(State or Other Jurisdiction of Incorporation) | (Commission File Number) | (IRS Employer Identification No.) | ||||||
(Address of Principal Executive Offices) | (Zip Code) |
Title of each class | Trading Symbol(s) | Name of each exchange on which registered | ||||||||||||
Exhibit Number | Description | |||||||
99.1 | ||||||||
99.2 | ||||||||
99.3 | ||||||||
104 | Cover Page Interactive Data File (embedded within the Inline XBRL document). |
KEARNY FINANCIAL CORP. | ||||||||
Date: October 26, 2023 | By: | /s/ Keith Suchodolski | ||||||
Keith Suchodolski | ||||||||
Senior Executive Vice President and Chief Financial Officer |
Linked-Quarter Comparative Financial Analysis |
(Dollars and Shares in Thousands, Except Per Share Data) | September 30, 2023 | June 30, 2023 | Variance or Change | Variance or Change Pct. | ||||||||||
(Unaudited) | (Audited) | |||||||||||||
Assets | ||||||||||||||
Cash and cash equivalents | $ | 57,219 | $ | 70,515 | $ | (13,296) | -18.9 | % | ||||||
Securities available for sale | 1,215,633 | 1,227,729 | (12,096) | -1.0 | % | |||||||||
Securities held to maturity | 143,730 | 146,465 | (2,735) | -1.9 | % | |||||||||
Loans held-for-sale | 3,934 | 9,591 | (5,657) | -59.0 | % | |||||||||
Loans receivable | 5,736,049 | 5,829,421 | (93,372) | -1.6 | % | |||||||||
Less: allowance for credit losses on loans | (46,872) | (48,734) | (1,862) | -3.8 | % | |||||||||
Net loans receivable | 5,689,177 | 5,780,687 | (91,510) | -1.6 | % | |||||||||
Premises and equipment | 46,868 | 48,309 | (1,441) | -3.0 | % | |||||||||
Federal Home Loan Bank stock | 81,509 | 71,734 | 9,775 | 13.6 | % | |||||||||
Accrued interest receivable | 29,766 | 28,133 | 1,633 | 5.8 | % | |||||||||
Goodwill | 210,895 | 210,895 | — | — | % | |||||||||
Core deposit intangible | 2,323 | 2,457 | (134) | -5.5 | % | |||||||||
Bank owned life insurance | 294,491 | 292,825 | 1,666 | 0.6 | % | |||||||||
Deferred income taxes, net | 56,500 | 51,973 | 4,527 | 8.7 | % | |||||||||
Other real estate owned | 12,956 | 12,956 | — | — | % | |||||||||
Other assets | 129,865 | 110,546 | 19,319 | 17.5 | % | |||||||||
Total assets | $ | 7,974,866 | $ | 8,064,815 | $ | (89,949) | -1.1 | % | ||||||
Liabilities | ||||||||||||||
Deposits: | ||||||||||||||
Non-interest-bearing | $ | 595,141 | $ | 609,999 | $ | (14,858) | -2.4 | % | ||||||
Interest-bearing | 4,839,027 | 5,019,184 | (180,157) | -3.6 | % | |||||||||
Total deposits | 5,434,168 | 5,629,183 | (195,015) | -3.5 | % | |||||||||
Borrowings | 1,626,933 | 1,506,812 | 120,121 | 8.0 | % | |||||||||
Advance payments by borrowers for taxes | 16,907 | 18,338 | (1,431) | -7.8 | % | |||||||||
Other liabilities | 47,324 | 41,198 | 6,126 | 14.9 | % | |||||||||
Total liabilities | 7,125,332 | 7,195,531 | (70,199) | -1.0 | % | |||||||||
Stockholders' Equity | ||||||||||||||
Common stock | 652 | 659 | (7) | -1.1 | % | |||||||||
Paid-in capital | 497,269 | 503,332 | (6,063) | -1.2 | % | |||||||||
Retained earnings | 460,464 | 457,611 | 2,853 | 0.6 | % | |||||||||
Unearned ESOP shares | (22,375) | (22,862) | 487 | 2.1 | % | |||||||||
Accumulated other comprehensive loss | (86,476) | (69,456) | (17,020) | -24.5 | % | |||||||||
Total stockholders' equity | 849,534 | 869,284 | (19,750) | -2.3 | % | |||||||||
Total liabilities and stockholders' equity | $ | 7,974,866 | $ | 8,064,815 | $ | (89,949) | -1.1 | % | ||||||
Consolidated capital ratios | ||||||||||||||
Equity to assets | 10.65 | % | 10.78 | % | -0.13 | % | ||||||||
Tangible equity to tangible assets (1) | 8.20 | % | 8.35 | % | -0.15 | % | ||||||||
Share data | ||||||||||||||
Outstanding shares | 65,132 | 65,864 | (732) | -1.1 | % | |||||||||
Book value per share | $ | 13.04 | $ | 13.20 | $ | (0.16) | -1.2 | % | ||||||
Tangible book value per share (2) | $ | 9.77 | $ | 9.96 | $ | (0.19) | -1.9 | % |
(Dollars and Shares in Thousands, Except Per Share Data) | Three Months Ended | Variance or Change | Variance or Change Pct. | |||||||||||
September 30, 2023 | June 30, 2023 | |||||||||||||
Interest income | ||||||||||||||
Loans | $ | 62,769 | $ | 62,044 | $ | 725 | 1.2 | % | ||||||
Taxable investment securities | 16,265 | 15,736 | 529 | 3.4 | % | |||||||||
Tax-exempt investment securities | 87 | 91 | (4) | -4.4 | % | |||||||||
Other interest-earning assets | 2,047 | 1,821 | 226 | 12.4 | % | |||||||||
Total interest income | 81,168 | 79,692 | 1,476 | 1.9 | % | |||||||||
Interest expense | ||||||||||||||
Deposits | 27,567 | 26,226 | 1,341 | 5.1 | % | |||||||||
Borrowings | 14,441 | 13,286 | 1,155 | 8.7 | % | |||||||||
Total interest expense | 42,008 | 39,512 | 2,496 | 6.3 | % | |||||||||
Net interest income | 39,160 | 40,180 | (1,020) | -2.5 | % | |||||||||
Provision for (reversal of) credit losses | 245 | (306) | 551 | -180.1 | % | |||||||||
Net interest income after provision for (reversal of) credit losses | 38,915 | 40,486 | (1,571) | -3.9 | % | |||||||||
Non-interest income | ||||||||||||||
Fees and service charges | 748 | 699 | 49 | 7.0 | % | |||||||||
Gain on sale of loans | 215 | 199 | 16 | 8.0 | % | |||||||||
Loss on sale of other real estate owned | — | (139) | 139 | 100.0 | % | |||||||||
Income from bank owned life insurance | 1,666 | 1,605 | 61 | 3.8 | % | |||||||||
Electronic banking fees and charges | 367 | 399 | (32) | -8.0 | % | |||||||||
Other income | 1,014 | 903 | 111 | 12.3 | % | |||||||||
Total non-interest income | 4,010 | 3,666 | 344 | 9.4 | % | |||||||||
Non-interest expense | ||||||||||||||
Salaries and employee benefits | 17,761 | 17,315 | 446 | 2.6 | % | |||||||||
Net occupancy expense of premises | 2,758 | 2,862 | (104) | -3.6 | % | |||||||||
Equipment and systems | 3,801 | 3,511 | 290 | 8.3 | % | |||||||||
Advertising and marketing | 228 | 231 | (3) | -1.3 | % | |||||||||
Federal deposit insurance premium | 1,524 | 1,455 | 69 | 4.7 | % | |||||||||
Directors' compensation | 393 | 345 | 48 | 13.9 | % | |||||||||
Other expense | 3,309 | 3,042 | 267 | 8.8 | % | |||||||||
Total non-interest expense | 29,774 | 28,761 | 1,013 | 3.5 | % | |||||||||
Income before income taxes | 13,151 | 15,391 | (2,240) | -14.6 | % | |||||||||
Income taxes | 3,309 | 3,378 | (69) | -2.0 | % | |||||||||
Net income | $ | 9,842 | $ | 12,013 | $ | (2,171) | -18.1 | % | ||||||
Net income per common share (EPS) | ||||||||||||||
Basic | $ | 0.16 | $ | 0.19 | $ | (0.03) | ||||||||
Diluted | $ | 0.16 | $ | 0.19 | $ | (0.03) | ||||||||
Dividends declared | ||||||||||||||
Cash dividends declared per common share | $ | 0.11 | $ | 0.11 | $ | — | ||||||||
Cash dividends declared | $ | 6,989 | $ | 7,007 | $ | (18) | ||||||||
Dividend payout ratio | 71.0 | % | 58.3 | % | 12.7 | % | ||||||||
Weighted average number of common shares outstanding | ||||||||||||||
Basic | 63,014 | 63,667 | (653) | |||||||||||
Diluted | 63,061 | 63,667 | (606) |
(Dollars in Thousands) | Three Months Ended | Variance or Change | Variance or Change Pct. | |||||||||||
September 30, 2023 | June 30, 2023 | |||||||||||||
Assets | ||||||||||||||
Interest-earning assets: | ||||||||||||||
Loans receivable, including loans held for sale | $ | 5,788,074 | $ | 5,932,541 | $ | (144,467) | -2.4 | % | ||||||
Taxable investment securities | 1,516,393 | 1,529,582 | (13,189) | -0.9 | % | |||||||||
Tax-exempt investment securities | 15,483 | 16,346 | (863) | -5.3 | % | |||||||||
Other interest-earning assets | 130,829 | 128,158 | 2,671 | 2.1 | % | |||||||||
Total interest-earning assets | 7,450,779 | 7,606,627 | (155,848) | -2.0 | % | |||||||||
Non-interest-earning assets | 568,723 | 556,962 | 11,761 | 2.1 | % | |||||||||
Total assets | $ | 8,019,502 | $ | 8,163,589 | $ | (144,087) | -1.8 | % | ||||||
Liabilities and Stockholders' Equity | ||||||||||||||
Interest-bearing liabilities: | ||||||||||||||
Deposits: | ||||||||||||||
Interest-bearing demand | $ | 2,245,831 | $ | 2,321,120 | $ | (75,289) | -3.2 | % | ||||||
Savings | 719,508 | 774,854 | (55,346) | -7.1 | % | |||||||||
Certificates of deposit | 1,968,512 | 2,057,818 | (89,306) | -4.3 | % | |||||||||
Total interest-bearing deposits | 4,933,851 | 5,153,792 | (219,941) | -4.3 | % | |||||||||
Borrowings: | ||||||||||||||
Federal Home Loan Bank advances | 1,386,473 | 1,374,316 | 12,157 | 0.9 | % | |||||||||
Other borrowings | 158,098 | 100,055 | 58,043 | 58.0 | % | |||||||||
Total borrowings | 1,544,571 | 1,474,371 | 70,200 | 4.8 | % | |||||||||
Total interest-bearing liabilities | 6,478,422 | 6,628,163 | (149,741) | -2.3 | % | |||||||||
Non-interest-bearing liabilities: | ||||||||||||||
Non-interest-bearing deposits | 612,251 | 608,765 | 3,486 | 0.6 | % | |||||||||
Other non-interest-bearing liabilities | 66,701 | 64,970 | 1,731 | 2.7 | % | |||||||||
Total non-interest-bearing liabilities | 678,952 | 673,735 | 5,217 | 0.8 | % | |||||||||
Total liabilities | 7,157,374 | 7,301,898 | (144,524) | -2.0 | % | |||||||||
Stockholders' equity | 862,128 | 861,691 | 437 | 0.1 | % | |||||||||
Total liabilities and stockholders' equity | $ | 8,019,502 | $ | 8,163,589 | $ | (144,087) | -1.8 | % | ||||||
Average interest-earning assets to average interest-bearing liabilities | 115.01 | % | 114.76 | % | 0.25 | % | 0.2 | % |
Three Months Ended | Variance or Change | ||||||||||
September 30, 2023 | June 30, 2023 | ||||||||||
Average yield on interest-earning assets: | |||||||||||
Loans receivable, including loans held for sale | 4.34 | % | 4.18 | % | 0.16 | % | |||||
Taxable investment securities | 4.29 | % | 4.12 | % | 0.17 | % | |||||
Tax-exempt investment securities (1) | 2.25 | % | 2.23 | % | 0.02 | % | |||||
Other interest-earning assets | 6.26 | % | 5.68 | % | 0.58 | % | |||||
Total interest-earning assets | 4.36 | % | 4.19 | % | 0.17 | % | |||||
Average cost of interest-bearing liabilities: | |||||||||||
Deposits: | |||||||||||
Interest-bearing demand | 2.58 | % | 2.38 | % | 0.20 | % | |||||
Savings | 0.47 | % | 0.48 | % | -0.01 | % | |||||
Certificates of deposit | 2.49 | % | 2.24 | % | 0.25 | % | |||||
Total interest-bearing deposits | 2.23 | % | 2.04 | % | 0.19 | % | |||||
Borrowings: | |||||||||||
Federal Home Loan Bank advances | 3.54 | % | 3.51 | % | 0.03 | % | |||||
Other borrowings | 5.46 | % | 4.89 | % | 0.57 | % | |||||
Total borrowings | 3.74 | % | 3.60 | % | 0.14 | % | |||||
Total interest-bearing liabilities | 2.59 | % | 2.38 | % | 0.21 | % | |||||
Interest rate spread (2) | 1.77 | % | 1.81 | % | -0.04 | % | |||||
Net interest margin (3) | 2.10 | % | 2.11 | % | -0.01 | % | |||||
Non-interest income to average assets (annualized) | 0.20 | % | 0.18 | % | 0.02 | % | |||||
Non-interest expense to average assets (annualized) | 1.49 | % | 1.41 | % | 0.08 | % | |||||
Efficiency ratio (4) | 68.97 | % | 65.60 | % | 3.37 | % | |||||
Return on average assets (annualized) | 0.49 | % | 0.59 | % | -0.10 | % | |||||
Return on average equity (annualized) | 4.57 | % | 5.58 | % | -1.01 | % | |||||
Return on average tangible equity (annualized) (5) | 6.07 | % | 7.41 | % | -1.34 | % |
Five-Quarter Financial Trend Analysis |
(Dollars and Shares in Thousands, Except Per Share Data) | September 30, 2023 | June 30, 2023 | March 31, 2023 | December 31, 2022 | September 30, 2022 | ||||||||||||
(Unaudited) | (Audited) | (Unaudited) | (Unaudited) | (Unaudited) | |||||||||||||
Assets | |||||||||||||||||
Cash and cash equivalents | $ | 57,219 | $ | 70,515 | $ | 194,568 | $ | 75,660 | $ | 96,076 | |||||||
Securities available for sale | 1,215,633 | 1,227,729 | 1,267,066 | 1,286,354 | 1,263,176 | ||||||||||||
Securities held to maturity | 143,730 | 146,465 | 149,764 | 153,786 | 115,943 | ||||||||||||
Loans held-for-sale | 3,934 | 9,591 | 5,401 | 12,940 | 12,936 | ||||||||||||
Loans receivable | 5,736,049 | 5,829,421 | 5,966,325 | 5,984,133 | 5,656,370 | ||||||||||||
Less: allowance for credit losses on loans | (46,872) | (48,734) | (49,122) | (48,877) | (47,613) | ||||||||||||
Net loans receivable | 5,689,177 | 5,780,687 | 5,917,203 | 5,935,256 | 5,608,757 | ||||||||||||
Premises and equipment | 46,868 | 48,309 | 49,589 | 50,953 | 52,642 | ||||||||||||
Federal Home Loan Bank stock | 81,509 | 71,734 | 76,319 | 69,022 | 44,957 | ||||||||||||
Accrued interest receivable | 29,766 | 28,133 | 28,794 | 27,368 | 23,817 | ||||||||||||
Goodwill | 210,895 | 210,895 | 210,895 | 210,895 | 210,895 | ||||||||||||
Core deposit intangible | 2,323 | 2,457 | 2,590 | 2,732 | 2,876 | ||||||||||||
Bank owned life insurance | 294,491 | 292,825 | 291,220 | 289,673 | 289,690 | ||||||||||||
Deferred income taxes, net | 56,500 | 51,973 | 53,151 | 51,107 | 54,278 | ||||||||||||
Other real estate owned | 12,956 | 12,956 | 13,410 | 13,410 | 178 | ||||||||||||
Other assets | 129,865 | 110,546 | 89,366 | 110,162 | 113,369 | ||||||||||||
Total assets | $ | 7,974,866 | $ | 8,064,815 | $ | 8,349,336 | $ | 8,289,318 | $ | 7,889,590 | |||||||
Liabilities | |||||||||||||||||
Deposits: | |||||||||||||||||
Non-interest-bearing | $ | 595,141 | $ | 609,999 | $ | 617,778 | $ | 650,950 | $ | 683,406 | |||||||
Interest-bearing | 4,839,027 | 5,019,184 | 5,185,626 | 5,320,421 | 5,424,872 | ||||||||||||
Total deposits | 5,434,168 | 5,629,183 | 5,803,404 | 5,971,371 | 6,108,278 | ||||||||||||
Borrowings | 1,626,933 | 1,506,812 | 1,611,692 | 1,383,573 | 851,454 | ||||||||||||
Advance payments by borrowers for taxes | 16,907 | 18,338 | 18,706 | 17,307 | 16,555 | ||||||||||||
Other liabilities | 47,324 | 41,198 | 49,304 | 44,427 | 38,329 | ||||||||||||
Total liabilities | 7,125,332 | 7,195,531 | 7,483,106 | 7,416,678 | 7,014,616 | ||||||||||||
Stockholders' Equity | |||||||||||||||||
Common stock | 652 | 659 | 667 | 674 | 680 | ||||||||||||
Paid-in capital | 497,269 | 503,332 | 509,359 | 515,332 | 520,245 | ||||||||||||
Retained earnings | 460,464 | 457,611 | 452,605 | 449,489 | 454,710 | ||||||||||||
Unearned ESOP shares | (22,375) | (22,862) | (23,348) | (23,834) | (24,321) | ||||||||||||
Accumulated other comprehensive loss | (86,476) | (69,456) | (73,053) | (69,021) | (76,340) | ||||||||||||
Total stockholders' equity | 849,534 | 869,284 | 866,230 | 872,640 | 874,974 | ||||||||||||
Total liabilities and stockholders' equity | $ | 7,974,866 | $ | 8,064,815 | $ | 8,349,336 | $ | 8,289,318 | $ | 7,889,590 | |||||||
Consolidated capital ratios | |||||||||||||||||
Equity to assets | 10.65 | % | 10.78 | % | 10.37 | % | 10.53 | % | 11.09 | % | |||||||
Tangible equity to tangible assets (1) | 8.20 | % | 8.35 | % | 8.02 | % | 8.16 | % | 8.61 | % | |||||||
Share data | |||||||||||||||||
Outstanding shares | 65,132 | 65,864 | 66,680 | 67,388 | 67,938 | ||||||||||||
Book value per share | $ | 13.04 | $ | 13.20 | $ | 12.99 | $ | 12.95 | $ | 12.88 | |||||||
Tangible book value per share (2) | $ | 9.77 | $ | 9.96 | $ | 9.79 | $ | 9.78 | $ | 9.73 |
(Dollars in Thousands) | September 30, 2023 | June 30, 2023 | March 31, 2023 | December 31, 2022 | September 30, 2022 | ||||||||||||
Loan portfolio composition: | |||||||||||||||||
Commercial loans: | |||||||||||||||||
Multi-family mortgage | $ | 2,699,151 | $ | 2,761,775 | $ | 2,835,852 | $ | 2,851,721 | $ | 2,570,297 | |||||||
Nonresidential mortgage | 946,801 | 968,574 | 1,002,643 | 1,017,341 | 1,040,688 | ||||||||||||
Commercial business | 149,229 | 146,861 | 162,038 | 177,530 | 186,361 | ||||||||||||
Construction | 230,703 | 226,609 | 215,524 | 186,663 | 166,052 | ||||||||||||
Total commercial loans | 4,025,884 | 4,103,819 | 4,216,057 | 4,233,255 | 3,963,398 | ||||||||||||
One- to four-family residential mortgage | 1,689,051 | 1,700,559 | 1,713,343 | 1,719,514 | 1,666,730 | ||||||||||||
Consumer loans: | |||||||||||||||||
Home equity loans | 42,896 | 43,549 | 44,376 | 45,690 | 43,269 | ||||||||||||
Other consumer | 2,644 | 2,549 | 2,592 | 2,648 | 2,869 | ||||||||||||
Total consumer loans | 45,540 | 46,098 | 46,968 | 48,338 | 46,138 | ||||||||||||
Total loans, excluding yield adjustments | 5,760,475 | 5,850,476 | 5,976,368 | 6,001,107 | 5,676,266 | ||||||||||||
Unaccreted yield adjustments | (24,426) | (21,055) | (10,043) | (16,974) | (19,896) | ||||||||||||
Loans receivable, net of yield adjustments | 5,736,049 | 5,829,421 | 5,966,325 | 5,984,133 | 5,656,370 | ||||||||||||
Less: allowance for credit losses on loans | (46,872) | (48,734) | (49,122) | (48,877) | (47,613) | ||||||||||||
Net loans receivable | $ | 5,689,177 | $ | 5,780,687 | $ | 5,917,203 | $ | 5,935,256 | $ | 5,608,757 | |||||||
Asset quality: | |||||||||||||||||
Nonperforming assets: | |||||||||||||||||
Accruing loans - 90 days and over past due | $ | — | $ | — | $ | — | $ | — | $ | — | |||||||
Nonaccrual loans | 37,912 | 42,627 | 44,026 | 40,549 | 68,574 | ||||||||||||
Total nonperforming loans | 37,912 | 42,627 | 44,026 | 40,549 | 68,574 | ||||||||||||
Nonaccrual loans held-for-sale | — | — | — | 8,650 | 8,650 | ||||||||||||
Other real estate owned | 12,956 | 12,956 | 13,410 | 13,410 | 178 | ||||||||||||
Total nonperforming assets | $ | 50,868 | $ | 55,583 | $ | 57,436 | $ | 62,609 | $ | 77,402 | |||||||
Nonperforming loans (% total loans) | 0.66 | % | 0.73 | % | 0.74 | % | 0.68 | % | 1.21 | % | |||||||
Nonperforming assets (% total assets) | 0.64 | % | 0.69 | % | 0.69 | % | 0.76 | % | 0.98 | % | |||||||
Classified loans | $ | 98,616 | $ | 93,526 | $ | 103,461 | $ | 86,069 | $ | 92,610 | |||||||
Allowance for credit losses on loans (ACL): | |||||||||||||||||
ACL to total loans | 0.81 | % | 0.83 | % | 0.82 | % | 0.81 | % | 0.84 | % | |||||||
ACL to nonperforming loans | 123.63 | % | 114.33 | % | 111.57 | % | 120.54 | % | 69.43 | % | |||||||
Net charge-offs | $ | 2,107 | $ | 82 | $ | 206 | $ | 407 | $ | 115 | |||||||
Average net charge-off rate (annualized) | 0.15 | % | 0.01 | % | 0.01 | % | 0.03 | % | 0.01 | % |
(Dollars in Thousands) | September 30, 2023 | June 30, 2023 | March 31, 2023 | December 31, 2022 | September 30, 2022 | ||||||||||||
Funding composition: | |||||||||||||||||
Deposits: | |||||||||||||||||
Non-interest-bearing deposits | $ | 595,141 | $ | 609,999 | $ | 617,778 | $ | 650,950 | $ | 683,406 | |||||||
Interest-bearing demand | 2,236,573 | 2,252,912 | 2,285,799 | 2,316,485 | 2,382,411 | ||||||||||||
Savings | 689,163 | 748,721 | 811,483 | 901,514 | 982,916 | ||||||||||||
Certificates of deposit (retail) | 1,300,382 | 1,377,028 | 1,327,343 | 1,354,907 | 1,263,124 | ||||||||||||
Certificates of deposit (brokered and listing service) | 612,909 | 640,523 | 761,001 | 747,515 | 796,421 | ||||||||||||
Interest-bearing deposits | 4,839,027 | 5,019,184 | 5,185,626 | 5,320,421 | 5,424,872 | ||||||||||||
Total deposits | 5,434,168 | 5,629,183 | 5,803,404 | 5,971,371 | 6,108,278 | ||||||||||||
Borrowings: | |||||||||||||||||
Federal Home Loan Bank advances | 1,456,933 | 1,281,812 | 1,156,692 | 1,256,573 | 796,454 | ||||||||||||
Overnight borrowings | 170,000 | 225,000 | 455,000 | 127,000 | 55,000 | ||||||||||||
Total borrowings | 1,626,933 | 1,506,812 | 1,611,692 | 1,383,573 | 851,454 | ||||||||||||
Total funding | $ | 7,061,101 | $ | 7,135,995 | $ | 7,415,096 | $ | 7,354,944 | $ | 6,959,732 | |||||||
Loans as a % of deposits | 104.8 | % | 102.9 | % | 102.1 | % | 99.6 | % | 92.0 | % | |||||||
Deposits as a % of total funding | 77.0 | % | 78.9 | % | 78.3 | % | 81.2 | % | 87.8 | % | |||||||
Borrowings as a % of total funding | 23.0 | % | 21.1 | % | 21.7 | % | 18.8 | % | 12.2 | % | |||||||
Uninsured deposits: | |||||||||||||||||
Uninsured deposits (reported) (1) | $ | 1,734,288 | $ | 1,771,416 | $ | 1,678,051 | $ | 1,815,854 | $ | 1,771,851 | |||||||
Uninsured deposits (adjusted) (2) | $ | 683,265 | $ | 710,377 | $ | 705,727 | $ | 794,407 | $ | 883,351 |
Three Months Ended | |||||||||||||||||
(Dollars and Shares in Thousands, Except Per Share Data) | September 30, 2023 | June 30, 2023 | March 31, 2023 | December 31, 2022 | September 30, 2022 | ||||||||||||
Interest income | |||||||||||||||||
Loans | $ | 62,769 | $ | 62,044 | $ | 60,172 | $ | 57,996 | $ | 52,935 | |||||||
Taxable investment securities | 16,265 | 15,736 | 15,459 | 13,221 | 10,439 | ||||||||||||
Tax-exempt investment securities | 87 | 91 | 99 | 219 | 285 | ||||||||||||
Other interest-earning assets | 2,047 | 1,821 | 1,441 | 1,005 | 761 | ||||||||||||
Total interest income | 81,168 | 79,692 | 77,171 | 72,441 | 64,420 | ||||||||||||
Interest expense | |||||||||||||||||
Deposits | 27,567 | 26,226 | 22,246 | 18,822 | 10,869 | ||||||||||||
Borrowings | 14,441 | 13,286 | 12,554 | 8,836 | 5,020 | ||||||||||||
Total interest expense | 42,008 | 39,512 | 34,800 | 27,658 | 15,889 | ||||||||||||
Net interest income | 39,160 | 40,180 | 42,371 | 44,783 | 48,531 | ||||||||||||
Provision for (reversal of) credit losses | 245 | (306) | 451 | 1,671 | 670 | ||||||||||||
Net interest income after provision for (reversal of) credit losses | 38,915 | 40,486 | 41,920 | 43,112 | 47,861 | ||||||||||||
Non-interest income | |||||||||||||||||
Fees and service charges | 748 | 699 | 910 | 734 | 763 | ||||||||||||
Loss on sale and call of securities | — | — | — | (15,227) | — | ||||||||||||
Gain (loss) on sale of loans | 215 | 199 | (2,373) | 134 | 395 | ||||||||||||
Loss on sale of other real estate owned | — | (139) | — | — | — | ||||||||||||
Income from bank owned life insurance | 1,666 | 1,605 | 1,581 | 1,761 | 3,698 | ||||||||||||
Electronic banking fees and charges | 367 | 399 | 457 | 397 | 506 | ||||||||||||
Other income | 1,014 | 903 | 1,071 | 3,723 | 555 | ||||||||||||
Total non-interest income | 4,010 | 3,666 | 1,646 | (8,478) | 5,917 | ||||||||||||
Non-interest expense | |||||||||||||||||
Salaries and employee benefits | 17,761 | 17,315 | 18,005 | 19,921 | 20,348 | ||||||||||||
Net occupancy expense of premises | 2,758 | 2,862 | 3,097 | 2,987 | 3,090 | ||||||||||||
Equipment and systems | 3,801 | 3,511 | 3,537 | 3,867 | 3,662 | ||||||||||||
Advertising and marketing | 228 | 231 | 413 | 731 | 747 | ||||||||||||
Federal deposit insurance premium | 1,524 | 1,455 | 1,546 | 1,226 | 906 | ||||||||||||
Directors' compensation | 393 | 345 | 340 | 339 | 340 | ||||||||||||
Other expense | 3,309 | 3,042 | 3,414 | 3,579 | 2,895 | ||||||||||||
Total non-interest expense | 29,774 | 28,761 | 30,352 | 32,650 | 31,988 | ||||||||||||
Income before income taxes | 13,151 | 15,391 | 13,214 | 1,984 | 21,790 | ||||||||||||
Income taxes | 3,309 | 3,378 | 2,902 | 33 | 5,255 | ||||||||||||
Net income | $ | 9,842 | $ | 12,013 | $ | 10,312 | $ | 1,951 | $ | 16,535 | |||||||
Net income per common share (EPS) | |||||||||||||||||
Basic | $ | 0.16 | $ | 0.19 | $ | 0.16 | $ | 0.03 | $ | 0.25 | |||||||
Diluted | $ | 0.16 | $ | 0.19 | $ | 0.16 | $ | 0.03 | $ | 0.25 | |||||||
Dividends declared | |||||||||||||||||
Cash dividends declared per common share | $ | 0.11 | $ | 0.11 | $ | 0.11 | $ | 0.11 | $ | 0.11 | |||||||
Cash dividends declared | $ | 6,989 | $ | 7,007 | $ | 7,196 | $ | 7,172 | $ | 7,276 | |||||||
Dividend payout ratio | 71.0 | % | 58.3 | % | 69.8 | % | 367.6 | % | 44.0 | % | |||||||
Weighted average number of common shares outstanding | |||||||||||||||||
Basic | 63,014 | 63,667 | 64,769 | 65,030 | 65,737 | ||||||||||||
Diluted | 63,061 | 63,667 | 64,783 | 65,038 | 65,756 |
Three Months Ended | |||||||||||||||||
(Dollars in Thousands) | September 30, 2023 | June 30, 2023 | March 31, 2023 | December 31, 2022 | September 30, 2022 | ||||||||||||
Assets | |||||||||||||||||
Interest-earning assets: | |||||||||||||||||
Loans receivable, including loans held-for-sale | $ | 5,788,074 | $ | 5,932,541 | $ | 5,986,669 | $ | 5,839,903 | $ | 5,553,996 | |||||||
Taxable investment securities | 1,516,393 | 1,529,582 | 1,558,222 | 1,527,578 | 1,516,974 | ||||||||||||
Tax-exempt investment securities | 15,483 | 16,346 | 17,663 | 37,917 | 48,973 | ||||||||||||
Other interest-earning assets | 130,829 | 128,158 | 131,682 | 114,175 | 88,038 | ||||||||||||
Total interest-earning assets | 7,450,779 | 7,606,627 | 7,694,236 | 7,519,573 | 7,207,981 | ||||||||||||
Non-interest-earning assets | 568,723 | 556,962 | 575,009 | 550,519 | 570,225 | ||||||||||||
Total assets | $ | 8,019,502 | $ | 8,163,589 | $ | 8,269,245 | $ | 8,070,092 | $ | 7,778,206 | |||||||
Liabilities and Stockholders' Equity | |||||||||||||||||
Interest-bearing liabilities: | |||||||||||||||||
Deposits: | |||||||||||||||||
Interest-bearing demand | $ | 2,245,831 | $ | 2,321,120 | $ | 2,363,762 | $ | 2,359,977 | $ | 2,354,340 | |||||||
Savings | 719,508 | 774,854 | 858,673 | 931,584 | 1,019,343 | ||||||||||||
Certificates of deposit | 1,968,512 | 2,057,818 | 2,069,396 | 2,192,722 | 2,014,922 | ||||||||||||
Total interest-bearing deposits | 4,933,851 | 5,153,792 | 5,291,831 | 5,484,283 | 5,388,605 | ||||||||||||
Borrowings: | |||||||||||||||||
Federal Home Loan Bank advances | 1,386,473 | 1,374,316 | 1,402,269 | 997,148 | 642,399 | ||||||||||||
Other borrowings | 158,098 | 100,055 | 1,611 | — | 127,456 | ||||||||||||
Total borrowings | 1,544,571 | 1,474,371 | 1,403,880 | 997,148 | 769,855 | ||||||||||||
Total interest-bearing liabilities | 6,478,422 | 6,628,163 | 6,695,711 | 6,481,431 | 6,158,460 | ||||||||||||
Non-interest-bearing liabilities: | |||||||||||||||||
Non-interest-bearing deposits | 612,251 | 608,765 | 634,324 | 666,846 | 667,624 | ||||||||||||
Other non-interest-bearing liabilities | 66,701 | 64,970 | 60,327 | 56,721 | 56,431 | ||||||||||||
Total non-interest-bearing liabilities | 678,952 | 673,735 | 694,651 | 723,567 | 724,055 | ||||||||||||
Total liabilities | 7,157,374 | 7,301,898 | 7,390,362 | 7,204,998 | 6,882,515 | ||||||||||||
Stockholders' equity | 862,128 | 861,691 | 878,883 | 865,094 | 895,691 | ||||||||||||
Total liabilities and stockholders' equity | $ | 8,019,502 | $ | 8,163,589 | $ | 8,269,245 | $ | 8,070,092 | $ | 7,778,206 | |||||||
Average interest-earning assets to average interest-bearing liabilities | 115.01 | % | 114.76 | % | 114.91 | % | 116.02 | % | 117.04 | % |
Three Months Ended | |||||||||||||||||
September 30, 2023 | June 30, 2023 | March 31, 2023 | December 31, 2022 | September 30, 2022 | |||||||||||||
Average yield on interest-earning assets: | |||||||||||||||||
Loans receivable, including loans held-for-sale | 4.34 | % | 4.18 | % | 4.02 | % | 3.97 | % | 3.81 | % | |||||||
Taxable investment securities | 4.29 | % | 4.12 | % | 3.97 | % | 3.46 | % | 2.75 | % | |||||||
Tax-exempt investment securities (1) | 2.25 | % | 2.23 | % | 2.23 | % | 2.32 | % | 2.33 | % | |||||||
Other interest-earning assets | 6.26 | % | 5.68 | % | 4.38 | % | 3.52 | % | 3.46 | % | |||||||
Total interest-earning assets | 4.36 | % | 4.19 | % | 4.01 | % | 3.85 | % | 3.57 | % | |||||||
Average cost of interest-bearing liabilities: | |||||||||||||||||
Deposits: | |||||||||||||||||
Interest-bearing demand | 2.58 | % | 2.38 | % | 2.01 | % | 1.63 | % | 0.92 | % | |||||||
Savings | 0.47 | % | 0.48 | % | 0.41 | % | 0.41 | % | 0.23 | % | |||||||
Certificates of deposit | 2.49 | % | 2.24 | % | 1.84 | % | 1.50 | % | 0.97 | % | |||||||
Total interest-bearing deposits | 2.23 | % | 2.04 | % | 1.68 | % | 1.37 | % | 0.81 | % | |||||||
Borrowings: | |||||||||||||||||
Federal Home Loan Bank advances | 3.54 | % | 3.51 | % | 3.58 | % | 3.54 | % | 2.68 | % | |||||||
Other borrowings | 5.46 | % | 4.89 | % | 5.15 | % | — | % | 2.26 | % | |||||||
Total borrowings | 3.74 | % | 3.60 | % | 3.58 | % | 3.54 | % | 2.61 | % | |||||||
Total interest-bearing liabilities | 2.59 | % | 2.38 | % | 2.08 | % | 1.71 | % | 1.03 | % | |||||||
Interest rate spread (2) | 1.77 | % | 1.81 | % | 1.93 | % | 2.14 | % | 2.54 | % | |||||||
Net interest margin (3) | 2.10 | % | 2.11 | % | 2.20 | % | 2.38 | % | 2.69 | % | |||||||
Non-interest income to average assets (annualized) | 0.20 | % | 0.18 | % | 0.08 | % | -0.42 | % | 0.30 | % | |||||||
Non-interest expense to average assets (annualized) | 1.49 | % | 1.41 | % | 1.47 | % | 1.62 | % | 1.65 | % | |||||||
Efficiency ratio (4) | 68.97 | % | 65.60 | % | 68.96 | % | 89.93 | % | 58.75 | % | |||||||
Return on average assets (annualized) | 0.49 | % | 0.59 | % | 0.50 | % | 0.10 | % | 0.85 | % | |||||||
Return on average equity (annualized) | 4.57 | % | 5.58 | % | 4.69 | % | 0.90 | % | 7.38 | % | |||||||
Return on average tangible equity (annualized) (5) | 6.07 | % | 7.41 | % | 6.20 | % | 1.20 | % | 9.70 | % |
Three Months Ended | |||||||||||||||||
(Dollars and Shares in Thousands, Except Per Share Data) | September 30, 2023 | June 30, 2023 | March 31, 2023 | December 31, 2022 | September 30, 2022 | ||||||||||||
Adjusted net income: | |||||||||||||||||
Net income (GAAP) | $ | 9,842 | $ | 12,013 | $ | 10,312 | $ | 1,951 | $ | 16,535 | |||||||
Non-recurring transactions - net of tax: | |||||||||||||||||
Branch consolidation expenses | — | — | 568 | — | — | ||||||||||||
Net effect of sale and call of securities | — | — | — | 10,811 | — | ||||||||||||
Net effect of sale of other assets | — | — | — | (2,081) | — | ||||||||||||
Severance expense from workforce realignment | — | — | — | 538 | — | ||||||||||||
Adjusted net income | $ | 9,842 | $ | 12,013 | $ | 10,880 | $ | 11,219 | $ | 16,535 | |||||||
Calculation of pre-tax, pre-provision net revenue: | |||||||||||||||||
Net income (GAAP) | $ | 9,842 | $ | 12,013 | $ | 10,312 | $ | 1,951 | $ | 16,535 | |||||||
Adjustments to net income (GAAP): | |||||||||||||||||
Provision for income taxes | 3,309 | 3,378 | 2,902 | 33 | 5,255 | ||||||||||||
Provision for (reversal of) credit losses | 245 | (306) | 451 | 1,671 | 670 | ||||||||||||
Pre-tax, pre-provision net revenue (non-GAAP) | $ | 13,396 | $ | 15,085 | $ | 13,665 | $ | 3,655 | $ | 22,460 | |||||||
Adjusted earnings per share: | |||||||||||||||||
Weighted average common shares - basic | 63,014 | 63,667 | 64,769 | 65,030 | 65,737 | ||||||||||||
Weighted average common shares - diluted | 63,061 | 63,667 | 64,783 | 65,038 | 65,756 | ||||||||||||
Earnings per share - basic (GAAP) | $ | 0.16 | $ | 0.19 | $ | 0.16 | $ | 0.03 | $ | 0.25 | |||||||
Earnings per share - diluted (GAAP) | $ | 0.16 | $ | 0.19 | $ | 0.16 | $ | 0.03 | $ | 0.25 | |||||||
Adjusted earnings per share - basic (non-GAAP) | $ | 0.16 | $ | 0.19 | $ | 0.17 | $ | 0.17 | $ | 0.25 | |||||||
Adjusted earnings per share - diluted (non-GAAP) | $ | 0.16 | $ | 0.19 | $ | 0.17 | $ | 0.17 | $ | 0.25 | |||||||
Pre-tax, pre-provision net revenue per share: | |||||||||||||||||
Pre-tax, pre-provision net revenue per share - basic (non-GAAP) | $ | 0.21 | $ | 0.24 | $ | 0.21 | $ | 0.06 | $ | 0.34 | |||||||
Pre-tax, pre-provision net revenue per share - diluted (non-GAAP) | $ | 0.21 | $ | 0.24 | $ | 0.21 | $ | 0.06 | $ | 0.34 | |||||||
Adjusted return on average assets: | |||||||||||||||||
Total average assets | $ | 8,019,502 | $ | 8,163,589 | $ | 8,269,245 | $ | 8,070,092 | $ | 7,778,206 | |||||||
Return on average assets (GAAP) | 0.49 | % | 0.59 | % | 0.50 | % | 0.10 | % | 0.85 | % | |||||||
Adjusted return on average assets (non-GAAP) | 0.49 | % | 0.59 | % | 0.53 | % | 0.56 | % | 0.85 | % | |||||||
Adjusted return on average equity: | |||||||||||||||||
Total average equity | $ | 862,128 | $ | 861,691 | $ | 878,883 | $ | 865,094 | $ | 895,691 | |||||||
Return on average equity (GAAP) | 4.57 | % | 5.58 | % | 4.69 | % | 0.90 | % | 7.38 | % | |||||||
Adjusted return on average equity (non-GAAP) | 4.57 | % | 5.58 | % | 4.95 | % | 5.19 | % | 7.38 | % |
Three Months Ended | |||||||||||||||||
(Dollars and Shares in Thousands, Except Per Share Data) | September 30, 2023 | June 30, 2023 | March 31, 2023 | December 31, 2022 | September 30, 2022 | ||||||||||||
Adjusted return on average tangible equity: | |||||||||||||||||
Total average equity | $ | 862,128 | $ | 861,691 | $ | 878,883 | $ | 865,094 | $ | 895,691 | |||||||
Less: average goodwill | (210,895) | (210,895) | (210,895) | (210,895) | (210,895) | ||||||||||||
Less: average other intangible assets | (2,411) | (2,544) | (2,683) | (2,826) | (2,971) | ||||||||||||
Total average tangible equity | $ | 648,822 | $ | 648,252 | $ | 665,305 | $ | 651,373 | $ | 681,825 | |||||||
Return on average tangible equity (non-GAAP) | 6.07 | % | 7.41 | % | 6.20 | % | 1.20 | % | 9.70 | % | |||||||
Adjusted return on average tangible equity (non-GAAP) | 6.07 | % | 7.41 | % | 6.54 | % | 6.89 | % | 9.70 | % | |||||||
Adjusted non-interest expense ratio: | |||||||||||||||||
Non-interest expense (GAAP) | $ | 29,774 | $ | 28,761 | $ | 30,352 | $ | 32,650 | $ | 31,988 | |||||||
Non-recurring transactions: | |||||||||||||||||
Branch consolidation expenses | — | — | (800) | — | — | ||||||||||||
Severance expense from workforce realignment | — | — | — | (757) | — | ||||||||||||
Early contract termination | — | — | — | — | — | ||||||||||||
Non-interest expense (non-GAAP) | $ | 29,774 | $ | 28,761 | $ | 29,552 | $ | 31,893 | $ | 31,988 | |||||||
Non-interest expense ratio (GAAP) | 1.49 | % | 1.41 | % | 1.47 | % | 1.62 | % | 1.65 | % | |||||||
Adjusted non-interest expense ratio (non-GAAP) | 1.49 | % | 1.41 | % | 1.43 | % | 1.58 | % | 1.65 | % | |||||||
Adjusted efficiency ratio: | |||||||||||||||||
Non-interest expense (non-GAAP) | $ | 29,774 | $ | 28,761 | $ | 29,552 | $ | 31,893 | $ | 31,988 | |||||||
Net interest income (GAAP) | $ | 39,160 | $ | 40,180 | $ | 42,371 | $ | 44,783 | $ | 48,531 | |||||||
Total non-interest income (GAAP) | 4,010 | 3,666 | 1,646 | (8,478) | 5,917 | ||||||||||||
Non-recurring transactions: | |||||||||||||||||
Net effect of sale and call of securities | — | — | — | 15,227 | — | ||||||||||||
Net effect of sale of other assets | — | — | — | (2,931) | — | ||||||||||||
Total revenue (non-GAAP) | $ | 43,170 | $ | 43,846 | $ | 44,017 | $ | 48,601 | $ | 54,448 | |||||||
Efficiency ratio (GAAP) | 68.97 | % | 65.60 | % | 68.96 | % | 89.93 | % | 58.75 | % | |||||||
Adjusted efficiency ratio (non-GAAP) | 68.97 | % | 65.60 | % | 67.14 | % | 65.62 | % | 58.75 | % |
YD=-IQ[X% RNW(Q498@8))'I4O6HR.U "8RN13
M*MBVV1D[LG&2*K$=QTH LK;1^1NR J[WL:MA06'J*K3SO-QG"^E0XQ[T"-%;R(XSN'U%/$\3=)%/UK*R:7J*
M-=I$1,E@!5*6\:3Y4^5?7N:J'@TX$$4 /!I2*8I.<$T\9)"J,FF(0<=:0DU,
M;68#)2HR&7@J1^% Q..]%+Q10!M4444A"TM-IU Q12T@HH =2TVE% #A2BDI
M: '"E%-%+F@!U.!IM**0#Z*;FG"@88II%/H(IV C(HQ3C3: $I,4ZDI"L-Q2
M8IV*#3 8:2G&DQ3"X4F*6BD W%)BG44P&$4TBI*;B@0T# 1DYXH J*WER!
MO2KHEC9<[ACWJ1U5U*L*SF3:Q7TXH"Y)/()&PO04@@E*YP/QHMU'GKFKQZT#
M*4@S4]O*(P4?@=15Q4"* HJ"ZC4QEP,,*! ]PBKD')]!55(WF8D#ZFFXJY:
M@>5QZ\T 5G@DC&X'./2E%T^.0"?6KI'!STK-.,G'3-(: EI9!GJ3BKZ01A<;
M03W)J@#M8$=C5U)XR 2P'M0%BO