Net shares outstanding |
133,192,659 |
|
Fiscal Year 2023 Outlook
The rapid increase in short-term rates led by the FRB and the inverted yield curve has led to decreases in the Bank's net interest margin. There has been a runoff in deposit balances and management has increased certificate of deposit and money market account rates to help mitigate the outflow. The higher loan rates have made the purchase of homes less affordable and reduced the turnover of housing inventory, which lowers the likelihood of existing one- to four-family loans at lower rates being paid off as a result of housing turnover. These dynamics have caused our balance sheet to change faster than what would occur in more stable rate environments. Net interest margin compression is anticipated to continue, and the margin is expected to compress more in the near term, due to the shape of the yield curve and the pace at which liabilities are repricing compared to assets, along with lower costing deposits being replaced with higher costing borrowings in order to fund loan growth, and deposit funds moving from lower costing deposit accounts to certificates of deposit. Loan growth is occurring at market interest rates that are higher than the overall loan portfolio rate; however, the shift to higher-costing borrowings and the pace at which the interest rate increase is occurring for liabilities is more than offsetting the benefit of the higher loan rates. As with managing the size of the balance sheet discussed above, management continues to evaluate funding options and plans to continue using shorter term advances, as necessary, with the anticipation that when rates begin to decrease, those borrowings can be repaid or repriced to lower cost alternatives.
Subsequent to
Management intends to implement a new core processing system ("digital transformation") for the Bank by
Forward-Looking Statements
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 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 and the effects of inflation or a potential recession; 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) |
||||||||||||
|
||||||||||||
|
|
|
|
|
|
|||||||
|
2023 |
|
2022 |
|
2022 |
|||||||
ASSETS: |
|
|
|
|
|
|||||||
Cash and cash equivalents (includes interest-earning deposits of |
$ |
60,207 |
|
|
$ |
49,686 |
|
|
$ |
49,194 |
|
|
AFS securities, at estimated fair value (amortized cost of |
|
1,505,808 |
|
|
|
1,528,686 |
|
|
|
1,563,307 |
|
|
Loans receivable, net (ACL of |
|
7,958,567 |
|
|
|
7,783,358 |
|
|
|
7,464,208 |
|
|
FHLB stock, at cost |
|
128,096 |
|
|
|
124,119 |
|
|
|
100,624 |
|
|
Premises and equipment, net |
|
92,415 |
|
|
|
93,507 |
|
|
|
94,820 |
|
|
Income taxes receivable, net |
|
3,890 |
|
|
|
124 |
|
|
|
1,266 |
|
|
Deferred income tax assets, net |
|
24,383 |
|
|
|
29,924 |
|
|
|
33,884 |
|
|
Other assets |
|
312,404 |
|
|
|
320,356 |
|
|
|
317,594 |
|
|
TOTAL ASSETS |
$ |
10,085,770 |
|
|
$ |
9,929,760 |
|
|
$ |
9,624,897 |
|
|
|
|
|
|
|
|
|||||||
LIABILITIES: |
|
|
|
|
|
|||||||
Deposits |
$ |
6,144,435 |
|
|
$ |
6,074,549 |
|
|
$ |
6,194,866 |
|
|
Borrowings |
|
2,696,604 |
|
|
|
2,645,195 |
|
|
|
2,132,154 |
|
|
Advances by borrowers |
|
60,195 |
|
|
|
36,207 |
|
|
|
80,067 |
|
|
Other liabilities |
|
112,502 |
|
|
|
119,014 |
|
|
|
121,311 |
|
|
Total liabilities |
|
9,013,736 |
|
|
|
8,874,965 |
|
|
|
8,528,398 |
|
|
|
|
|
|
|
|
|||||||
STOCKHOLDERS' EQUITY: |
|
|
|
|
|
|||||||
Preferred stock, |
|
— |
|
|
|
— |
|
|
|
— |
|
|
Common stock, |
|
1,361 |
|
|
|
1,361 |
|
|
|
1,388 |
|
|
Additional paid-in capital |
|
1,168,059 |
|
|
|
1,168,061 |
|
|
|
1,190,213 |
|
|
Unearned compensation, ESOP |
|
(28,910 |
) |
|
|
(29,322 |
) |
|
|
(29,735 |
) |
|
Retained earnings |
|
50,167 |
|
|
|
47,297 |
|
|
|
80,266 |
|
|
Accumulated other comprehensive (loss) income, net of tax |
|
(118,643 |
) |
|
|
(132,602 |
) |
|
|
(145,633 |
) |
|
Total stockholders' equity |
|
1,072,034 |
|
|
|
1,054,795 |
|
|
|
1,096,499 |
|
|
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY |
$ |
10,085,770 |
|
|
$ |
9,929,760 |
|
|
$ |
9,624,897 |
|
|||||||||||||
CONSOLIDATED STATEMENTS OF INCOME (Unaudited) |
|||||||||||||
(Dollars in thousands) |
|||||||||||||
|
|||||||||||||
|
For the Three Months Ended |
|
For the Six Months Ended |
||||||||||
|
|
|
|
|
|
||||||||
|
2023 |
|
2022 |
|
2023 |
|
2022 |
||||||
INTEREST AND DIVIDEND INCOME: |
|
|
|
|
|
|
|
||||||
Loans receivable |
$ |
69,319 |
|
$ |
64,819 |
|
$ |
134,138 |
|
$ |
111,200 |
|
|
Cash and cash equivalents |
|
10,977 |
|
|
16,671 |
|
|
27,648 |
|
|
963 |
|
|
MBS |
|
4,748 |
|
|
4,811 |
|
|
9,559 |
|
|
9,446 |
|
|
FHLB stock |
|
3,607 |
|
|
4,158 |
|
|
7,765 |
|
|
3,471 |
|
|
Investment securities |
|
895 |
|
|
881 |
|
|
1,776 |
|
|
1,608 |
|
|
Total interest and dividend income |
|
89,546 |
|
|
91,340 |
|
|
180,886 |
|
|
126,688 |
|
|
|
|
|
|
|
|
|
|
||||||
INTEREST EXPENSE: |
|
|
|
|
|
|
|
||||||
Borrowings |
|
31,447 |
|
|
33,608 |
|
|
65,055 |
|
|
16,317 |
|
|
Deposits |
|
16,140 |
|
|
11,904 |
|
|
28,044 |
|
|
17,656 |
|
|
Total interest expense |
|
47,587 |
|
|
45,512 |
|
|
93,099 |
|
|
33,973 |
|
|
|
|
|
|
|
|
|
|
||||||
NET INTEREST INCOME |
|
41,959 |
|
|
45,828 |
|
|
87,787 |
|
|
92,715 |
|
|
|
|
|
|
|
|
|
|
||||||
PROVISION FOR CREDIT LOSSES |
|
891 |
|
|
3,660 |
|
|
4,551 |
|
|
(6,627 |
) |
|
NET INTEREST INCOME AFTER |
|
|
|
|
|
|
|
||||||
PROVISION FOR CREDIT LOSSES |
|
41,068 |
|
|
42,168 |
|
|
83,236 |
|
|
99,342 |
|
|
|
|
|
|
|
|
|
|
||||||
NON-INTEREST INCOME: |
|
|
|
|
|
|
|
||||||
Deposit service fees |
|
3,122 |
|
|
3,461 |
|
|
6,583 |
|
|
6,730 |
|
|
Insurance commissions |
|
877 |
|
|
795 |
|
|
1,672 |
|
|
1,254 |
|
|
Other non-interest income |
|
1,084 |
|
|
1,096 |
|
|
2,180 |
|
|
2,938 |
|
|
Total non-interest income |
|
5,083 |
|
|
5,352 |
|
|
10,435 |
|
|
10,922 |
|
|
|
|
|
|
|
|
|
|
||||||
NON-INTEREST EXPENSE: |
|
|
|
|
|
|
|
||||||
Salaries and employee benefits |
|
12,789 |
|
|
13,698 |
|
|
26,487 |
|
|
27,751 |
|
|
Information technology and related expense |
|
5,789 |
|
|
5,070 |
|
|
10,859 |
|
|
8,925 |
|
|
Occupancy, net |
|
3,568 |
|
|
3,474 |
|
|
7,042 |
|
|
6,872 |
|
|
Regulatory and outside services |
|
1,305 |
|
|
1,533 |
|
|
2,838 |
|
|
2,640 |
|
|
Advertising and promotional |
|
1,333 |
|
|
833 |
|
|
2,166 |
|
|
2,558 |
|
|
Federal insurance premium |
|
1,246 |
|
|
812 |
|
|
2,058 |
|
|
1,416 |
|
|
Deposit and loan transaction costs |
|
690 |
|
|
611 |
|
|
1,301 |
|
|
1,386 |
|
|
Office supplies and related expense |
|
631 |
|
|
633 |
|
|
1,264 |
|
|
970 |
|
|
Other non-interest expense |
|
1,280 |
|
|
1,109 |
|
|
2,389 |
|
|
2,136 |
|
|
Total non-interest expense |
|
28,631 |
|
|
27,773 |
|
|
56,404 |
|
|
54,654 |
|
|
INCOME BEFORE INCOME TAX EXPENSE |
|
17,520 |
|
|
19,747 |
|
|
37,267 |
|
|
55,610 |
|
|
INCOME TAX EXPENSE |
|
3,331 |
|
|
3,507 |
|
|
6,838 |
|
|
11,801 |
|
|
NET INCOME |
$ |
14,189 |
|
$ |
16,240 |
|
$ |
30,429 |
|
$ |
43,809 |
|
Average Balance Sheets
The following tables present the average balances of our assets, liabilities, and stockholders' equity, and the related annualized weighted average yields and rates 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 annualized income by the average balance of the related assets, and weighted average rates are derived by dividing annualized expense 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 |
$ |
4,050,515 |
|
$ |
33,660 |
|
3.32 |
% |
|
$ |
4,049,790 |
|
$ |
33,364 |
|
3.29 |
% |
|
Correspondent purchased |
|
2,462,960 |
|
|
19,380 |
|
3.15 |
|
|
|
2,305,362 |
|
|
17,261 |
|
2.99 |
|
|
Bulk purchased |
|
144,438 |
|
|
413 |
|
1.14 |
|
|
|
147,091 |
|
|
434 |
|
1.18 |
|
|
Total one- to four-family loans |
|
6,657,913 |
|
|
53,453 |
|
3.21 |
|
|
|
6,502,243 |
|
|
51,059 |
|
3.14 |
|
|
Commercial loans |
|
1,147,681 |
|
|
13,924 |
|
4.85 |
|
|
|
1,025,402 |
|
|
11,993 |
|
4.58 |
|
|
Consumer loans |
|
102,649 |
|
|
1,942 |
|
7.67 |
|
|
|
102,760 |
|
|
1,767 |
|
6.82 |
|
|
Total loans receivable(1) |
|
7,908,243 |
|
|
69,319 |
|
3.51 |
|
|
|
7,630,405 |
|
|
64,819 |
|
3.38 |
|
|
MBS(2) |
|
1,173,366 |
|
|
4,748 |
|
1.62 |
|
|
|
1,221,035 |
|
|
4,811 |
|
1.58 |
|
|
Investment securities(2)(3) |
|
525,012 |
|
|
895 |
|
0.68 |
|
|
|
525,081 |
|
|
881 |
|
0.67 |
|
|
FHLB stock(4) |
|
167,567 |
|
|
3,607 |
|
8.73 |
|
|
|
197,577 |
|
|
4,158 |
|
8.35 |
|
|
Cash and cash equivalents(5) |
|
967,586 |
|
|
10,977 |
|
4.54 |
|
|
|
1,801,493 |
|
|
16,671 |
|
3.62 |
|
|
Total interest-earning assets |
|
10,741,774 |
|
|
89,546 |
|
3.34 |
|
|
|
11,375,591 |
|
|
91,340 |
|
3.19 |
|
|
Other non-interest-earning assets |
|
263,916 |
|
|
|
|
|
|
248,022 |
|
|
|
|
|||||
Total assets |
$ |
11,005,690 |
|
|
|
|
|
$ |
11,623,613 |
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Liabilities and stockholders' equity: |
|
|
|
|
|
|
|
|
|
|
|
|||||||
Interest-bearing liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|||||||
Checking |
$ |
989,440 |
|
|
368 |
|
0.15 |
|
|
$ |
1,007,569 |
|
|
289 |
|
0.11 |
|
|
Savings |
|
541,324 |
|
|
101 |
|
0.08 |
|
|
|
545,885 |
|
|
100 |
|
0.07 |
|
|
Money market |
|
1,620,451 |
|
|
3,184 |
|
0.80 |
|
|
|
1,759,804 |
|
|
3,035 |
|
0.68 |
|
|
Retail certificates |
|
2,176,103 |
|
|
11,115 |
|
2.07 |
|
|
|
2,064,929 |
|
|
7,767 |
|
1.49 |
|
|
Commercial certificates |
|
38,575 |
|
|
197 |
|
2.07 |
|
|
|
34,298 |
|
|
104 |
|
1.20 |
|
|
Wholesale certificates |
|
127,037 |
|
|
1,175 |
|
3.75 |
|
|
|
97,828 |
|
|
609 |
|
2.47 |
|
|
Total deposits |
|
5,492,930 |
|
|
16,140 |
|
1.19 |
|
|
|
5,510,313 |
|
|
11,904 |
|
0.86 |
|
|
Borrowings(6) |
|
3,700,022 |
|
|
31,447 |
|
3.42 |
|
|
|
4,260,685 |
|
|
33,608 |
|
3.10 |
|
|
Total interest-bearing liabilities |
|
9,192,952 |
|
|
47,587 |
|
2.09 |
|
|
|
9,770,998 |
|
|
45,512 |
|
1.84 |
|
|
Non-interest-bearing deposits |
|
574,495 |
|
|
|
|
|
|
576,519 |
|
|
|
|
|||||
Other non-interest-bearing liabilities |
|
172,481 |
|
|
|
|
|
|
191,474 |
|
|
|
|
|||||
Stockholders' equity |
|
1,065,762 |
|
|
|
|
|
|
1,084,622 |
|
|
|
|
|||||
Total liabilities and stockholders' equity |
$ |
11,005,690 |
|
|
|
|
|
$ |
11,623,613 |
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Net interest income(7) |
|
|
$ |
41,959 |
|
|
|
|
|
$ |
45,828 |
|
|
|||||
Net interest-earning assets |
$ |
1,548,822 |
|
|
|
|
|
$ |
1,604,593 |
|
|
|
|
|||||
Net interest margin(8)(9) |
|
|
|
|
1.56 |
|
|
|
|
|
|
1.61 |
|
|||||
Ratio of interest-earning assets to interest-bearing liabilities |
|
|
|
|
1.17x |
|
|
|
|
|
1.16x |
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Selected performance ratios: |
|
|
|
|
|
|
|
|
|
|
|
|||||||
Return on average assets (annualized)(9) |
|
|
|
|
0.52 |
% |
|
|
|
|
|
0.56 |
% |
|||||
Return on average equity (annualized)(9) |
|
|
|
|
5.33 |
|
|
|
|
|
|
5.99 |
|
|||||
Average equity to average assets |
|
|
|
|
9.68 |
|
|
|
|
|
|
9.33 |
|
|||||
Operating expense ratio (annualized)(10) |
|
|
|
|
1.04 |
|
|
|
|
|
|
0.96 |
|
|||||
Efficiency ratio(9)(11) |
|
|
|
|
60.86 |
|
|
|
|
|
|
54.27 |
|
|||||
Pre-tax yield on leverage strategy(12) |
|
|
|
|
0.06 |
|
|
|
|
|
|
0.20 |
|
|
For the Six Months Ended |
|||||||||||||||||
|
|
|
|
|||||||||||||||
|
Average |
|
Interest |
|
|
|
Average |
|
Interest |
|
|
|||||||
|
Outstanding |
|
Earned/ |
|
Yield/ |
|
Outstanding |
|
Earned/ |
|
Yield/ |
|||||||
|
Amount |
|
Paid |
|
Rate |
|
Amount |
|
Paid |
|
Rate |
|||||||
|
(Dollars in thousands) |
|||||||||||||||||
Assets: |
|
|
|
|
|
|
|
|
|
|
|
|||||||
Interest-earning assets: |
|
|
|
|
|
|
|
|
|
|
|
|||||||
One- to four-family loans: |
|
|
|
|
|
|
|
|
|
|
|
|||||||
Originated |
$ |
4,050,149 |
|
$ |
67,024 |
|
3.31 |
% |
|
$ |
3,968,475 |
|
$ |
64,415 |
|
3.25 |
% |
|
Correspondent purchased |
|
2,383,295 |
|
|
36,642 |
|
3.07 |
|
|
|
2,030,928 |
|
|
25,805 |
|
2.54 |
|
|
Bulk purchased |
|
145,779 |
|
|
847 |
|
1.16 |
|
|
|
165,895 |
|
|
1,114 |
|
1.34 |
|
|
Total one- to four-family loans |
|
6,579,223 |
|
|
104,513 |
|
3.18 |
|
|
|
6,165,298 |
|
|
91,334 |
|
2.96 |
|
|
Commercial loans |
|
1,085,870 |
|
|
25,917 |
|
4.72 |
|
|
|
855,057 |
|
|
17,794 |
|
4.12 |
|
|
Consumer loans |
|
102,705 |
|
|
3,708 |
|
7.24 |
|
|
|
91,573 |
|
|
2,072 |
|
4.54 |
|
|
Total loans receivable(1) |
|
7,767,798 |
|
|
134,138 |
|
3.45 |
|
|
|
7,111,928 |
|
|
111,200 |
|
3.12 |
|
|
MBS(2) |
|
1,197,462 |
|
|
9,559 |
|
1.60 |
|
|
|
1,397,056 |
|
|
9,446 |
|
1.35 |
|
|
Investment securities(2)(3) |
|
525,047 |
|
|
1,776 |
|
0.68 |
|
|
|
522,986 |
|
|
1,608 |
|
0.61 |
|
|
FHLB stock(4) |
|
182,737 |
|
|
7,765 |
|
8.52 |
|
|
|
115,546 |
|
|
3,471 |
|
6.02 |
|
|
Cash and cash equivalents(5) |
|
1,389,121 |
|
|
27,648 |
|
3.94 |
|
|
|
993,653 |
|
|
963 |
|
0.19 |
|
|
Total interest-earning assets |
|
11,062,165 |
|
|
180,886 |
|
3.26 |
|
|
|
10,141,169 |
|
|
126,688 |
|
2.49 |
|
|
Other non-interest-earning assets |
|
255,882 |
|
|
|
|
|
|
398,355 |
|
|
|
|
|||||
Total assets |
$ |
11,318,047 |
|
|
|
|
|
$ |
10,539,524 |
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Liabilities and stockholders' equity: |
|
|
|
|
|
|
|
|
|
|
|
|||||||
Interest-bearing liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|||||||
Checking |
$ |
998,604 |
|
|
657 |
|
0.13 |
|
|
$ |
1,060,755 |
|
|
355 |
|
0.07 |
|
|
Savings |
|
543,630 |
|
|
201 |
|
0.07 |
|
|
|
530,451 |
|
|
141 |
|
0.05 |
|
|
Money market |
|
1,690,893 |
|
|
6,218 |
|
0.74 |
|
|
|
1,822,848 |
|
|
1,701 |
|
0.19 |
|
|
Retail certificates |
|
2,119,905 |
|
|
18,882 |
|
1.79 |
|
|
|
2,270,195 |
|
|
14,847 |
|
1.31 |
|
|
Commercial certificates |
|
36,413 |
|
|
301 |
|
1.66 |
|
|
|
142,982 |
|
|
455 |
|
0.64 |
|
|
Wholesale certificates |
|
112,272 |
|
|
1,785 |
|
3.19 |
|
|
|
198,527 |
|
|
157 |
|
0.16 |
|
|
Total deposits |
|
5,501,717 |
|
|
28,044 |
|
1.02 |
|
|
|
6,025,758 |
|
|
17,656 |
|
0.59 |
|
|
Borrowings(6) |
|
3,983,434 |
|
|
65,055 |
|
3.25 |
|
|
|
2,533,641 |
|
|
16,317 |
|
1.28 |
|
|
Total interest-bearing liabilities |
|
9,485,151 |
|
|
93,099 |
|
1.96 |
|
|
|
8,559,399 |
|
|
33,973 |
|
0.79 |
|
|
Non-interest-bearing deposits |
|
575,518 |
|
|
|
|
|
|
564,089 |
|
|
|
|
|||||
Other non-interest-bearing liabilities |
|
182,083 |
|
|
|
|
|
|
193,606 |
|
|
|
|
|||||
Stockholders' equity |
|
1,075,295 |
|
|
|
|
|
|
1,222,430 |
|
|
|
|
|||||
Total liabilities and stockholders' equity |
$ |
11,318,047 |
|
|
|
|
|
$ |
10,539,524 |
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Net interest income(7) |
|
|
$ |
87,787 |
|
|
|
|
|
$ |
92,715 |
|
|
|||||
Net interest-earning assets |
$ |
1,577,014 |
|
|
|
|
|
$ |
1,581,770 |
|
|
|
|
|||||
Net interest margin(8)(9) |
|
|
|
|
1.59 |
|
|
|
|
|
|
1.83 |
|
|||||
Ratio of interest-earning assets to interest-bearing liabilities |
|
1.17x |
|
|
|
|
|
1.18x |
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Selected performance ratios: |
|
|
|
|
|
|
|
|
|
|
|
|||||||
Return on average assets (annualized)(9) |
|
|
|
|
0.54 |
% |
|
|
|
|
|
0.83 |
% |
|||||
Return on average equity (annualized)(9) |
|
|
|
|
5.66 |
|
|
|
|
|
|
7.17 |
|
|||||
Average equity to average assets |
|
|
|
|
9.50 |
|
|
|
|
|
|
11.60 |
|
|||||
Operating expense ratio (annualized)(10) |
|
|
|
|
1.00 |
|
|
|
|
|
|
1.04 |
|
|||||
Efficiency ratio(9)(11) |
|
|
|
|
57.43 |
|
|
|
|
|
|
52.74 |
|
|||||
Pre-tax yield on leverage strategy(12) |
|
|
|
|
0.15 |
|
|
|
|
|
|
0.15 |
|
(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) |
Included in this line, for the quarters ended |
|
(5) |
The average balance of cash and cash equivalents includes an average balance of cash related to the leverage strategy of |
|
(6) |
Included in this line, for the quarters ended |
|
(7) |
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. |
|
(8) |
Net interest margin represents annualized net interest income as a percentage of average interest-earning assets. |
|
(9) |
The tables below provide a reconciliation between performance ratios presented in accordance with accounting standards generally accepted in |
|
For the Three Months Ended |
|||||||||||||||||
|
|
|
|
|||||||||||||||
|
Actual |
|
Leverage |
|
Adjusted |
|
Actual |
|
Leverage |
|
Adjusted |
|||||||
|
(GAAP) |
|
Strategy |
|
(Non-GAAP) |
|
(GAAP) |
|
Strategy |
|
(Non-GAAP) |
|||||||
Yield on interest-earning assets |
3.34 |
% |
|
0.14 |
% |
|
3.20 |
% |
|
3.19 |
% |
|
0.13 |
% |
|
3.06 |
% |
|
Cost of interest-bearing liabilities |
2.09 |
|
|
0.30 |
|
|
1.79 |
|
|
1.84 |
|
|
0.42 |
|
|
1.42 |
|
|
Return on average assets (annualized) |
0.52 |
|
|
(0.04 |
) |
|
0.56 |
|
|
0.56 |
|
|
(0.07 |
) |
|
0.63 |
|
|
Return on average equity (annualized) |
5.33 |
|
|
0.05 |
|
|
5.28 |
|
|
5.99 |
|
|
0.28 |
|
|
5.71 |
|
|
Net interest margin |
1.56 |
|
|
(0.15 |
) |
|
1.71 |
|
|
1.61 |
|
|
(0.27 |
) |
|
1.88 |
|
|
Efficiency Ratio |
60.86 |
|
|
(0.07 |
) |
|
60.93 |
|
|
54.27 |
|
|
(0.87 |
) |
|
55.14 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
For the Six Months Ended |
|||||||||||||||||
|
|
|
|
|||||||||||||||
|
Actual |
|
Leverage |
|
Adjusted |
|
Actual |
|
Leverage |
|
Adjusted |
|||||||
|
(GAAP) |
|
Strategy |
|
(Non-GAAP) |
|
(GAAP) |
|
Strategy |
|
(Non-GAAP) |
|||||||
Yield on interest-earning assets |
3.26 |
% |
|
0.13 |
% |
|
3.13 |
% |
|
2.49 |
% |
|
(0.22 |
)% |
|
2.71 |
% |
|
Cost of interest-bearing liabilities |
1.96 |
|
|
0.36 |
|
|
1.60 |
|
|
0.79 |
|
|
(0.07 |
) |
|
0.86 |
|
|
Return on average assets (annualized) |
0.54 |
|
|
(0.06 |
) |
|
0.60 |
|
|
0.83 |
|
|
(0.07 |
) |
|
0.90 |
|
|
Return on average equity (annualized) |
5.66 |
|
|
0.16 |
|
|
5.50 |
|
|
7.17 |
|
|
0.09 |
|
|
7.08 |
|
|
Net interest margin |
1.59 |
|
|
(0.20 |
) |
|
1.79 |
|
|
1.83 |
|
|
(0.17 |
) |
|
2.00 |
|
|
Efficiency Ratio |
57.43 |
|
|
(0.50 |
) |
|
57.93 |
|
|
52.74 |
|
|
(0.29 |
) |
|
53.03 |
|
(10) |
The operating expense ratio represents annualized non-interest expense as a percentage of average assets. |
|
(11) |
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. |
|
(12) |
The pre-tax yield on the leverage strategy represents annualized pre-tax income resulting from the transaction as a percentage of the average interest-earning assets associated with the transaction. |
Loan Portfolio
The following table presents information related to the composition of our loan portfolio in terms of dollar amounts, weighted average rates, and percentage of total as of the dates indicated. The loan portfolio rate increased 10 basis points from
|
|
|
|
|
|
|||||||||||||||||||||||||
|
|
|
|
|
% of |
|
|
|
|
|
% of |
|
|
|
|
|
% of |
|||||||||||||
|
Amount |
|
Rate |
|
Total |
|
Amount |
|
Rate |
|
Total |
|
Amount |
|
Rate |
|
Total |
|||||||||||||
|
(Dollars in thousands) |
|||||||||||||||||||||||||||||
One- to four-family: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Originated |
$ |
4,003,823 |
|
|
3.28 |
% |
|
50.3 |
% |
|
$ |
4,007,596 |
|
|
3.25 |
% |
|
51.5 |
% |
|
$ |
3,988,469 |
|
|
3.20 |
% |
|
53.4 |
% |
|
Correspondent purchased |
|
2,468,647 |
|
|
3.39 |
|
|
31.0 |
|
|
|
2,353,335 |
|
|
3.25 |
|
|
30.2 |
|
|
|
2,201,886 |
|
|
3.10 |
|
|
29.4 |
|
|
Bulk purchased |
|
142,527 |
|
|
1.36 |
|
|
1.8 |
|
|
|
145,209 |
|
|
1.31 |
|
|
1.9 |
|
|
|
147,939 |
|
|
1.24 |
|
|
2.0 |
|
|
Construction |
|
68,355 |
|
|
3.21 |
|
|
0.8 |
|
|
|
70,869 |
|
|
3.01 |
|
|
0.9 |
|
|
|
66,164 |
|
|
2.90 |
|
|
0.9 |
|
|
Total |
|
6,683,352 |
|
|
3.28 |
|
|
83.9 |
|
|
|
6,577,009 |
|
|
3.20 |
|
|
84.5 |
|
|
|
6,404,458 |
|
|
3.12 |
|
|
85.7 |
|
|
Commercial: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Commercial real estate |
|
874,718 |
|
|
4.48 |
|
|
11.0 |
|
|
|
833,444 |
|
|
4.34 |
|
|
10.7 |
|
|
|
745,301 |
|
|
4.30 |
|
|
10.0 |
|
|
Commercial and industrial |
|
90,200 |
|
|
5.40 |
|
|
1.1 |
|
|
|
88,327 |
|
|
5.21 |
|
|
1.1 |
|
|
|
79,981 |
|
|
4.30 |
|
|
1.1 |
|
|
Construction |
|
216,685 |
|
|
6.30 |
|
|
2.7 |
|
|
|
188,516 |
|
|
5.97 |
|
|
2.4 |
|
|
|
141,062 |
|
|
5.34 |
|
|
1.9 |
|
|
Total |
|
1,181,603 |
|
|
4.89 |
|
|
14.8 |
|
|
|
1,110,287 |
|
|
4.69 |
|
|
14.2 |
|
|
|
966,344 |
|
|
4.45 |
|
|
13.0 |
|
|
Consumer loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Home equity |
|
92,506 |
|
|
8.17 |
|
|
1.2 |
|
|
|
95,352 |
|
|
7.55 |
|
|
1.2 |
|
|
|
92,203 |
|
|
6.28 |
|
|
1.2 |
|
|
Other |
|
8,664 |
|
|
4.66 |
|
|
0.1 |
|
|
|
9,022 |
|
|
4.43 |
|
|
0.1 |
|
|
|
8,665 |
|
|
4.21 |
|
|
0.1 |
|
|
Total |
|
101,170 |
|
|
7.87 |
|
|
1.3 |
|
|
|
104,374 |
|
|
7.28 |
|
|
1.3 |
|
|
|
100,868 |
|
|
6.10 |
|
|
1.3 |
|
|
Total loans receivable |
|
7,966,125 |
|
|
3.57 |
|
|
100.0 |
% |
|
|
7,791,670 |
|
|
3.47 |
|
|
100.0 |
% |
|
|
7,471,670 |
|
|
3.33 |
|
|
100.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Less: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
ACL |
|
19,889 |
|
|
|
|
|
|
|
19,189 |
|
|
|
|
|
|
|
16,371 |
|
|
|
|
|
|||||||
Deferred loan fees/discounts |
|
30,830 |
|
|
|
|
|
|
|
30,513 |
|
|
|
|
|
|
|
29,736 |
|
|
|
|
|
|||||||
Premiums/deferred costs |
|
(43,161 |
) |
|
|
|
|
|
|
(41,390 |
) |
|
|
|
|
|
|
(38,645 |
) |
|
|
|
|
|||||||
Total loans receivable, net |
$ |
7,958,567 |
|
|
|
|
|
|
$ |
7,783,358 |
|
|
|
|
|
|
$ |
7,464,208 |
|
|
|
|
|
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, deferred loan fees/discounts, 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 presented 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 Six Months Ended |
|||||||||||
|
|
|
|
|||||||||||
|
Amount |
|
Rate |
|
Amount |
|
Rate |
|||||||
|
(Dollars in thousands) |
|||||||||||||
Beginning balance |
$ |
7,791,670 |
|
|
3.47 |
% |
|
$ |
7,471,670 |
|
|
3.33 |
% |
|
Originated and refinanced |
|
181,011 |
|
|
5.97 |
|
|
|
545,398 |
|
|
5.41 |
|
|
Purchased and participations |
|
215,600 |
|
|
5.59 |
|
|
|
550,905 |
|
|
5.41 |
|
|
Change in undisbursed loan funds |
|
(24,949 |
) |
|
|
|
|
(146,184 |
) |
|
|
|||
Repayments |
|
(197,193 |
) |
|
|
|
|
(449,992 |
) |
|
|
|||
Principal (charge-offs)/recoveries, net |
|
(14 |
) |
|
|
|
|
(16 |
) |
|
|
|||
Other |
|
— |
|
|
|
|
|
(5,656 |
) |
|
|
|||
Ending balance |
$ |
7,966,125 |
|
|
3.57 |
|
|
$ |
7,966,125 |
|
|
3.57 |
|
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 rate, weighted average credit score, weighted average loan-to-value ("LTV") ratio, and average balance per loan as of
|
|
|
% of |
|
|
|
Credit |
|
|
|
Average |
||||||
|
Amount |
|
Total |
|
Rate |
|
Score |
|
LTV |
|
Balance |
||||||
|
(Dollars in thousands) |
|
|
||||||||||||||
Originated |
$ |
4,003,823 |
|
60.5 |
% |
|
3.28 |
% |
|
771 |
|
60 |
% |
|
$ |
162 |
|
Correspondent purchased |
|
2,468,647 |
|
37.3 |
|
|
3.39 |
|
|
767 |
|
65 |
|
|
|
420 |
|
Bulk purchased |
|
142,527 |
|
2.2 |
|
|
1.36 |
|
|
771 |
|
56 |
|
|
|
288 |
|
|
$ |
6,614,997 |
|
100.0 |
|
|
3.28 |
|
|
769 |
|
62 |
|
|
|
212 |
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. The majority of the correspondent loans purchased during the current quarter were from applications in the pipeline at
|
For the Three Months Ended |
|
For the Six Months Ended |
|||||||||||||||||||
|
|
|
|
|||||||||||||||||||
|
|
|
|
|
|
|
Credit |
|
|
|
|
|
|
|
Credit |
|||||||
|
Amount |
|
Rate |
|
LTV |
|
Score |
|
Amount |
|
Rate |
|
LTV |
|
Score |
|||||||
|
(Dollars in thousands) |
|||||||||||||||||||||
Originated |
$ |
84,709 |
|
5.22 |
% |
|
74 |
% |
|
769 |
|
$ |
211,217 |
|
5.04 |
% |
|
75 |
% |
|
766 |
|
Correspondent purchased |
|
167,220 |
|
5.21 |
|
|
76 |
|
|
770 |
|
|
366,691 |
|
5.03 |
|
|
77 |
|
|
769 |
|
|
$ |
251,929 |
|
5.22 |
|
|
75 |
|
|
770 |
|
$ |
577,908 |
|
5.03 |
|
|
76 |
|
|
768 |
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 |
$ |
86,153 |
|
5.67 |
% |
|
Correspondent |
|
14,870 |
|
4.59 |
|
|
|
$ |
101,023 |
|
5.51 |
|
Commercial Loans: During the six months ended
As of
The following table presents the Bank's commercial real estate and commercial construction loans by type of primary collateral as of the dates indicated. As of
|
|
|
|
|
|
|||||||||||||||||
|
|
|
Unpaid |
|
Undisbursed |
|
Gross Loan |
|
Gross Loan |
|
Gross Loan |
|||||||||||
|
Count |
|
Principal |
|
Amount |
|
Amount |
|
Amount |
|
Amount |
|||||||||||
|
|
|
(Dollars in thousands) |
|||||||||||||||||||
Retail building |
147 |
|
$ |
248,467 |
|
|
$ |
95,258 |
|
|
$ |
343,725 |
|
|
$ |
325,055 |
|
|
$ |
230,153 |
|
|
Senior housing |
35 |
|
|
281,352 |
|
|
|
44,123 |
|
|
|
325,475 |
|
|
|
327,414 |
|
|
|
328,259 |
|
|
Hotel |
13 |
|
|
209,251 |
|
|
|
26,463 |
|
|
|
235,714 |
|
|
|
216,604 |
|
|
|
181,546 |
|
|
Multi-family |
39 |
|
|
71,941 |
|
|
|
161,557 |
|
|
|
233,498 |
|
|
|
210,255 |
|
|
|
122,735 |
|
|
Office building |
87 |
|
|
104,968 |
|
|
|
26,730 |
|
|
|
131,698 |
|
|
|
114,844 |
|
|
|
109,653 |
|
|
One- to four-family property |
390 |
|
|
62,405 |
|
|
|
9,299 |
|
|
|
71,704 |
|
|
|
72,339 |
|
|
|
68,907 |
|
|
Warehouse/manufacturing |
40 |
|
|
43,469 |
|
|
|
10,030 |
|
|
|
53,499 |
|
|
|
42,496 |
|
|
|
10,891 |
|
|
Other |
101 |
|
|
69,550 |
|
|
|
23,323 |
|
|
|
92,873 |
|
|
|
87,532 |
|
|
|
84,071 |
|
|
|
852 |
|
$ |
1,091,403 |
|
|
$ |
396,783 |
|
|
$ |
1,488,186 |
|
|
$ |
1,396,539 |
|
|
$ |
1,136,215 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Weighted average rate |
|
|
|
4.84 |
% |
|
|
5.95 |
% |
|
|
5.14 |
% |
|
|
4.91 |
% |
|
|
4.56 |
% |
The following table summarizes the Bank's commercial real estate and commercial construction loans by state as of the dates indicated.
|
|
|
|
|
|
||||||||||||
|
|
|
Unpaid |
|
Undisbursed |
|
Gross Loan |
|
Gross Loan |
|
Gross Loan |
||||||
|
Count |
|
Principal |
|
Amount |
|
Amount |
|
Amount |
|
Amount |
||||||
|
|
|
(Dollars in thousands) |
||||||||||||||
|
626 |
|
$ |
441,411 |
|
$ |
131,935 |
|
$ |
573,346 |
|
$ |
519,419 |
|
$ |
423,797 |
|
|
179 |
|
|
253,277 |
|
|
110,155 |
|
|
363,432 |
|
|
335,400 |
|
|
296,443 |
|
|
15 |
|
|
240,237 |
|
|
95,487 |
|
|
335,724 |
|
|
336,512 |
|
|
280,840 |
|
|
8 |
|
|
40,157 |
|
|
15,037 |
|
|
55,194 |
|
|
55,705 |
|
|
34,377 |
|
|
2 |
|
|
22,093 |
|
|
20,475 |
|
|
42,568 |
|
|
43,258 |
|
|
— |
|
|
8 |
|
|
33,810 |
|
|
4,057 |
|
|
37,867 |
|
|
37,817 |
|
|
32,992 |
|
Other |
14 |
|
|
60,418 |
|
|
19,637 |
|
|
80,055 |
|
|
68,428 |
|
|
67,766 |
|
|
852 |
|
$ |
1,091,403 |
|
$ |
396,783 |
|
$ |
1,488,186 |
|
$ |
1,396,539 |
|
$ |
1,136,215 |
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 |
9 |
|
$ |
438,526 |
|
> |
20 |
|
|
423,808 |
|
> |
11 |
|
|
131,234 |
|
> |
28 |
|
|
200,785 |
|
|
140 |
|
|
333,354 |
|
Less than |
1,238 |
|
|
189,375 |
|
|
1,446 |
|
$ |
1,717,082 |
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. The amounts in the table represent the unpaid principal balance of the loans less related charge-offs, if any. 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 |
45 |
|
$ |
4,116 |
|
|
56 |
|
$ |
4,708 |
|
|
48 |
|
$ |
4,134 |
|
|
64 |
|
$ |
6,035 |
|
|
64 |
|
$ |
6,931 |
|
|
Correspondent purchased |
10 |
|
|
3,436 |
|
|
4 |
|
|
1,216 |
|
|
7 |
|
|
1,104 |
|
|
9 |
|
|
3,467 |
|
|
10 |
|
|
2,421 |
|
|
Bulk purchased |
3 |
|
|
287 |
|
|
3 |
|
|
865 |
|
|
3 |
|
|
913 |
|
|
4 |
|
|
755 |
|
|
2 |
|
|
396 |
|
|
Commercial |
5 |
|
|
389 |
|
|
6 |
|
|
191 |
|
|
— |
|
|
— |
|
|
6 |
|
|
706 |
|
|
4 |
|
|
373 |
|
|
Consumer |
22 |
|
|
352 |
|
|
24 |
|
|
626 |
|
|
24 |
|
|
345 |
|
|
16 |
|
|
256 |
|
|
14 |
|
|
215 |
|
|
|
85 |
|
$ |
8,580 |
|
|
93 |
|
$ |
7,606 |
|
|
82 |
|
$ |
6,496 |
|
|
99 |
|
$ |
11,219 |
|
|
94 |
|
$ |
10,336 |
|
|
30 to 89 days delinquent loans |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
to total loans receivable, net |
|
|
0.11 |
% |
|
|
|
|
0.10 |
% |
|
|
|
|
0.09 |
% |
|
|
|
|
0.16 |
% |
|
|
|
|
0.15 |
% |
|
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 |
15 |
|
$ |
1,084 |
|
|
13 |
|
$ |
1,034 |
|
|
29 |
|
$ |
2,919 |
|
|
36 |
|
$ |
2,585 |
|
|
44 |
|
$ |
3,999 |
|
|
Correspondent purchased |
7 |
|
|
1,803 |
|
|
14 |
|
|
4,126 |
|
|
12 |
|
|
3,737 |
|
|
9 |
|
|
2,659 |
|
|
11 |
|
|
3,967 |
|
|
Bulk purchased |
3 |
|
|
1,212 |
|
|
4 |
|
|
1,492 |
|
|
3 |
|
|
1,148 |
|
|
5 |
|
|
1,807 |
|
|
5 |
|
|
1,819 |
|
|
Commercial |
7 |
|
|
1,152 |
|
|
7 |
|
|
1,152 |
|
|
8 |
|
|
1,167 |
|
|
7 |
|
|
1,184 |
|
|
6 |
|
|
1,167 |
|
|
Consumer |
7 |
|
|
51 |
|
|
11 |
|
|
126 |
|
|
9 |
|
|
154 |
|
|
9 |
|
|
174 |
|
|
19 |
|
|
400 |
|
|
|
39 |
|
|
5,302 |
|
|
49 |
|
|
7,930 |
|
|
61 |
|
|
9,125 |
|
|
66 |
|
|
8,409 |
|
|
85 |
|
|
11,352 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Loans 90 or more days delinquent or in foreclosure |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
as a percentage of total loans |
|
|
|
0.07 |
% |
|
|
|
|
0.10 |
% |
|
|
|
|
0.12 |
% |
|
|
|
|
0.12 |
% |
|
|
|
|
0.16 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Nonaccrual loans less than 90 Days Delinquent:(1) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
One- to four-family: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Originated |
2 |
|
$ |
187 |
|
|
3 |
|
$ |
219 |
|
|
3 |
|
$ |
222 |
|
|
2 |
|
$ |
207 |
|
|
5 |
|
$ |
505 |
|
|
Correspondent purchased |
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
Bulk purchased |
1 |
|
|
257 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
Commercial |
3 |
|
|
104 |
|
|
2 |
|
|
84 |
|
|
1 |
|
|
77 |
|
|
1 |
|
|
4 |
|
|
2 |
|
|
34 |
|
|
Consumer |
— |
|
|
— |
|
|
— |
|
|
— |
|
|
1 |
|
|
19 |
|
|
1 |
|
|
19 |
|
|
2 |
|
|
27 |
|
|
|
6 |
|
|
548 |
|
|
5 |
|
|
303 |
|
|
5 |
|
|
318 |
|
|
4 |
|
|
230 |
|
|
9 |
|
|
566 |
|
|
Total nonaccrual loans |
45 |
|
|
5,850 |
|
|
54 |
|
|
8,233 |
|
|
66 |
|
|
9,443 |
|
|
70 |
|
|
8,639 |
|
|
94 |
|
|
11,918 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Nonaccrual loans as a percentage of total loans |
|
|
0.07 |
% |
|
|
|
|
0.11 |
% |
|
|
|
|
0.13 |
% |
|
|
|
|
0.12 |
% |
|
|
|
|
0.17 |
% |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
OREO: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
One- to four-family: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Originated(2) |
2 |
|
$ |
160 |
|
|
2 |
|
$ |
161 |
|
|
4 |
|
$ |
307 |
|
|
2 |
|
$ |
237 |
|
|
— |
|
$ |
— |
|
|
Consumer |
— |
|
|
— |
|
|
1 |
|
|
21 |
|
|
1 |
|
|
21 |
|
|
1 |
|
|
21 |
|
|
— |
|
|
— |
|
|
|
2 |
|
|
160 |
|
|
3 |
|
|
182 |
|
|
5 |
|
|
328 |
|
|
3 |
|
|
258 |
|
|
— |
|
|
— |
|
|
Total non-performing assets |
47 |
|
$ |
6,010 |
|
|
57 |
|
$ |
8,415 |
|
|
71 |
|
$ |
9,771 |
|
|
73 |
|
$ |
8,897 |
|
|
94 |
|
$ |
11,918 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Non-performing assets as a percentage of total assets |
|
|
0.06 |
% |
|
|
|
|
0.08 |
% |
|
|
|
|
0.10 |
% |
|
|
|
|
0.09 |
% |
|
|
|
|
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. |
The following table presents loans classified as special mention or substandard at the dates presented. The increase in commercial special mention loans at
|
|
|
|
|
|
|||||||||||||
|
Special
|
|
Substandard |
|
Special
|
|
Substandard |
|
Special
|
|
Substandard |
|||||||
|
(Dollars in thousands) |
|||||||||||||||||
One- to four-family |
$ |
17,368 |
|
$ |
15,636 |
|
$ |
16,471 |
|
$ |
18,301 |
|
$ |
12,950 |
|
$ |
19,953 |
|
Commercial |
|
28,441 |
|
|
1,881 |
|
|
28,441 |
|
|
2,413 |
|
|
565 |
|
|
2,733 |
|
Consumer |
|
296 |
|
|
237 |
|
|
234 |
|
|
318 |
|
|
306 |
|
|
354 |
|
|
$ |
46,105 |
|
$ |
17,754 |
|
$ |
45,146 |
|
$ |
21,032 |
|
$ |
13,821 |
|
$ |
23,040 |
Allowance for Credit Losses: The Bank is utilizing a discounted cash flow approach for estimating expected credit losses for pooled loans and loan commitments. Management applied qualitative factors at
The following table presents ACL activity and related ratios at the dates and for the periods indicated. The reserve for off-balance sheet credit exposures totaled
|
For the Three
|
|
For the Six
|
|||||
|
|
|
|
|||||
|
(Dollars in thousands) |
|||||||
Balance at beginning of period |
$ |
19,189 |
|
|
$ |
16,371 |
|
|
Charge-offs: |
|
|
|
|||||
One- to four-family |
|
— |
|
|
|
— |
|
|
Commercial |
|
— |
|
|
|
— |
|
|
Consumer |
|
(16 |
) |
|
|
(20 |
) |
|
Total charge-offs |
|
(16 |
) |
|
|
(20 |
) |
|
Recoveries: |
|
|
|
|||||
One- to four-family |
|
— |
|
|
|
1 |
|
|
Commercial |
|
1 |
|
|
|
1 |
|
|
Consumer |
|
1 |
|
|
|
2 |
|
|
Total recoveries |
|
2 |
|
|
|
4 |
|
|
Net (charge-offs) recoveries |
|
(14 |
) |
|
|
(16 |
) |
|
Provision for credit losses |
|
714 |
|
|
|
3,534 |
|
|
Balance at end of period |
$ |
19,889 |
|
|
$ |
19,889 |
|
|
|
|
|
|
|||||
Ratio of net charge-offs during the period |
|
|
|
|||||
to average loans outstanding during the period |
|
— |
% |
|
|
— |
% |
|
Ratio of net charge-offs (recoveries) during the |
|
|
|
|||||
period to average non-performing assets |
|
0.19 |
|
|
|
0.20 |
|
|
ACL to non-performing loans at end of period |
|
339.98 |
|
|
|
339.98 |
|
|
ACL to loans receivable at end of period |
|
0.25 |
|
|
|
0.25 |
|
|
ACL to net charge-offs (annualized) |
344x |
|
620x |
The distribution of our ACL and the ratio of ACL to loans receivable, by loan type, at the dates indicated is summarized below.
|
Distribution of ACL |
|
Ratio of ACL to Loans
|
|||||||||
|
|
|
|
|
|
|
|
|||||
|
2023 |
|
2022 |
|
2023 |
|
2022 |
|||||
|
(Dollars in thousands) |
|
|
|
|
|||||||
One- to four-family |
$ |
5,434 |
|
$ |
5,362 |
|
0.08 |
% |
|
0.08 |
% |
|
Commercial: |
|
|
|
|
|
|
|
|||||
Commercial real estate |
|
11,219 |
|
|
10,799 |
|
1.28 |
|
|
1.30 |
|
|
Commercial and industrial |
|
520 |
|
|
491 |
|
0.58 |
|
|
0.56 |
|
|
Construction |
|
2,483 |
|
|
2,294 |
|
1.15 |
|
|
1.22 |
|
|
Total |
|
14,222 |
|
|
13,584 |
|
1.20 |
|
|
1.22 |
|
|
Consumer |
|
233 |
|
|
243 |
|
0.23 |
|
|
0.23 |
|
|
Total |
$ |
19,889 |
|
$ |
19,189 |
|
0.25 |
|
|
0.25 |
|
Securities Portfolio
The following table presents the distribution of our securities portfolio, at amortized cost, at
|
Amount |
|
Yield |
|
WAL |
|||
|
(Dollars in thousands) |
|||||||
MBS |
$ |
1,146,526 |
|
1.63 |
% |
|
5.2 |
|
|
|
519,981 |
|
0.64 |
|
|
2.4 |
|
Corporate bonds |
|
4,000 |
|
5.12 |
|
|
9.1 |
|
Municipal bonds |
|
1,031 |
|
2.55 |
|
|
4.9 |
|
|
$ |
1,671,538 |
|
1.33 |
|
|
4.3 |
The following table summarizes the activity in our securities portfolio for the periods presented. The weighted average yields for the beginning and ending balances are as of the first and last days of the periods presented and are generally derived from recent prepayment activity on the securities in the portfolio. The beginning and ending WALs are the estimated remaining principal repayment terms (in years) after three-month historical prepayment speeds and projected call option assumptions have been applied.
|
For the Three Months Ended |
|
For the Six Months Ended |
|||||||||||||||
|
|
|
|
|||||||||||||||
|
Amount |
|
Yield |
|
WAL |
|
Amount |
|
Yield |
|
WAL |
|||||||
|
(Dollars in thousands) |
|||||||||||||||||
Beginning balance - carrying value |
$ |
1,528,686 |
|
|
1.31 |
% |
|
4.3 |
|
$ |
1,563,307 |
|
|
1.29 |
% |
|
4.2 |
|
Maturities and repayments |
|
(44,348 |
) |
|
|
|
|
|
|
(95,393 |
) |
|
|
|
|
|||
Net amortization of (premiums)/discounts |
|
(722 |
) |
|
|
|
|
|
|
(1,559 |
) |
|
|
|
|
|||
Change in valuation on AFS securities |
|
22,192 |
|
|
|
|
|
|
|
39,453 |
|
|
|
|
|
|||
Ending balance - carrying value |
$ |
1,505,808 |
|
|
1.33 |
|
|
4.3 |
|
$ |
1,505,808 |
|
|
1.33 |
|
|
4.3 |
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 |
$ |
594,265 |
|
— |
% |
|
9.7 |
% |
|
$ |
597,247 |
|
— |
% |
|
9.8 |
% |
|
$ |
591,387 |
|
— |
% |
|
9.5 |
% |
|
Interest-bearing checking |
|
1,001,559 |
|
0.16 |
|
|
16.3 |
|
|
|
1,024,806 |
|
0.13 |
|
|
16.9 |
|
|
|
1,027,222 |
|
0.07 |
|
|
16.6 |
|
|
Savings |
|
539,428 |
|
0.07 |
|
|
8.8 |
|
|
|
543,514 |
|
0.08 |
|
|
9.0 |
|
|
|
552,743 |
|
0.06 |
|
|
8.9 |
|
|
Money market |
|
1,535,234 |
|
0.80 |
|
|
25.0 |
|
|
|
1,694,504 |
|
0.80 |
|
|
27.9 |
|
|
|
1,819,761 |
|
0.47 |
|
|
29.4 |
|
|
Retail certificates of deposit |
|
2,299,829 |
|
2.54 |
|
|
37.4 |
|
|
|
2,073,633 |
|
1.83 |
|
|
34.1 |
|
|
|
2,073,542 |
|
1.34 |
|
|
33.5 |
|
|
Commercial certificates of deposit |
|
43,590 |
|
2.71 |
|
|
0.7 |
|
|
|
33,134 |
|
1.55 |
|
|
0.5 |
|
|
|
36,275 |
|
0.97 |
|
|
0.6 |
|
|
Public unit certificates of deposit |
|
130,530 |
|
4.01 |
|
|
2.1 |
|
|
|
107,711 |
|
3.17 |
|
|
1.8 |
|
|
|
93,936 |
|
1.61 |
|
|
1.5 |
|
|
|
$ |
6,144,435 |
|
1.29 |
|
|
100.0 |
% |
|
$ |
6,074,549 |
|
0.94 |
|
|
100.0 |
% |
|
$ |
6,194,866 |
|
0.63 |
|
|
100.0 |
% |
Borrowings
The following table presents the maturity of non-amortizing term borrowings, which consist entirely of FHLB advances, along with associated weighted average contractual and effective rates as of
Maturity by |
|
|
|
Contractual |
|
Effective |
|||
Fiscal Year |
|
Amount |
|
Rate |
|
Rate(1) |
|||
|
|
(Dollars in thousands) |
|||||||
2023 |
|
$ |
200,000 |
|
1.98 |
% |
|
1.98 |
% |
2024 |
|
|
490,000 |
|
3.73 |
|
|
2.84 |
|
2025 |
|
|
600,000 |
|
3.13 |
|
|
2.84 |
|
2026 |
|
|
525,000 |
|
2.69 |
|
|
2.85 |
|
2027 |
|
|
400,000 |
|
2.97 |
|
|
3.10 |
|
2028 |
|
|
150,000 |
|
4.87 |
|
|
3.58 |
|
|
|
$ |
2,365,000 |
|
3.14 |
|
|
2.86 |
|
(1) |
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 table presents 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, and line of credit borrowings are excluded. 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. The new FHLB borrowings added during the current year period had a WAM of 3.3 years, which is generally a shorter term than what management has selected in prior periods.
|
For the Three Months Ended |
|
For the Six Months Ended |
|||||||||||||||
|
|
|
|
|||||||||||||||
|
|
|
Effective |
|
|
|
|
|
Effective |
|
|
|||||||
|
Amount |
|
Rate |
|
WAM |
|
Amount |
|
Rate |
|
WAM |
|||||||
|
(Dollars in thousands) |
|||||||||||||||||
Beginning balance |
$ |
2,505,082 |
|
|
2.80 |
% |
|
2.4 |
|
$ |
2,062,500 |
|
|
2.44 |
% |
|
2.5 |
|
Maturities and repayments |
|
(107,418 |
) |
|
1.64 |
|
|
|
|
|
(114,836 |
) |
|
1.80 |
|
|
|
|
New FHLB borrowings |
|
100,000 |
|
|
4.85 |
|
|
3.5 |
|
|
550,000 |
|
|
4.52 |
|
|
3.3 |
|
Ending balance |
$ |
2,497,664 |
|
|
2.93 |
|
|
2.3 |
|
$ |
2,497,664 |
|
|
2.93 |
|
|
2.3 |
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 non-amortizing term borrowings for the next four quarters as of
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
2023 |
|
2023 |
|
2023 |
|
2024 |
|
Total |
|||||||||||
|
(Dollars in thousands) |
|||||||||||||||||||
Retail/Commercial Certificates: |
|
|
|
|
|
|
|
|
||||||||||||
Amount |
$ |
201,179 |
|
|
$ |
253,690 |
|
|
$ |
258,274 |
|
|
$ |
270,075 |
|
|
$ |
983,218 |
|
|
Repricing Rate |
|
1.05 |
% |
|
|
1.72 |
% |
|
|
2.50 |
% |
|
|
2.79 |
% |
|
|
2.08 |
% |
|
Public Unit Certificates: |
|
|
|
|
|
|
|
|
|
|||||||||||
Amount |
$ |
17,984 |
|
|
$ |
28,758 |
|
|
$ |
39,718 |
|
|
$ |
15,250 |
|
|
$ |
101,710 |
|
|
Repricing Rate |
|
3.78 |
% |
|
|
3.44 |
% |
|
|
4.27 |
% |
|
|
4.22 |
% |
|
|
3.94 |
% |
|
Term Borrowings: |
|
|
|
|
|
|
|
|
|
|||||||||||
Amount |
$ |
100,000 |
|
|
$ |
100,000 |
|
|
$ |
150,000 |
|
|
$ |
65,000 |
|
|
$ |
415,000 |
|
|
Repricing Rate |
|
1.82 |
% |
|
|
2.14 |
% |
|
|
3.42 |
% |
|
|
2.65 |
% |
|
|
2.61 |
% |
|
Total |
|
|
|
|
|
|
|
|
|
|||||||||||
Amount |
$ |
319,163 |
|
|
$ |
382,448 |
|
|
$ |
447,992 |
|
|
$ |
350,325 |
|
|
$ |
1,499,928 |
|
|
Repricing Rate |
|
1.45 |
% |
|
|
1.96 |
% |
|
|
2.97 |
% |
|
|
2.83 |
% |
|
|
2.35 |
% |
The following table sets forth the WAM information for our certificates of deposit, in years, as of
Retail certificates of deposit |
1.6 |
|||||
Commercial certificates of deposit |
1.2 |
|||||
Public unit certificates of deposit |
0.7 |
|||||
Total certificates of deposit |
1.5 |
Average Rates and Lives
At
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 March 31, 2023, the Bank's one-year gap is projected to be
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 March 31, 2023. Yields presented for interest-earning assets include the amortization of fees, costs, premiums and discounts, which are considered adjustments to the yield. The interest rate presented for term borrowings is the effective rate, which includes the impact of interest rate swaps and the amortization of deferred prepayment penalties resulting from FHLB advances previously prepaid. The WAL presented for term borrowings includes the effect of interest rate swaps.
|
Amount |
|
Yield/Rate |
|
WAL |
|
% of Category |
|
% of Total |
|||||
|
(Dollars in thousands) |
|||||||||||||
Securities |
$ |
1,505,808 |
|
1.33 |
% |
|
3.9 |
|
|
|
15.6 |
% |
||
Loans receivable: |
|
|
|
|
|
|
|
|
|
|||||
Fixed-rate one- to four-family |
|
5,726,192 |
|
3.24 |
|
|
6.7 |
|
71.9 |
% |
|
59.3 |
|
|
Fixed-rate commercial |
|
454,171 |
|
4.16 |
|
|
3.4 |
|
5.7 |
|
|
4.7 |
|
|
All other fixed-rate loans |
|
80,451 |
|
3.91 |
|
|
7.2 |
|
1.0 |
|
|
0.9 |
|
|
Total fixed-rate loans |
|
6,260,814 |
|
3.31 |
|
|
6.5 |
|
78.6 |
|
|
64.9 |
|
|
Adjustable-rate one- to four-family |
|
888,805 |
|
3.42 |
|
|
3.8 |
|
11.2 |
|
|
9.2 |
|
|
Adjustable-rate commercial |
|
727,432 |
|
5.37 |
|
|
7.9 |
|
9.1 |
|
|
7.5 |
|
|
All other adjustable-rate loans |
|
89,074 |
|
7.86 |
|
|
3.0 |
|
1.1 |
|
|
0.9 |
|
|
Total adjustable-rate loans |
|
1,705,311 |
|
4.49 |
|
|
5.5 |
|
21.4 |
|
|
17.6 |
|
|
Total loans receivable |
|
7,966,125 |
|
3.56 |
|
|
6.3 |
|
100.0 |
% |
|
82.5 |
|
|
FHLB stock |
|
128,096 |
|
8.73 |
|
|
2.5 |
|
|
|
1.3 |
|
||
Cash and cash equivalents |
|
60,207 |
|
1.77 |
|
|
— |
|
|
|
0.6 |
|
||
Total interest-earning assets |
$ |
9,660,236 |
|
3.27 |
|
|
5.8 |
|
|
|
100.0 |
% |
||
|
|
|
|
|
|
|
|
|
|
|||||
Non-maturity deposits |
$ |
3,076,221 |
|
0.46 |
|
|
6.2 |
|
55.4 |
% |
|
37.3 |
% |
|
Retail certificates of deposit |
|
2,299,829 |
|
2.54 |
|
|
1.6 |
|
41.4 |
|
|
27.8 |
|
|
Commercial certificates of deposit |
|
43,590 |
|
2.71 |
|
|
1.2 |
|
0.8 |
|
|
0.5 |
|
|
Public unit certificates of deposit |
|
130,530 |
|
4.01 |
|
|
0.7 |
|
2.4 |
|
|
1.6 |
|
|
Total interest-bearing deposits |
|
5,550,170 |
|
1.43 |
|
|
4.1 |
|
100.0 |
% |
|
67.2 |
|
|
Term borrowings |
|
2,497,664 |
|
2.93 |
|
|
2.3 |
|
92.5 |
% |
|
30.3 |
|
|
Line of credit borrowings |
|
203,400 |
|
4.99 |
|
|
— |
|
7.5 |
|
|
2.5 |
|
|
Total borrowings |
|
2,701,064 |
|
3.08 |
|
|
2.2 |
|
100.0 |
% |
|
32.8 |
|
|
Total interest-bearing liabilities |
$ |
8,251,234 |
|
1.97 |
|
|
3.5 |
|
|
|
100.0 |
% |
View source version on businesswire.com: https://www.businesswire.com/news/home/20230426005209/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 results for Q1 2023?
How did the net interest margin change in Q1 2023 for CFFN?
What is the future outlook for Capitol Federal Financial's net interest margin?