Kearny Financial Corp. Reports Fourth Quarter 2017 Operating Results


FAIRFIELD, N.J., July 28, 2017 (GLOBE NEWSWIRE) -- Kearny Financial Corp. (NASDAQ:KRNY) (the “Company”), the holding company of Kearny Bank (the “Bank”), today reported net income for the quarter ended June 30, 2017 of $4.4 million, or $0.05 per basic and diluted share.  The results represent an increase in net income of $336,000 compared to net income of $4.1 million, or $0.05 per basic and diluted share, for the quarter ended March 31, 2017.

For the fiscal year ended June 30, 2017, the Company reported net income of $18.6 million, or $0.22 per basic and diluted share.  The results represent an increase of $2.8 million compared to net income of $15.8 million, or $0.18 per basic and diluted share, for the fiscal year ended June 30, 2016.

Overview

The Company continued to execute strategies throughout fiscal 2017 intended to grow and diversify its balance sheet while increasing earnings and prudently managing capital to promote long-term growth in shareholder value.  These strategies resulted in several incremental balance sheet growth and diversification achievements that are included among the following noteworthy highlights for the quarter and year ended June 30, 2017:

  • The Company’s aggregate loan portfolio, excluding loans held for sale and the allowance for loan losses, increased by $122.6 million, or 3.9%, to $3.25 billion, or 67.4% of total assets, at June 30, 2017 from $3.12 billion, or 65.1% of total assets, at March 31, 2017.  For the year ended June 30, 2017, the Company’s aggregate loan portfolio increased by $571.3 million, or 21.4%, from $2.67 billion, or 59.4% of total assets, at June 30, 2016.

    The growth in the loan portfolio largely reflected the Company’s continued strategic focus on commercial loans, which increased by $121.2 million, or 4.9%, for the quarter ended June 30, 2017, while growth in commercial loans totaled $622.9 million, or 32.0%, for the year ended June 30, 2017.
  • Nonperforming loans decreased by $2.1 million to $18.9 million, or 0.58% of total loans, at June 30, 2017 from $21.0 million, or 0.67% of total loans, at March 31, 2017.  For the year ended June 30, 2017, nonperforming loans decreased by $2.2 million from $21.1 million, or 0.79% of total loans, at June 30, 2016.
  • The allowance for loan losses increased by $1.7 million to $29.3 million, or 0.90% of total loans, at June 30, 2017 from $27.6 million, or 0.88% of total loans, at March 31, 2017.  For the year ended June 30, 2017, the allowance for loan losses increased by $5.1 million from $24.2 million, or 0.91% of total loans, at June 30, 2016.
  • The “nonperforming loan coverage ratio”, representing the balance of the allowance for loan losses as a percentage of nonperforming loans, increased to 155.2% at June 30, 2017 from 131.4% at March 31, 2017 and 115.1% at June 30, 2016.
  • The Company’s securities portfolio decreased by $9.9 million, or 0.9%, to $1.11 billion, or 23.0% of total assets, at June 30, 2017 from $1.12 billion, or 23.3% of total assets, at March 31, 2017.  For the year ended June 30, 2017, the securities portfolio decreased by $143.7 million, or 11.5%, from $1.25 billion, or 27.8% of total assets at June 30, 2016.

    The net decrease in the securities portfolio for the quarter ended June 30, 2017 partly reflected normal principal repayments arising from amortization, calls and maturities of securities.  A portion of the security repayments were used to fund growth in loans while the remainder was reinvested into uncapped, floating-rate securities and tax-favored municipal securities during the period.  The net decrease in the securities portfolio for the quarter ended June 30, 2017 was partially offset by a net increase in the fair value of the available for sale portfolio during the period.

    The net decrease in the portfolio for the year ended June 30, 2017 was partly attributable to these same factors while also reflecting additional purchases of mortgage-backed securities and corporate debt obligations during the year.  These purchases were partially offset by the sale of highly-seasoned, fixed-rate mortgage-backed securities whose proceeds were also used to fund a portion of the loan growth during fiscal 2017.  
  • The balance of cash and cash equivalents decreased by $92.4 million to $78.2 million at June 30, 2017 from $170.6 million at March 31, 2017.  The decrease in cash and equivalents largely reflected the reinvestment of short-term liquid assets whose balances at March 31, 2017 reflected a temporary increase arising from additional borrowings drawn at the close of the period to fund future loan growth, as described in greater detail below.

    For the year ended June 30, 2017, cash and cash equivalents decreased by $121.0 million from $199.2 million at June 30, 2016 reflecting the Company’s continuing effort to reallocate interest-earning cash and equivalents into comparatively higher-yielding assets in the loan portfolio.  This effort is further exemplified by the $80.4 million decrease in the average balance of other interest-earning assets to $114.1 million for the year ended June 30, 2017 from $194.5 million for the year ended June 30, 2016.  Other interest-earning assets generally include the balance of interest-earning cash deposits held in other banks coupled with the balance of the Bank’s mandatory investment in the capital stock of the Federal Home Loan Bank of New York.
  • The Company’s total deposits increased by $76.9 million to $2.93 billion at June 30, 2017, from $2.85 billion at March 31, 2017.  The growth in deposits during the fourth quarter included a $65.4 million increase in interest-bearing deposits coupled with an increase in non-interest-bearing deposits of $11.5 million.  For the year ended June 30, 2017, total deposits increased by $235.3 million from $2.69 billion at June 30, 2016 reflecting increases in interest-bearing and non-interest bearing deposits of $206.6 million and $28.7 million, respectively.

    The growth in deposits for the quarter and year ended June 30, 2017 largely reflected the combined effects of new product, pricing and marketing strategies enacted during fiscal 2017.
  • Total borrowings decreased by $19.1 million to $806.2 million at June 30, 2017, from $825.3 million at March 31, 2017.  The decrease in borrowings largely reflected a $19.0 million decrease in depositor sweep account balances – a significant portion of which was transferred into interest-bearing deposit accounts during the period.

    For the year ended June 30, 2017, total borrowings increased by $191.8 million.  The increase in borrowings included a $196.9 million increase in FHLB advances that largely reflected an additional $200.0 million of advances drawn during fiscal 2017 to fund loan growth.   The Company utilized interest-rate derivatives to extend the effective duration of these short-term advances to largely offset the duration of the loans funded for interest rate risk management purposes.  The increase in FHLB advances was partially offset by the repayment of a maturing $5.0 million term advance plus principal repayments on an amortizing advance.  The decrease in total borrowings also reflected a $5.1 million decrease in depositor sweep accounts that was partly attributable to net transfers to interest-bearing deposit accounts, as noted above.  
  • The Company’s total assets increased by $21.9 million to $4.82 billion at June 30, 2017 from $4.80 billion at March 31, 2017.  For the year ended June 30, 2017, total assets increased by $318.1 million from $4.50 billion at June 30, 2016.
  • The Company’s stockholders’ equity decreased by $36.8 million to $1.06 billion at June 30, 2017 from $1.09 billion at March 31, 2017.  For the year ended June 30, 2017, stockholders’ equity decreased by $90.4 million from $1.15 billion at June 30, 2016.

    The decrease in stockholders’ equity for the quarter and year ended June 30, 2017 largely reflected the return of capital to shareholders through share repurchases and cash dividends during the periods.  These decreases were partially offset by net income earned during the respective periods coupled with net increases in accumulated other comprehensive income reflecting changes in the fair value of the Company’s derivatives and available for sale securities portfolios.

    At June 30, 2017, the Company’s total consolidated equity to assets ratio was 21.9% while the Bank’s total consolidated equity to assets ratio was 17.42%. The Company’s and Bank’s capital ratios at June 30, 2017 were well in excess of the levels required by federal banking regulators to be classified “well-capitalized” under regulatory guidelines.

As highlighted below, the noted balance sheet growth, reinvestment and reallocation achievements helped to offset the adverse effects on net interest income that resulted from the downward pressure on net interest margin arising from low market interest rates and a flattening yield curve:

  • The Company’s net interest income increased $523,000 to $26.7 million for the quarter ended June 30, 2017 from $26.2 million for the quarter ended March 31, 2017.  For the year ended June 30, 2017, net interest income increased by $7.6 million to $102.6 million from $95.0 million for the year ended June 30, 2016.
  • The Company’s net interest margin decreased eight basis points to 2.40% for the quarter ended June 30, 2017 from 2.48% for the quarter ended March 31, 2017 while the net interest rate spread decreased by eight basis points to 2.13% from 2.21% for those same comparative periods, respectively.  For the year ended June 30, 2017, the net interest margin increased by six basis points to 2.41% from 2.35% for the year ended June 30, 2016 while the net interest rate spread increased by eight basis points to 2.14% from 2.06% for those same comparative periods, respectively.

The level of the Company’s charge offs and provision for loan losses continued to reflect strong asset quality metrics:

  • For the quarter ended June 30, 2017, the Company recognized recoveries of charge offs from prior periods that exceeded the level of charge offs recognized for the current period.  The net recoveries of $483,000 recognized during the period reflected an annualized charge off (recovery) rate of (0.06)% on the average balance of total loans for the quarter ended June 30, 2017.  By comparison, the Company’s net charge offs totaled approximately $254,000 for the quarter ended March 31, 2017, reflecting an annualized charge off rate of 0.03%.

    For the year ended June 30, 2017, the Company recognized net charge offs totaling $324,000 reflecting an annualized charge off rate of 0.01% on the average balance of total loans for fiscal 2017.  By comparison, the Company’s net charge offs totaled approximately $2.1 million for the year ended June 30, 2016 reflecting an annualized charge off rate of 0.08% on the average balance of total loans for fiscal 2016.
  • The Company’s provision for loan losses totaled $1.2 million for the quarter ended June 30, 2017 compared to $1.8 million for the quarter ended March 31, 2017.  The decrease in the provision was primarily attributable to the differences in the amount of net charge offs and recoveries recognized between the two comparative periods, as discussed above.  To a lesser extent, the decrease in provision expense also reflected the comparatively lower level of growth during the quarter ended June 30, 2017 in the performing portion of the loan portfolio which is collectively evaluated for impairment using historical and environmental loss factors.  The decrease in the provision also reflected updates to historical loss factors during the quarter ended June 30, 2017 that reflected the decrease in net charge off activity while also reflecting less noteworthy updates to environmental loss factors during the period.

    For the year ended June 30, 2017, the provision for loan losses decreased by $5.3 million to $5.4 million from $10.7 million for the year ended June 30, 2016.  The decrease in the provision was partly attributable to the decrease in net charge offs recognized between the two comparative periods, as discussed above.  The decrease in annual provision expense also reflected decreases in historical loss factors during fiscal 2017 that resulted from the noted decrease in net charge off activity during the period. To a lesser extent, the decrease in provision expense reflected the comparative effects of updates to environmental loss factors between periods.  Finally, the decrease in provision expense also reflected a nominal decrease in the level of growth in performing loans between comparative periods.  

The strategies executed by the Company during the quarter and year ended June 30, 2017 also served to strengthen and diversify its sources of non-interest income, as highlighted below:

  • Gains on sale of residential mortgage loans totaled $139,000 for the quarter ended June 30, 2017 compared to $166,000 for the quarter ended March 31, 2017.  The decrease in sale gains primarily reflected a modest decrease in the average net gain recognized per loan sold while the volume of loans originated and sold remained stable between comparative periods.  For the year ended June 30, 2017, gains on sale of residential mortgage loans totaled $713,000 compared to $82,000 for the year ended June 30, 2016.

    The Company expects to increase the volume and sale gains recognized on residential mortgage loans originated and sold during fiscal 2018 compared to fiscal 2017.  In addition to bolstering non-interest income, the Company’s mortgage banking activities are expected to continue serving as a strategy to manage exposure to interest rate risk.
  • Gains on sale of SBA loans originated totaled $392,000 for the quarter ended June 30, 2017 compared to $80,000 for the quarter ended March 31, 2017.  The increase in sale gains primarily reflected an increase in the balance of SBA loans originated and sold between comparative periods.  For the year ended June 30, 2017, gains on sale of SBA loans totaled $822,000 compared to $353,000 for the year ended June 30, 2016.

    The Company expects to increase the volume and sale gains recognized on SBA loans originated and sold during fiscal 2018 compared to fiscal 2017.

The Company continues to evaluate and implement tactics and strategies designed to improve operating practices, policies and procedures while making more efficient and effective use of its supporting infrastructure, including human resources, facilities and information technology systems.  These tactics have enabled the Company to defray a portion of the compensation costs associated with the Company’s 2016 Equity Incentive Plan:

  • The Company’s ratio of non-interest expense to average assets totaled 1.83% for the quarter ended June 30, 2017 compared to 1.84% for the prior quarter ended March 31, 2017.  For those same comparative periods, the Company’s operating efficiency ratio increased to 74.1% from 73.9%, respectively. For the year ended June 30, 2017, the Company’s ratio of non-interest expense to average assets totaled 1.76% compared to 1.64% for the year ended June 30, 2016.  For those same comparative periods, the Company’s operating efficiency ratio increased to 71.2% from 68.5%, respectively.

    The increase in the Company’s non-interest expense and operating efficiency ratios during fiscal 2017 partly reflected the impact of the Company’s 2016 Equity Incentive Plan approved by shareholders in October 2016.  Based on the original value of the grants at the time they were issued on December 1, 2016, coupled with the five year vesting period, the “pre-tax” and “after-tax” expense associated with the noted grants total approximately $6.2 million and $4.3 million per year, respectively  The Company estimates that the recurring expenses associated with its 2016 Equity Incentive Plan increased its ratio of non-interest expense to average assets by 0.08% for the year ended June 30, 2017 while adding 3.18% to its efficiency ratio for the same period.

Collectively, the factors noted above contributed to the increase in net income for the quarter and year ended June 30, 2017 noted earlier.  These increases in operating earnings had a favorable impact on the Company’s earnings-based performance ratios as highlighted below:

  • The Company’s return on average assets for the quarter ended June 30, 2017 totaled 0.37% compared to 0.36% for the prior quarter ended March 31, 2017.  For the year ended June 30, 2017, the return on average assets totaled 0.40% compared to 0.36% for the prior year ended June 30, 2016.
  • The Company’s return on average equity for the quarter ended June 30, 2017 totaled 1.64% compared to 1.47% for the prior quarter ended March 31, 2017.  For the year ended June 30, 2017, the return on average equity totaled 1.68% compared to 1.36% for the prior year ended June 30, 2016.

The earnings for the quarter and year ended June 30, 2017 augmented the Company’s stockholders’ equity, which continues to reflect the capital resulting from the second-step conversion and stock offering that were completed in fiscal 2015.  As such, the Company continued to execute key capital management strategies during fiscal 2017 to further support shareholder value:

  • The Company increased its regular quarterly cash dividend payable to stockholders by $0.01 from $0.02 per share declared and paid during the quarters ended September 30, 2016 and December 31, 2016, to $0.03 per share declared and paid during the quarters ended March 31, 2017 and June 30, 2017.  The Company continues to evaluate its dividend policies and practices in relation to its capital management and shareholder value objectives.
  • In May 2017, the Company completed the repurchase of its shares of capital stock under its first share repurchase program announced in May 2016 through which it authorized the repurchase of 9,352,809 shares, or 10%, of the Company’s outstanding shares.  The shares associated with this first program were repurchased at a total cost of $130.6 million and at an average cost of $13.96 per share.
     
  • In May 2017, the Company announced a second share repurchase program through which it authorized the repurchase of 8,559,084 shares, or 10%, of the Company’s outstanding shares.  Through June 30, 2017, the Company repurchased a total of 1,240,000 shares, or 14.5% of the shares authorized for repurchase under this second program, at a total cost of $17.7 million and at an average cost of $14.30 per share.

The exhibits that follow this narrative begin with the presentation of the Linked-Quarter Comparative Financial Analysis and Year-to-Year Comparative Financial Analysis.  These tabular presentations support the discussion above by presenting the Company’s financial condition and operating results for the quarter and fiscal year ended June 30, 2017 compared to those for the prior linked-quarter ended March 31, 2017 and prior fiscal year ended June 30, 2016, respectively.  This analysis is followed by a tabular Five-Quarter Financial Trend Analysis that presents similar financial information, together with other financial highlights and performance metrics, over a consecutive five quarter look-back period that is intended to reflect the Company’s financial performance and strategic achievements over this extended period of time.

Statements contained in this news release that are not historical facts are forward-looking statements as that term is defined in the Private Securities Litigation Reform Act of 1995.  Such forward-looking statements are subject to risks and uncertainties which could cause actual results to differ materially from those currently anticipated due to a number of factors, which include, but are not limited to, factors discussed in documents filed by Kearny Financial Corp. with the Securities and Exchange Commission from time to time.  The Company does not undertake and specifically disclaims any obligation to update any forward-looking statement, whether written or oral, that may be made from time to time by or on behalf of the Company.

Linked-Quarter Comparative Financial Analysis  
       
Summary Balance Sheet
(Dollars in Thousands,
Except Per Share Data, Unaudited)
AtVariance
or Change

Variance
or Change
Pct.
  
June 30,March 31,  
 2017  2017   
Assets      
Cash and cash equivalents$  78,237 $  170,591 $  (92,354)   (54.1)  
Securities available for sale   613,760    614,948    (1,188)   (0.2)  
Securities held to maturity   493,321    501,987    (8,666)   (1.7)  
Loans held-for-sale   4,692    744    3,948    530.6   
Loans receivable, including yield adjustments   3,245,261    3,122,628    122,633    3.9   
Less allowance for loan losses   (29,286)   (27,614)   (1,672)   6.1   
Net loans receivable   3,215,975    3,095,014    120,961    3.9   
Premises and equipment   39,585    38,904    681    1.8   
Federal Home Loan Bank stock   39,958    39,474    484    1.2   
Accrued interest receivable   12,493    12,320    173    1.4   
Goodwill   108,591    108,591    -  -   
Bank owned life insurance   181,223    179,935    1,288    0.7   
Deferred income taxes, net   15,454    14,318    1,136    7.9   
Other assets   14,838    19,416    (4,578)   (23.6)  
Total assets $  4,818,127 $  4,796,242 $  21,885    0.5   
       
Liabilities      
Deposits$  2,930,127 $  2,853,263 $  76,864    2.7   
Borrowings   806,228    825,260    (19,032)   (2.3)  
Advance payments by borrowers for taxes   8,711    8,059    652    8.1   
Other liabilities   15,880    15,650    230    1.5   
Total liabilities   3,760,946    3,702,232    58,714    1.6   
       
Stockholders' Equity      
Common stock   844    873    (29)   (3.3)  
Paid-in capital   728,790    768,373    (39,583)   (5.2)  
Retained earnings   361,039    359,083    1,956    0.5   
Unearned ESOP shares   (34,536)   (35,022)   486    (1.4)  
Accumulated other comprehensive income, net   1,044    703    341    48.5   
Total stockholders' equity   1,057,181    1,094,010    (36,829)   (3.4)  
Total liabilities and stockholders' equity$  4,818,127 $  4,796,242 $  21,885    0.5   
       
Consolidated capital ratios      
Equity to assets 21.94% 22.81% -0.87%   
Tangible equity to tangible assets 20.14% 21.02% -0.88%   
       
Share data      
Outstanding shares (period end)   84,351    87,256    (2,905)   (3.3)  
Equity per share$  12.53 $  12.54 $  (0.01)   (0.1)  
Tangible equity per share (1)$  11.24 $  11.29 $  (0.05)   (0.4)  
               
(1) Tangible equity equals total stockholders' equity reduced by goodwill and core deposit intangible assets.  
   
   
Summary Income Statement
(Dollars and Shares in Thousands,
Except Per Share Data, Unaudited)
For the three months endedVariance
or Change

Variance
or Change
Pct.
  
June 30,March 31,  
 2017  2017   
Interest income      
Loans$  29,842 $  28,235 $  1,607    5.7   
Mortgage-backed securities   3,063    3,222    (159)   (4.9)  
Debt securities:      
Taxable   2,868    2,488    380    15.3   
Tax-exempt   605    582    23    4.0   
Other interest-earning assets   586    481    105    21.8   
Total Interest Income   36,964    35,008    1,956    5.6   
       
Interest expense      
Deposits   5,909    5,420    489    9.0   
Borrowings   4,325    3,381    944    27.9   
Total interest expense   10,234    8,801    1,433    16.3   
Net interest income   26,730    26,207    523    2.0   
Provision for loan losses   1,188    1,809    (621)   (34.3)  
Net interest income after provision for
  loan losses
   25,542    24,398    1,144    4.7   
       
Non-interest income      
Fees and service charges   839    498    341    68.5   
Loss on sale and call of securities   -    (22)   22    (100.0)  
Gain on sale of loans   531    245    286    116.7   
Gain (loss) on sale of real estate owned    3    (106)   109    (102.8)  
Income from bank owned life insurance   1,288    1,279    9    0.7   
Electronic banking fees and charges   287    240    47    19.6   
Miscellaneous   72    119    (47)   (39.5)  
Total non-interest income   3,020    2,253    767    34.0   
       
Non-interest expense      
Salaries and employee benefits   12,887    12,430    457    3.7   
Net occupancy expense of premises   2,013    2,088    (75)   (3.6)  
Equipment and systems   2,204    2,068    136    6.6   
Advertising and marketing   937    753    184    24.4   
Federal deposit insurance premium   352    338    14    4.1   
Directors' compensation   689    689    -  -   
Miscellaneous   2,969    2,668    301    11.3   
Total non-interest expense   22,051    21,034    1,017    4.8   
Income before income taxes   6,511    5,617    894    15.9   
Income taxes   2,107    1,549    558    36.0   
Net income$  4,404 $  4,068 $  336    8.3   
       
Net income per common share (EPS)      
Basic$  0.05 $  0.05 $-    
Diluted$  0.05 $  0.05 $-    
       
Dividends declared      
Cash dividends declared per common share$  0.03 $  0.03 $-    
Cash dividends declared$  2,448 $  2,525 $  (77)   
Dividend payout ratio 55.6% 62.1% -6.48%   
       
Weighted average number of  common
 shares outstanding
      
Basic   82,372    84,542    (2,170)   
Diluted   82,429    84,624    (2,195)   
             
             
Average Balance Sheet Data
(Dollars in Thousands, Unaudited)

For the three months endedVariance
or Change

Variance
or Change
Pct.
  
June 30,March 31,  
 2017  2017   
Assets      
Interest-earning assets:      
Loans receivable, including loans held for sale$  3,200,968 $  3,029,151 $  171,817    5.7   
Mortgage-backed securities   532,621    582,591    (49,970)   (8.6)  
Debt securities:    -   
Tax-exempt   119,957    116,479    3,478    3.0   
Taxable   476,499    441,124    35,375    8.0   
Total debt securities   596,456    557,603    38,853    7.0   
Other interest-earning assets   118,349    61,336    57,013    93.0   
Total interest-earning assets   4,448,394    4,230,681    217,713    5.1   
Non-interest-earning assets   358,791    352,419    6,372    1.8   
Total assets $  4,807,185 $  4,583,100 $  224,085    4.9   
       
Liabilities and Stockholders' Equity      
Interest-bearing liabilities:      
Deposits:      
Interest-bearing demand$  813,148 $  756,520 $  56,628    7.5   
Savings and club   523,798    520,572    3,226    0.6   
Certificates of deposit   1,289,504    1,242,757    46,747    3.8   
Total interest-bearing deposits   2,626,450    2,519,849    106,601    4.2   
Borrowings:      
Federal Home Loan Bank Advances   775,703    643,504    132,199    20.5   
Other borrowings   40,064    44,940    (4,876)   (10.9)  
Total borrowings   815,767    688,444    127,323    18.5   
Total interest-bearing liabilities   3,442,217    3,208,293    233,924    7.3   
Non-interest-bearing liabilities:      
Non-interest-bearing deposits   262,499    246,449    16,050    6.5   
Other non-interest-bearing liabilities   25,112    25,028    84    0.3   
Total non-interest-bearing liabilities   287,611    271,477    16,134    5.9   
Total liabilities   3,729,828    3,479,770    250,058    7.2   
Stockholders' equity   1,077,357    1,103,330    (25,973)   (2.4)  
Total liabilities and stockholders' equity$  4,807,185 $  4,583,100 $  224,085    4.9   
       
Average interest-earning assets to average
 interest-bearing liabilities
 129.23% 131.87% -2.64% -2.0   
               
               
Performance Ratio Highlights

For the three months endedVariance
or Change

Variance
or Change
Pct.
  
June 30,March 31,  
 2017  2017   
Average yield on interest-earning assets:      
Loans receivable, including loans held for sale 3.73% 3.73% 0.00%   
Mortgage-backed securities 2.30% 2.21% 0.09%   
Debt securities:      
Tax-exempt 2.02% 2.00% 0.02%   
Taxable 2.41% 2.26% 0.15%   
Total debt securities 2.33% 2.20% 0.13%   
Other interest-earning assets 1.98% 3.13% -1.15%   
Total interest-earning assets 3.32% 3.31% 0.01%   
       
Average cost of interest-bearing liabilities:      
Deposits:      
Interest-bearing demand 0.71% 0.65% 0.06%   
Savings and club 0.12% 0.12% 0.00%   
Certificates of deposit 1.34% 1.30% 0.04%   
Total interest-bearing deposits 0.90% 0.86% 0.04%   
Borrowings:      
Federal Home Loan Bank Advances 2.21% 2.08% 0.13%   
Other borrowings 0.27% 0.35% -0.08%   
Total borrowings 2.12% 1.96% 0.16%   
Total interest-bearing liabilities 1.19% 1.10% 0.09%   
       
Interest rate spread (1) 2.13% 2.21% -0.08%   
Net interest margin (2) 2.40% 2.48% -0.08%   
       
Non-interest income to average assets
 (annualized)
 0.25% 0.20% 0.05%   
Non-interest expense to average assets
 (annualized)
 1.83% 1.84% 0.00%   
       
Efficiency ratio (3) 74.12% 73.91% 0.21%   
       
Return on average assets (annualized) 0.37% 0.36% 0.01%   
Return on average equity (annualized) 1.64% 1.47% 0.17%   
                 
(1) Interest income divided by average interest-earning assets less interest expense divided by average interest-bearing liabilities. 
(2) Net interest income divided by average interest-earning assets.     
(3) Non-interest expense divided by the sum of net interest income and non-interest income.   
    
    
Year-to-Year Comparative Financial Analysis  
       
Summary Balance Sheet
(Dollars in Thousands,
Except Per Share Data, Unaudited)
AtVariance
or Change

Variance
or Change
Pct.
  
June 30,June 30,  
 2017  2016   
Assets      
Cash and cash equivalents$  78,237 $  199,200 $  (120,963)   (60.7)  
Securities available for sale   613,760    673,537    (59,777)   (8.9)  
Securities held to maturity   493,321    577,286    (83,965)   (14.5)  
Loans held-for-sale   4,692    3,316    1,376    41.5   
Loans receivable, including yield adjustments   3,245,261    2,673,987    571,274    21.4   
Less allowance for loan losses   (29,286)   (24,229)   (5,057)   20.9   
Net loans receivable   3,215,975    2,649,758    566,217    21.4   
Premises and equipment   39,585    38,385    1,200    3.1   
Federal Home Loan Bank stock   39,958    30,612    9,346    30.5   
Accrued interest receivable   12,493    11,212    1,281    11.4   
Goodwill   108,591    108,591    -  -   
Bank owned life insurance   181,223    176,016    5,207    3.0   
Deferred income taxes, net   15,454    25,973    (10,519)   (40.5)  
Other assets   14,838    6,173    8,665    140.4   
Total assets $  4,818,127 $  4,500,059 $  318,068    7.1   
       
Liabilities      
Deposits$  2,930,127 $  2,694,833 $  235,294    8.7   
Borrowings   806,228    614,423    191,805    31.2   
Advance payments by borrowers for taxes   8,711    7,906    805    10.2   
Other liabilities   15,880    35,268    (19,388)   (55.0)  
Total liabilities   3,760,946    3,352,430    408,516    12.2   
       
Stockholders' Equity      
Common stock   844    918    (74)   (8.1)  
Paid-in capital   728,790    849,173    (120,383)   (14.2)  
Retained earnings   361,039    350,806    10,233    2.9   
Unearned ESOP shares   (34,536)   (36,481)   1,945    (5.3)  
Accumulated other comprehensive income (loss), net   1,044    (16,787)   17,831    (106.2)  
Total stockholders' equity   1,057,181    1,147,629    (90,448)   (7.9)  
Total liabilities and stockholders' equity$  4,818,127 $  4,500,059 $  318,068    7.1   
       
Consolidated capital ratios      
Equity to assets 21.94% 25.50% -3.56%   
Tangible equity to tangible assets 20.14% 23.65% -3.51%   
       
Share data      
Outstanding shares (period end)   84,351    91,822    (7,471)   (8.1)  
Equity per share$  12.53 $  12.50 $  0.03    0.2   
Tangible equity per share (1)$  11.24 $  11.31 $  (0.07)   (0.6)  
               
(1) Tangible equity equals total stockholders' equity reduced by goodwill and core deposit intangible assets.  
   
   
Summary Income Statement
(Dollars and Shares in Thousands,
Except Per Share Data, Unaudited)
For the year endedVariance
or Change

Variance
or Change
Pct.
  
June 30,June 30,  
 2017  2016   
Interest income      
Loans$  111,181 $  97,956 $  13,225    13.5   
Mortgage-backed securities   14,001    17,251    (3,250)   (18.8)  
Debt securities:      
Taxable   9,542    7,719    1,823    23.6   
Tax-exempt   2,300    2,191    109    5.0   
Other interest-earning assets   2,069    1,771    298    16.8   
Total Interest Income   139,093    126,888    12,205    9.6   
       
Interest expense      
Deposits   22,100    18,673    3,427    18.4   
Borrowings   14,419    13,230    1,189    9.0   
Total interest expense   36,519    31,903    4,616    14.5   
Net interest income   102,574    94,985    7,589    8.0   
Provision for loan losses   5,381    10,690    (5,309)   (49.7)  
Net interest income after provision for
  loan losses
   97,193    84,295    12,898    15.3   
       
Non-interest income      
Fees and service charges   3,289    3,516    (227)   (6.5)  
(Loss) gain on sale and call of securities   (1)   2    (3)   (150.0)  
Gain on sale of loans   1,535    436    1,099    252.1   
Loss on sale of real estate owned    (106)   (137)   31    (22.6)  
Income from bank owned life insurance   5,207    5,563    (356)   (6.4)  
Electronic banking fees and charges   1,080    1,091    (11)   (1.0)  
Miscellaneous   344    256    88    34.4   
Total non-interest income   11,348    10,727    621    5.8   
       
Non-interest expense      
Salaries and employee benefits   47,818    42,105    5,713    13.6   
Net occupancy expense of premises   8,018    7,487    531    7.1   
Equipment and systems   8,350    7,729    621    8.0   
Advertising and marketing   2,626    2,020    606    30.0   
Federal deposit insurance premium   1,334    2,708    (1,374)   (50.7)  
Directors' compensation   1,982    812    1,170    144.1   
Miscellaneous   10,990    9,556    1,434    15.0   
Total non-interest expense   81,118    72,417    8,701    12.0   
Income before income taxes   27,423    22,605    4,818    21.3   
Income taxes   8,820    6,783    2,037    30.0   
Net income$  18,603 $  15,822 $  2,781    17.6   
       
Net income per common share (EPS)      
Basic$  0.22 $  0.18 $  0.04    
Diluted$  0.22 $  0.18 $  0.04    
       
Dividends declared      
Cash dividends declared per common share$  0.10 $  0.08 $  0.02    
Cash dividends declared$  8,370 $  7,164 $  1,206    
Dividend payout ratio 45.0% 45.3% -0.29%   
       
Weighted average number of  common
 shares outstanding
      
Basic   84,590    89,591    (5,001)   
Diluted   84,661    89,625    (4,964)   
             
             
Average Balance Sheet Data
(Dollars in Thousands, Unaudited)

For the year endedVariance
or Change

Variance
or Change
Pct.
  
June 30,June 30,  
 2017  2016   
Assets      
Interest-earning assets:      
Loans receivable, including loans held for sale$  2,955,686 $  2,512,231 $  443,455    17.7   
Mortgage-backed securities   621,618    741,163    (119,545)   (16.1)  
Debt securities:    -   
Tax-exempt   114,545    110,022    4,523    4.1   
Taxable   444,890    492,382    (47,492)   (9.6)  
Total debt securities   559,435    602,404    (42,969)   (7.1)  
Other interest-earning assets   114,121    194,451    (80,330)   (41.3)  
Total interest-earning assets   4,250,860    4,050,249    200,611    5.0   
Non-interest-earning assets   355,554    355,110    444    0.1   
Total assets $  4,606,414 $  4,405,359 $  201,055    4.6   
       
Liabilities and Stockholders' Equity      
Interest-bearing liabilities:      
Deposits:      
Interest-bearing demand$  769,943 $  723,130 $  46,813    6.5   
Savings and club   519,535    516,390    3,145    0.6   
Certificates of deposit   1,242,857    1,116,906    125,951    11.3   
Total interest-bearing deposits   2,532,335    2,356,426    175,909    7.5   
Borrowings:      
Federal Home Loan Bank Advances   647,360    582,118    65,242    11.2   
Other borrowings   38,412    35,392    3,020    8.5   
Total borrowings   685,772    617,510    68,262    11.1   
Total interest-bearing liabilities   3,218,107    2,973,936    244,171    8.2   
Non-interest-bearing liabilities:      
Non-interest-bearing deposits   249,693    225,396    24,297    10.8   
Other non-interest-bearing liabilities   32,312    39,890    (7,578)   (19.0)  
Total non-interest-bearing liabilities   282,005    265,286    16,719    6.3   
Total liabilities   3,500,112    3,239,222    260,890    8.1   
Stockholders' equity   1,106,302    1,166,138    (59,836)   (5.1)  
Total liabilities and stockholders' equity$  4,606,414 $  4,405,360 $  201,054    4.6   
       
Average interest-earning assets to average
 interest-bearing liabilities
 132.09% 136.19% -4.10% -3.0   
               
               
Performance Ratio Highlights

For the year endedVariance
or Change

Variance
or Change
Pct.
  
June 30,June 30,  
 2017  2016   
Average yield on interest-earning assets:      
Loans receivable, including loans held for sale 3.76% 3.90% -0.14%   
Mortgage-backed securities 2.25% 2.33% -0.08%   
Debt securities:      
Tax-exempt 2.01% 1.99% 0.02%   
Taxable 2.14% 1.57% 0.57%   
Total debt securities 2.12% 1.65% 0.47%   
Other interest-earning assets 1.81% 0.91% 0.90%   
Total interest-earning assets 3.27% 3.13% 0.14%   
       
Average cost of interest-bearing liabilities:      
Deposits:      
Interest-bearing demand 0.66% 0.59% 0.07%   
Savings and club 0.13% 0.16% -0.03%   
Certificates of deposit 1.32% 1.22% 0.10%   
Total interest-bearing deposits 0.87% 0.79% 0.08%   
Borrowings:      
Federal Home Loan Bank Advances 2.21% 2.24% -0.03%   
Other borrowings 0.33% 0.51% -0.18%   
Total borrowings 2.10% 2.14% -0.04%   
Total interest-bearing liabilities 1.13% 1.07% 0.06%   
       
Interest rate spread (1) 2.14% 2.06% 0.08%   
Net interest margin (2) 2.41% 2.35% 0.06%   
       
  Non-interest income to average assets
 0.25% 0.24% 0.01%   
Non-interest expense to average assets
 1.76% 1.64% 0.12%   
       
Efficiency ratio (3) 71.20% 68.50% 2.70%   
       
Return on average assets (annualized) 0.40% 0.36% 0.04%   
Return on average equity (annualized) 1.68% 1.36% 0.32%   
                 
(1) Interest income divided by average interest-earning assets less interest expense divided by average interest-bearing liabilities. 
(2) Net interest income divided by average interest-earning assets.     
(3) Non-interest expense divided by the sum of net interest income and non-interest income.   
    
    
Five-Quarter Financial Trend Analysis 
       
Summary Balance Sheet
(Dollars in Thousands,
Except Per Share Data, Unaudited)
At 
June 30,March 31,December 31,September 30,June 30, 
 2017  2017  2016  2016  2016  
Assets      
Cash and cash equivalents$  78,237 $  170,591 $  37,032 $  72,593 $  199,200  
Securities available for sale   613,760    614,948    671,281    689,151    673,537  
Securities held to maturity   493,321    501,987    517,819    538,319    577,286  
Loans held-for-sale   4,692    744    6,686    4,489    3,316  
Loans receivable, including yield adjustments   3,245,261    3,122,628    2,973,931    2,845,605    2,673,987  
Less allowance for loan losses   (29,286)   (27,614)   (26,060)   (25,003)   (24,229) 
Net loans receivable   3,215,975    3,095,014    2,947,871    2,820,602    2,649,758  
Premises and equipment   39,585    38,904    38,341    38,125    38,385  
Federal Home Loan Bank stock   39,958    39,474    34,525    31,601    30,612  
Accrued interest receivable   12,493    12,320    11,809    11,666    11,212  
Goodwill   108,591    108,591    108,591    108,591    108,591  
Bank owned life insurance   181,223    179,935    178,656    177,334    176,016  
Deferred income taxes, net   15,454    14,318    16,098    22,914    25,973  
Other assets   14,838    19,416    16,599    7,896    6,173  
Total assets $  4,818,127 $  4,796,242 $  4,585,308 $  4,523,281 $  4,500,059  
       
Liabilities      
Deposits$  2,930,127 $  2,853,263 $  2,746,017 $  2,733,960 $  2,694,833  
Borrowings   806,228    825,260    701,849    633,389    614,423  
Advance payments by borrowers for taxes   8,711    8,059    7,618    7,597    7,906  
Other liabilities   15,880    15,650    15,172    28,801    35,268  
Total liabilities   3,760,946    3,702,232    3,470,656    3,403,747    3,352,430  
       
Stockholders' Equity      
Common stock   844    873    892    891    918  
Paid-in capital   728,790    768,373    795,773    813,648    849,173  
Retained earnings   361,039    359,083    357,540    353,763    350,806  
Unearned ESOP shares   (34,536)   (35,022)   (35,508)   (35,995)   (36,481) 
Accumulated other comprehensive income (loss), net   1,044    703    (4,045)   (12,773)   (16,787) 
Total stockholders' equity   1,057,181    1,094,010    1,114,652    1,119,534    1,147,629  
Total liabilities and stockholders' equity$  4,818,127 $  4,796,242 $  4,585,308 $  4,523,281 $  4,500,059  
       
Consolidated capital ratios      
Equity to assets 21.94% 22.81% 24.31% 24.75% 25.50% 
Tangible equity to tangible assets 20.14% 21.02% 22.47% 22.89% 23.65% 
       
Share data      
Outstanding shares (period end)   84,351    87,256    89,176    89,076    91,822  
Equity per share$  12.53 $  12.54 $  12.50 $  12.57 $  12.50  
Tangible equity per share (1)$  11.24 $  11.29 $  11.28 $  11.34 $  11.31  
               
(1) Tangible equity equals total stockholders' equity reduced by goodwill and core deposit intangible assets.  
   
   
Supplemental Balance Sheet Highlights
(Dollars in Thousands, Unaudited)

At 
June 30,March 31,December 31,September 30,June 30, 
 2017  2017  2016  2016  2016  
Cash and cash equivalents      
Cash and due from depository institutions $  18,889 $  17,429 $  17,541 $  18,829 $  21,328  
Interest-bearing deposits in other banks   59,348    153,162    19,491    53,764    177,872  
Total cash and cash equivalents$  78,237 $  170,591 $  37,032 $  72,593 $  199,200  
       
Securities available for sale      
Debt securities:      
U.S. agency securities$  5,316 $  5,622 $  5,809 $  6,172 $  6,440  
Municipal and state obligations   27,740    27,259    27,090    28,259    28,398  
Asset-backed securities   162,429    150,805    121,445    84,065    82,625  
Collateralized loan obligations   98,154    104,811    98,447    128,047    127,374  
Corporate bonds   142,318    141,134    138,564    137,976    137,404  
Trust preferred securities   8,540    8,248    8,101    7,968    7,669  
Debt securities available for sale   444,497    437,879    399,456    392,487    389,910  
       
Mortgage-backed securities:      
Collateralized mortgage obligations   30,536    31,941    52,333    57,170    60,577  
Residential pass-through securities   130,550    136,926    211,258    231,052    214,526  
Commercial pass-through securities   8,177    8,202    8,234    8,442    8,524  
Mortgage-backed securities   169,263    177,069    271,825    296,664    283,627  
Total securities available for sale$  613,760 $  614,948 $  671,281 $  689,151 $  673,537  
       
Securities held to maturity      
Debt securities:      
U.S. agency securities$  35,000 $  35,000 $  34,999 $  59,995 $  84,992  
Municipal and state obligations   94,713    91,038    87,682    82,087    82,179  
Subordinated debt   15,000    15,000    15,000    -    -  
Debt securities held to maturity   144,713    141,038    137,681    142,082    167,171  
       
Mortgage-backed securities:      
Collateralized mortgage obligations   17,854    19,193    20,543    21,699    23,081  
Residential pass-through securities   178,813    186,248    200,402    211,930    223,632  
Commercial pass-through securities   151,941    155,508    159,193    162,608    163,402  
Mortgage-backed securities   348,608    360,949    380,138    396,237    410,115  
Total securities held to maturity$  493,321 $  501,987 $  517,819 $  538,319 $  577,286  
       
Total securities$  1,107,081 $  1,116,935 $  1,189,100 $  1,227,470 $  1,250,823  
                 
                 
Supplemental Balance Sheet Highlights
(Dollars in Thousands, Unaudited)

At 
June 30,March 31,December 31,September 30,June 30, 
 2017  2017  2016  2016  2016  
Loan portfolio composition:      
Residential first mortgage loans$  567,323 $  566,665 $  562,466 $  584,156 $  605,203  
Home equity loans and lines of credit   82,822    82,412    83,305    85,799    89,566  
Residential mortgage loans   650,145    649,077    645,771    669,955    694,769  
Multifamily mortgage loans   1,412,575    1,371,339    1,295,207    1,142,908    1,040,293  
Nonresidential and mixed use mortgage loans   1,085,064    995,782    932,616    916,769    820,673  
Commercial mortgage loans   2,497,639    2,367,121    2,227,823    2,059,677    1,860,966  
Commercial business loans   74,471    83,754    75,640    87,333    88,207  
Construction loans   3,815    1,494    927    2,059    2,038  
Account loans   2,863    2,860    2,980    3,012    3,349  
Other consumer loans   13,520    15,313    17,501    19,870    22,052  
Consumer loans   16,383    18,173    20,481    22,882    25,401  
Total loans, excluding yield adjs   3,242,453    3,119,619    2,970,642    2,841,906    2,671,381  
Unamortized yield adjustments   2,808    3,009    3,289    3,699    2,606  
Loans receivable, including yield adjs   3,245,261    3,122,628    2,973,931    2,845,605    2,673,987  
Less allowance for loan losses   (29,286)   (27,614)   (26,060)   (25,003)   (24,229) 
Net loans receivable$  3,215,975 $  3,095,014 $  2,947,871 $  2,820,602 $  2,649,758  
       
Loan portfolio allocation:      
Residential first mortgage loans 17.5% 18.2% 18.9% 20.6% 22.7% 
Home equity loans and lines of credit 2.6% 2.6% 2.8% 3.0% 3.4% 
Residential mortgage loans 20.1% 20.8% 21.7% 23.6% 26.0% 
Multifamily mortgage loans 43.6% 44.0% 43.6% 40.2% 38.9% 
Nonresidential and mixed use mortgage loans 33.5% 31.9% 31.4% 32.3% 30.7% 
Commercial mortgage loans 77.0% 75.9% 75.0% 72.5% 69.7% 
Commercial business loans 2.3% 2.7% 2.5% 3.1% 3.3% 
Construction loans 0.1% 0.0% 0.0% 0.1% 0.1% 
Account loans 0.1% 0.1% 0.1% 0.1% 0.1% 
Other consumer loans 0.4% 0.5% 0.6% 0.7% 0.8% 
Consumer loans 0.5% 0.6% 0.7% 0.8% 1.0% 
Total loans, excluding yield adjs 100.0% 100.0% 100.0% 100.0% 100.0% 
       
Asset quality:      
Nonperforming assets:      
Accruing loans > 90 days past due$  74 $  65 $  92 $  77 $  38  
Nonaccrual loans   18,798    20,950    21,473    21,768    21,017  
Total nonperforming loans   18,872    21,015    21,565    21,845    21,055  
Other real estate owned   1,632    1,668    2,037    1,356    826  
Total nonperforming assets$  20,504 $  22,683 $  23,602 $  23,201 $  21,881  
       
Nonperforming loans (% total loans) 0.58% 0.67% 0.72% 0.77% 0.79% 
Nonperforming assets (% total assets) 0.43% 0.47% 0.51% 0.51% 0.49% 
       
Allowance for loan losses (ALLL):      
ALLL to total loans 0.90% 0.88% 0.88% 0.88% 0.91% 
ALLL to nonperforming loans 155.18% 131.40% 120.84% 114.46% 115.07% 
Net (recoveries) charge offs $  (483)$  254 $  198 $  354 $  827  
Average net (recovery) charge off rate (annualized) -0.06% 0.03% 0.03% 0.05% 0.12% 
       
Supplemental Balance Sheet Highlights
(Dollars in Thousands, Unaudited)

At 
June 30,March 31,December 31,September 30,June 30, 
 2017  2017  2016  2016  2016  
Funding by type:      
Deposits      
Non-interest-bearing deposits$  267,412 $  255,939 $  240,367 $  251,141 $  238,751  
Interest-bearing demand   847,663    798,203    768,556    750,126    732,633  
Savings and club   523,984    524,002    519,257    514,909    516,023  
Certificates of deposit   1,291,068    1,275,119    1,217,837    1,217,784    1,207,426  
Interest-bearing deposits   2,662,715    2,597,324    2,505,650    2,482,819    2,456,082  
Total deposits   2,930,127    2,853,263    2,746,017    2,733,960    2,694,833  
       
Borrowings:      
Federal Home Loan Bank advances   775,696    775,719    665,742    600,765    578,788  
Depositor sweep accounts   30,532    49,541    36,107    32,624    35,635  
Total borrowings   806,228    825,260    701,849    633,389    614,423  
       
Total funding$  3,736,355 $  3,678,523 $  3,447,866 $  3,367,349 $  3,309,256  
       
Loans as a % of deposits 109.9% 108.5% 107.6% 103.3% 98.5% 
Deposits as a % of total funding 78.4% 77.6% 79.6% 81.2% 81.4% 
Borrowings as a % of total funding 21.6% 22.4% 20.4% 18.8% 18.6% 
       
Funding by source:      
Retail funding      
Non-interest-bearing deposits$  267,412 $  255,939 $  240,367 $  251,141 $  238,751  
Interest-bearing demand   625,061    568,865    544,487    527,511    508,528  
Savings and club   523,984    524,002    519,257    514,909    516,023  
Certificates of deposit   1,168,010    1,152,025    1,113,073    1,119,922    1,109,203  
Total retail deposits   2,584,467    2,500,831    2,417,184    2,413,483    2,372,505  
Depositor sweep accounts   30,532    49,541    36,107    32,624    35,635  
Total retail funding   2,614,999    2,550,372    2,453,291    2,446,107    2,408,140  
       
Wholesale funding:      
Interest-bearing demand$  222,602 $  229,338 $  224,069 $  222,615 $  224,105  
Certificates of deposit (listing service)   101,430    101,432    96,516    89,608    89,857  
Certificates of deposit (brokered)   21,628    21,662    8,248    8,254    8,366  
Total wholesale deposits   345,660    352,432    328,833    320,477    322,328  
FHLB Advances   775,696    775,719    665,742    600,765    578,788  
Total wholesale funding   1,121,356    1,128,151    994,575    921,242    901,116  
       
Total funding$  3,736,355 $  3,678,523 $  3,447,866 $  3,367,349 $  3,309,256  
       
Retail funding as a % of total funding 70.0% 69.3% 71.2% 72.6% 72.8% 
Wholesale funding as a % of total funding 30.0% 30.7% 28.8% 27.4% 27.2% 
                 
                 
Summary Income Statement
(Dollars and Shares in Thousands,
Except Per Share Data, Unaudited)
For the three months ended 
June 30,March 31,December 31,September 30,June 30, 
 2017  2017  2016  2016  2016  
Interest income      
Loans$  29,842 $  28,235 $  27,407 $  25,697 $  25,698  
Mortgage-backed securities   3,063    3,222    3,779    3,937    4,032  
Debt securities:      
Taxable   2,868    2,488    2,146    2,040    1,990  
Tax-exempt   605    582    562    551    551  
Other interest-earning assets   586    481    421    581    496  
Total Interest Income   36,964    35,008    34,315    32,806    32,767  
       
Interest expense      
Deposits   5,909    5,420    5,410    5,361    5,140  
Borrowings   4,325    3,381    3,289    3,424    3,400  
Total interest expense   10,234    8,801    8,699    8,785    8,540  
Net interest income   26,730    26,207    25,616    24,021    24,227  
Provision for loan losses   1,188    1,809    1,255    1,129    2,046  
Net interest income after provision for
  loan losses
   25,542    24,398    24,361    22,892    22,181  
       
Non-interest income      
Fees and service charges   839    498    1,289    663    1,340  
(Loss) gain on sale and call of securities   -    (22)   21    -    -  
Gain on sale of loans   531    245    459    300    132  
Gain (loss) on sale of real estate owned    3    (106)   12    (15)   24  
Income from bank owned life insurance   1,288    1,279    1,321    1,319    1,374  
Electronic banking fees and charges   287    240    270    283    284  
Miscellaneous   72    119    74    79    57  
Total non-interest income   3,020    2,253    3,446    2,629    3,211  
       
Non-interest expense      
Salaries and employee benefits   12,887    12,430    11,592    10,909    10,640  
Net occupancy expense of premises   2,013    2,088    1,976    1,941    1,813  
Equipment and systems   2,204    2,068    2,030    2,048    2,092  
Advertising and marketing   937    753    387    549    490  
Federal deposit insurance premium   352    338    339    305    687  
Directors' compensation   689    689    379    225    224  
Miscellaneous   2,969    2,668    2,670    2,683    1,732  
Total non-interest expense   22,051    21,034    19,373    18,660    17,678  
Income before income taxes   6,511    5,617    8,434    6,861    7,714  
Income taxes   2,107    1,549    2,970    2,194    2,833  
Net income$  4,404 $  4,068 $  5,464 $  4,667 $  4,881  
       
Net income per common share (EPS)      
Basic$  0.05 $  0.05 $  0.06 $  0.05 $  0.05  
Diluted$  0.05 $  0.05 $  0.06 $  0.05 $  0.05  
       
Dividends declared      
Cash dividends declared per common share$  0.03 $  0.03 $  0.02 $  0.02 $  0.02  
Cash dividends declared$  2,448 $  2,525 $  1,687 $  1,710 $  1,792  
Dividend payout ratio 55.6% 62.1% 30.9% 36.6% 36.7% 
       
Weighted average number of  common
 shares outstanding
      
Basic   82,372    84,542    85,174    86,246    89,443  
Diluted   82,429    84,624    85,258    86,304    89,481  
                 
                 
Average Balance Sheet Data
(Dollars in Thousands, Unaudited)

For the three months ended 
June 30,March 31,December 31,September 30,June 30, 
 2017  2017  2016  2016  2016  
Assets      
Interest-earning assets:      
Loans receivable, including loans held for sale$  3,200,968 $3,029,151 $  2,899,794 $  2,697,096 $  2,682,755  
Mortgage-backed securities   532,621    582,591    673,569    695,876    705,962  
Debt securities:      
Tax-exempt   119,957    116,479    112,221    109,625    109,691  
Taxable   476,499    441,124    419,966    442,233    459,731  
Total debt securities   596,456    557,603    532,187    551,858    569,422  
Other interest-earning assets   118,349    61,336    71,072    204,621    191,129  
Total interest-earning assets   4,448,394    4,230,681    4,176,622    4,149,451    4,149,268  
Non-interest-earning assets   358,791    352,419    351,458    359,514    352,841  
Total assets $  4,807,185 $  4,583,100 $  4,528,080 $  4,508,965 $  4,502,109  
       
Liabilities and Stockholders' Equity      
Interest-bearing liabilities:      
Deposits:      
Interest-bearing demand$  813,148 $  756,520 $  761,765 $  748,516 $  726,327  
Savings and club   523,798    520,572    518,225    515,615    519,055  
Certificates of deposit   1,289,504    1,242,757    1,224,592    1,215,081    1,200,874  
Total interest-bearing deposits   2,626,450    2,519,849    2,504,582    2,479,212    2,446,256  
Borrowings:      
Federal Home Loan Bank Advances   775,703    643,504    594,238    577,305    585,085  
Other borrowings   40,064    44,940    35,273    33,530    32,183  
Total borrowings   815,767    688,444    629,511    610,835    617,268  
Total interest-bearing liabilities   3,442,217    3,208,293    3,134,093    3,090,047    3,063,524  
Non-interest-bearing liabilities:      
Non-interest-bearing deposits   262,499    246,449    245,928    243,964    232,698  
Other non-interest-bearing liabilities   25,112    25,028    31,781    47,092    41,577  
Total non-interest-bearing liabilities   287,611    271,477    277,709    291,056    274,275  
Total liabilities   3,729,828    3,479,770    3,411,802    3,381,103    3,337,799  
Stockholders' equity   1,077,357    1,103,330    1,116,278    1,127,862    1,164,310  
Total liabilities and stockholders' equity$  4,807,185 $  4,583,100 $  4,528,080 $  4,508,965 $  4,502,109  
       
Average interest-earning assets to average
 interest-bearing liabilities
 129.23% 131.87% 133.26% 134.28% 135.44% 
                 
                 
Performance Ratio Highlights

For the three months ended 
June 30,March 31,December 31,September 30,June 30, 
 2017  2017  2016  2016  2016  
Average yield on interest-earning assets:      
Loans receivable, including loans held for sale 3.73% 3.73% 3.78% 3.81% 3.83% 
Mortgage-backed securities 2.30% 2.21% 2.24% 2.26% 2.28% 
Debt securities:      
Tax-exempt 2.02% 2.00% 2.00% 2.01% 2.01% 
Taxable 2.41% 2.26% 2.04% 1.85% 1.73% 
Total debt securities 2.33% 2.20% 2.04% 1.88% 1.79% 
Other interest-earning assets 1.98% 3.13% 2.37% 1.14% 1.04% 
Total interest-earning assets 3.32% 3.31% 3.29% 3.16% 3.16% 
       
Average cost of interest-bearing liabilities:      
Deposits:      
Interest-bearing demand 0.71% 0.65% 0.62% 0.63% 0.62% 
Savings and club 0.12% 0.12% 0.12% 0.15% 0.16% 
Certificates of deposit 1.34% 1.30% 1.33% 1.31% 1.27% 
Total interest-bearing deposits 0.90% 0.86% 0.86% 0.87% 0.84% 
Borrowings:      
Federal Home Loan Bank Advances 2.21% 2.08% 2.20% 2.35% 2.30% 
Other borrowings 0.27% 0.35% 0.29% 0.42% 0.50% 
Total borrowings 2.12% 1.96% 2.09% 2.24% 2.20% 
Total interest-bearing liabilities 1.19% 1.10% 1.11% 1.14% 1.12% 
       
Interest rate spread (1) 2.13% 2.21% 2.18% 2.02% 2.04% 
Net interest margin (2) 2.40% 2.48% 2.45% 2.32% 2.34% 
       
Non-interest income to average assets
 (annualized)
 0.25% 0.20% 0.30% 0.23% 0.29% 
Non-interest expense to average assets
 (annualized)
 1.83% 1.84% 1.71% 1.66% 1.57% 
       
Efficiency ratio (3) 74.12% 73.91% 66.66% 70.02% 64.43% 
       
Return on average assets (annualized) 0.37% 0.36% 0.48% 0.41% 0.43% 
Return on average equity (annualized) 1.64% 1.47% 1.96% 1.66% 1.68% 
                 
(1) Interest income divided by average interest-earning assets less interest expense divided by average interest-bearing liabilities. 
(2) Net interest income divided by average interest-earning assets.     
(3) Non-interest expense divided by the sum of net interest income and non-interest income.   

  

 


            

Contact Data