Capitol Federal Financial, Inc.® Reports Second Quarter Fiscal Year 2025 Results
Highlights for the current quarter include:
-
net income of
$15.4 million ; -
basic and diluted earnings per share of
$0.12 ; - net interest margin of 1.92%, an increase of six basis points from the prior quarter; and
-
on
April 22, 2025 , announced a cash dividend of$0.085 per share, payable onMay 16, 2025 to stockholders of record as of the close of business onMay 2, 2025 .
Comparison of Operating Results for the Three Months Ended
For the quarter ended
Interest and Dividend Income
The following table presents the components of interest and dividend income for the time periods presented, along with the change measured in dollars and percent.
|
For the Three Months Ended |
|
|
|
|
||||||||||
|
|
|
|
|
Change Expressed in: |
||||||||||
|
2025 |
|
2024 |
|
Dollars |
|
Percent |
||||||||
|
(Dollars in thousands) |
|
|
||||||||||||
INTEREST AND DIVIDEND INCOME: |
|
|
|
|
|
|
|
||||||||
Loans receivable |
$ |
80,867 |
|
|
$ |
81,394 |
|
|
$ |
(527 |
) |
|
(0.6 |
)% |
|
Mortgage-backed securities ("MBS") |
|
11,264 |
|
|
|
11,024 |
|
|
|
240 |
|
|
2.2 |
|
|
Federal Home Loan Bank Topeka ("FHLB") stock |
|
2,285 |
|
|
|
2,352 |
|
|
|
(67 |
) |
|
(2.8 |
) |
|
Cash and cash equivalents |
|
2,729 |
|
|
|
1,871 |
|
|
|
858 |
|
|
45.9 |
|
|
Investment securities |
|
1,030 |
|
|
|
981 |
|
|
|
49 |
|
|
5.0 |
|
|
Total interest and dividend income |
$ |
98,175 |
|
|
$ |
97,622 |
|
|
$ |
553 |
|
|
0.6 |
|
The decrease in interest income on loans receivable was due to a lower average balance during the current quarter compared to the prior quarter. During the current quarter, the loan portfolio continued to shift from one- to four-family loans to commercial loans; however, the commercial loan volume during the current quarter did not offset the decrease in the one- to four-family loan portfolio. As 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.
|
For the Three Months Ended |
|
|
|
|
||||||||||
|
|
|
|
|
Change Expressed in: |
||||||||||
|
2025 |
|
2024 |
|
Dollars |
|
Percent |
||||||||
|
(Dollars in thousands) |
|
|
||||||||||||
INTEREST EXPENSE: |
|
|
|
|
|
|
|
||||||||
Deposits |
$ |
35,853 |
|
|
$ |
37,345 |
|
|
$ |
(1,492 |
) |
|
(4.0 |
)% |
|
Borrowings |
|
18,482 |
|
|
|
18,047 |
|
|
|
435 |
|
|
2.4 |
|
|
Total interest expense |
$ |
54,335 |
|
|
$ |
55,392 |
|
|
$ |
(1,057 |
) |
|
(1.9 |
) |
The decrease in interest expense on deposits was due mainly to a decrease in the weighted average rates on retail certificates of deposit and money market accounts, which were partially offset by increases in the weighted average rate and average balance related to savings accounts due to growth in the Bank's high yield savings account. The increase in borrowings expense was due to an increase in the weighted average interest rate as borrowings that renewed in the current quarter and prior quarter were at rates which exceeded that of the overall portfolio.
Provision for Credit Losses
There was no impact to the provision for credit losses during the current quarter as the decrease in the allowance for credit losses ("ACL") was entirely offset by the increase in the reserve for off-balance sheet credit exposures. The reduction in the ACL in the current quarter was due primarily to an increase in prepayment speeds on commercial real estate loans. The increase in the reserve for off-balance sheet credit exposures was due primarily to an increase in commercial off-balance sheet credit exposures. The Company recorded a provision for credit losses 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 Three Months Ended |
|
|
|
|
||||||||||
|
|
|
|
|
Change Expressed in: |
||||||||||
|
2025 |
|
2024 |
|
Dollars |
|
Percent |
||||||||
|
(Dollars in thousands) |
|
|
||||||||||||
NON-INTEREST INCOME: |
|
|
|
|
|
|
|
||||||||
Deposit service fees |
$ |
2,596 |
|
|
$ |
2,707 |
|
|
$ |
(111 |
) |
|
(4.1 |
)% |
|
Insurance commissions |
|
927 |
|
|
|
776 |
|
|
|
151 |
|
|
19.5 |
|
|
Other non-interest income |
|
1,430 |
|
|
|
1,210 |
|
|
|
220 |
|
|
18.2 |
|
|
Total non-interest income |
$ |
4,953 |
|
|
$ |
4,693 |
|
|
$ |
260 |
|
|
5.5 |
|
The increase in insurance commissions was due primarily to the receipt of annual contingent insurance commissions during the current quarter, which were higher than anticipated and accrued for in the prior quarter. The increase in other non-interest income was due primarily to an increase in bank-owned life insurance related to the receipt of death benefits in the current quarter while none were received in the prior 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: |
||||||||||
|
2025 |
|
2024 |
|
Dollars |
|
Percent |
||||||||
|
(Dollars in thousands) |
|
|
||||||||||||
NON-INTEREST EXPENSE: |
|
|
|
|
|
|
|
||||||||
Salaries and employee benefits |
$ |
14,938 |
|
|
$ |
14,232 |
|
|
$ |
706 |
|
|
5.0 |
% |
|
Information technology and related expense |
|
4,924 |
|
|
|
4,550 |
|
|
|
374 |
|
|
8.2 |
|
|
Occupancy, net |
|
3,502 |
|
|
|
3,333 |
|
|
|
169 |
|
|
5.1 |
|
|
Regulatory and outside services |
|
1,469 |
|
|
|
1,113 |
|
|
|
356 |
|
|
32.0 |
|
|
Federal insurance premium |
|
1,095 |
|
|
|
1,038 |
|
|
|
57 |
|
|
5.5 |
|
|
Advertising and promotional |
|
760 |
|
|
|
822 |
|
|
|
(62 |
) |
|
(7.5 |
) |
|
Deposit and loan transaction costs |
|
879 |
|
|
|
591 |
|
|
|
288 |
|
|
48.7 |
|
|
Office supplies and related expense |
|
437 |
|
|
|
399 |
|
|
|
38 |
|
|
9.5 |
|
|
Other non-interest expense |
|
1,536 |
|
|
|
1,070 |
|
|
|
466 |
|
|
43.6 |
|
|
Total non-interest expense |
$ |
29,540 |
|
|
$ |
27,148 |
|
|
$ |
2,392 |
|
|
8.8 |
|
The increase in salaries and employee benefits was primarily due to compensation-related accrual fluctuations between periods. The increase in information technology and related expense was due mainly to higher software licensing expense and professional services. The increase in regulatory and outside services was due primarily to the timing of outside services. The increase in deposit and loan transaction costs was due mainly to expenses related to calendar year-end statement related processing that occurred during the current quarter. The increase in other non-interest expense was due primarily to higher customer fraud losses in the current quarter, along with higher costs associated with other real estate owned ("OREO") property, largely related to a one- to four-family bulk purchased OREO, and a loss on a property sold during the current quarter related to an acquisition in 2018.
The Company's efficiency ratio was 60.54% for the current quarter compared to 57.86% for the prior quarter. The change in the efficiency ratio was due to higher non-interest expense, partially offset by higher net interest income during the current quarter. The efficiency ratio is a measure of a financial institution's total non-interest expense as a percentage of the sum of net interest income (pre-provision for credit losses) and non-interest income. A higher value generally indicates that it is costing the financial institution more money to generate revenue.
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: |
||||||||||
|
2025 |
|
2024 |
|
Dollars |
|
Percent |
||||||||
|
(Dollars in thousands) |
|
|
||||||||||||
Income before income tax expense |
$ |
19,253 |
|
$ |
19,098 |
|
$ |
155 |
|
0.8 |
% |
||||
Income tax expense |
|
3,854 |
|
|
3,667 |
|
|
187 |
|
5.1 |
|
||||
Net income |
$ |
15,399 |
|
$ |
15,431 |
|
$ |
(32 |
) |
(0.2 |
) |
||||
|
|
|
|
|
|||||||||||
Effective Tax Rate |
|
20.0 |
% |
|
19.2 |
% |
|
|
Comparison of Operating Results for the Six Months Ended
The Company recognized net income of
The net interest margin increased 13 basis points, from 1.76% for the prior year period to 1.89% for the current year period. The increase was due mainly to higher yields on loans and the continued shift of loan balances from the one- to four-family loan portfolio to the higher yielding commercial loan portfolio, which outpaced the increase in the cost of deposits, largely in retail certificates of deposit.
Securities Strategy to Improve Earnings
In
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: |
||||||||||||
|
2025 |
|
2024 |
|
Dollars |
|
Percent |
||||||||
|
(Dollars in thousands) |
|
|
||||||||||||
INTEREST AND DIVIDEND INCOME: |
|
|
|
|
|
|
|
||||||||
Loans receivable |
$ |
162,261 |
|
|
$ |
152,063 |
|
|
$ |
10,198 |
|
|
6.7 |
% |
|
MBS |
|
22,288 |
|
|
|
13,653 |
|
|
|
8,635 |
|
|
63.2 |
|
|
FHLB stock |
|
4,637 |
|
|
|
5,114 |
|
|
|
(477 |
) |
|
(9.3 |
) |
|
Cash and cash equivalents |
|
4,600 |
|
|
|
9,291 |
|
|
|
(4,691 |
) |
|
(50.5 |
) |
|
Investment securities |
|
2,011 |
|
|
|
4,860 |
|
|
|
(2,849 |
) |
|
(58.6 |
) |
|
Total interest and dividend income |
$ |
195,797 |
|
|
$ |
184,981 |
|
|
$ |
10,816 |
|
|
5.8 |
|
The increase in interest income on loans receivable was due primarily to the continued shift of loan balances from the one- to four-family loan portfolio to higher yielding commercial loans. See additional discussion regarding the composition of the loan portfolio in the "Financial Condition as 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.
|
For the Six Months Ended |
|
|
|
|
||||||||||
|
|
|
Change Expressed in: |
||||||||||||
|
2025 |
|
2024 |
|
Dollars |
|
Percent |
||||||||
|
(Dollars in thousands) |
|
|
||||||||||||
INTEREST EXPENSE: |
|
|
|
|
|
|
|
||||||||
Deposits |
$ |
73,198 |
|
|
$ |
65,858 |
|
|
$ |
7,340 |
|
|
11.1 |
% |
|
Borrowings |
|
36,529 |
|
|
|
38,210 |
|
|
|
(1,681 |
) |
|
(4.4 |
) |
|
Total interest expense |
$ |
109,727 |
|
|
$ |
104,068 |
|
|
$ |
5,659 |
|
|
5.4 |
|
The increase in interest expense on deposits was due primarily to an increase in the weighted average rate paid on retail certificates of deposit and savings accounts, specifically the high yield savings account product, partially offset by a decrease in the weighted average rate paid on money market accounts. To a lesser extent, the increase in the average balance of retail certificates of deposit also increased interest expense on deposits.
The decrease in interest expense on borrowings was due to a decrease in the average balance, which was partially offset by a higher weighted average interest rate. The decrease in the average balance of borrowings was due mainly to FHLB borrowings that matured between periods and were not renewed, along with a decrease in borrowings under the
Provision for Credit Losses
The Company recorded a provision for credit losses 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: |
||||||||||||
|
2025 |
|
2024 |
|
Dollars |
|
Percent |
||||||||
|
(Dollars in thousands) |
|
|
||||||||||||
NON-INTEREST INCOME: |
|
|
|
|
|
|
|
||||||||
Deposit service fees |
$ |
5,303 |
|
|
$ |
5,026 |
|
|
$ |
277 |
|
5.5 |
% |
||
Insurance commissions |
|
1,703 |
|
|
|
1,598 |
|
|
|
105 |
|
|
6.6 |
|
|
Net loss from securities transactions |
|
— |
|
|
|
(13,345 |
) |
|
|
13,345 |
|
|
100.0 |
|
|
Other non-interest income |
|
2,640 |
|
|
|
2,470 |
|
|
|
170 |
|
|
6.9 |
|
|
Total non-interest income |
$ |
9,646 |
|
|
$ |
(4,251 |
) |
|
$ |
13,897 |
|
|
326.9 |
|
The net loss from securities transactions in the prior year period was related to the securities strategy.
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: |
||||||||||||
|
2025 |
|
2024 |
|
Dollars |
|
Percent |
||||||||
|
(Dollars in thousands) |
|
|
||||||||||||
NON-INTEREST EXPENSE: |
|
|
|
|
|
|
|
||||||||
Salaries and employee benefits |
$ |
29,170 |
|
|
$ |
25,879 |
|
|
$ |
3,291 |
|
|
12.7 |
% |
|
Information technology and related expense |
|
9,474 |
|
|
|
10,323 |
|
|
|
(849 |
) |
|
(8.2 |
) |
|
Occupancy, net |
|
6,835 |
|
|
|
6,853 |
|
|
|
(18 |
) |
|
(0.3 |
) |
|
Regulatory and outside services |
|
2,582 |
|
|
|
3,023 |
|
|
|
(441 |
) |
|
(14.6 |
) |
|
Federal insurance premium |
|
2,133 |
|
|
|
3,587 |
|
|
|
(1,454 |
) |
|
(40.5 |
) |
|
Advertising and promotional |
|
1,582 |
|
|
|
2,259 |
|
|
|
(677 |
) |
|
(30.0 |
) |
|
Deposit and loan transaction costs |
|
1,470 |
|
|
|
1,409 |
|
|
|
61 |
|
|
4.3 |
|
|
Office supplies and related expense |
|
836 |
|
|
|
780 |
|
|
|
56 |
|
|
7.2 |
|
|
Other non-interest expense |
|
2,606 |
|
|
|
2,840 |
|
|
|
(234 |
) |
|
(8.2 |
) |
|
Total non-interest expense |
$ |
56,688 |
|
|
$ |
56,953 |
|
|
$ |
(265 |
) |
|
(0.5 |
) |
The increase in salaries and employee benefits was mainly attributable to raises and salary adjustments to remain market competitive, an increase in the number of employees between periods, and a higher accrual of incentive compensation during the current year period than the prior year period related to the Bank's short-term performance plan. The decrease in information technology and related expense was due mainly to a decrease in usage of third party professional services along with a decrease in depreciation expense during the current year period. The decrease in regulatory and outside services was due to a reduction in usage related to certain outside services compared to the prior year period. The decrease in the federal insurance premium was due primarily to a decrease in the
The Company's efficiency ratio was 59.23% for the current year period compared to 74.29% for the prior year period. Excluding the net losses from the securities strategy, the efficiency ratio would have been 63.28% for the prior year period. The improvement in the efficiency ratio, excluding the net losses from the securities strategy, was due primarily to higher net interest income compared to the prior year period.
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: |
||||||||||||
|
2025 |
|
2024 |
|
Dollars |
|
Percent |
||||||||
|
(Dollars in thousands) |
|
|
||||||||||||
|
|
|
|
|
|
|
|
||||||||
Income before income tax expense |
$ |
38,351 |
|
|
$ |
19,285 |
|
|
$ |
19,066 |
|
98.9 |
% |
||
Income tax expense |
|
7,521 |
|
|
|
2,980 |
|
|
|
4,541 |
|
|
152.4 |
|
|
Net income |
$ |
30,830 |
|
|
$ |
16,305 |
|
|
$ |
14,525 |
|
|
89.1 |
|
|
|
|
|
|
|
|
|
|
||||||||
Effective Tax Rate |
|
19.6 |
% |
|
|
15.5 |
% |
|
|
|
|
Included in the prior year period income tax expense and effective tax rate are tax benefits associated with the net loss on the securities strategy. Absent the tax benefits associated with the net loss on the securities strategy, the effective tax rate would have been 19.1% and income tax expense would have been
Fiscal Year 2025 Outlook
The Bank continues its work to transition from a retail oriented financial institution to one with an increasing focus on commercial customers. The Bank is active in local markets for lending, commercial deposit and treasury management relationships, even when the lending opportunity may be for locations outside of the Bank's and the customers' local footprint. For the remainder of fiscal year 2025, it is anticipated that the Bank's net interest margin will continue to improve, assuming the continuation of decreasing deposit costs and increasing yields on our loan portfolio. All areas of the Bank's operations continue to focus on the management of costs.
Financial Condition as of
The following table summarizes the Company's financial condition at the dates indicated.
|
|
|
|
|
Annualized |
|
|
|
Annualized |
|||||||||
|
|
|
|
|
Percent |
|
|
|
Percent |
|||||||||
|
2025 |
|
2024 |
|
Change |
|
2024 |
|
Change |
|||||||||
|
(Dollars and shares in thousands) |
|||||||||||||||||
Total assets |
$ |
9,718,184 |
|
|
$ |
9,538,167 |
|
|
7.5 |
% |
|
$ |
9,527,608 |
|
|
4.0 |
% |
|
Available-for-sale ("AFS") securities |
|
961,417 |
|
|
|
861,501 |
|
|
46.4 |
|
|
|
856,266 |
|
|
24.6 |
|
|
Loans receivable, net |
|
7,875,905 |
|
|
|
7,953,556 |
|
|
(3.9 |
) |
|
|
7,907,338 |
|
|
(0.8 |
) |
|
Deposits |
|
6,372,545 |
|
|
|
6,206,117 |
|
|
10.7 |
|
|
|
6,129,982 |
|
|
7.9 |
|
|
Borrowings |
|
2,142,956 |
|
|
|
2,163,775 |
|
|
(3.8 |
) |
|
|
2,179,564 |
|
|
(3.4 |
) |
|
Stockholders' equity |
|
1,037,110 |
|
|
|
1,026,939 |
|
|
4.0 |
|
|
|
1,032,270 |
|
|
0.9 |
|
|
Equity to total assets at end of period |
|
10.7 |
% |
|
|
10.8 |
% |
|
|
|
|
10.8 |
% |
|
|
|||
Average number of basic shares outstanding |
|
130,026 |
|
|
|
129,973 |
|
|
0.2 |
|
|
|
129,918 |
|
|
0.2 |
|
|
Average number of diluted shares outstanding |
|
130,026 |
|
|
|
129,973 |
|
|
0.2 |
|
|
|
129,918 |
|
|
0.2 |
|
During the current quarter, total assets increased
As a result of continued high interest rates and lack of housing inventory, which has reduced housing market transactions, our single-family origination and refinance activity has slowed which directly impacts the Bank's one- to four-family loan portfolio. The Bank suspended its one- to four-family correspondent lending channels during fiscal year 2024 for the foreseeable future. Management expects the Bank's one- to four-family originated loan portfolio will continue to decrease as the affordability of housing remains challenging and there is a limited supply of homes for sale. Excess cash flows generated from the one- to four-family portfolio are currently being used to fund commercial loan growth.
Deposits increased
Total assets increased
Deposits increased
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 |
$ |
64,512 |
|
|
6.65 |
% |
|
$ |
158,757 |
|
|
6.42 |
% |
|
|
|
|
|
|
|
|
|
|||||||
Commercial: |
|
|
|
|
|
|
|
|||||||
Originated |
|
57,478 |
|
|
7.11 |
|
|
|
228,964 |
|
|
7.05 |
|
|
Participations/Purchased |
|
— |
|
|
— |
|
|
|
69,790 |
|
|
7.21 |
|
|
|
$ |
121,990 |
|
|
6.87 |
|
|
$ |
457,511 |
|
|
6.85 |
|
|
|
|
|
|
|
|
|
|
|||||||
Deposit Activity |
|
|
|
|
|
|
|
|||||||
Non-maturity deposits |
$ |
168,446 |
|
|
|
|
$ |
295,427 |
|
|
|
|||
Retail/Commercial certificates of deposit |
|
(6,444 |
) |
|
|
|
|
(39,277 |
) |
|
|
|||
|
|
|
|
|
|
|
|
|||||||
Borrowing activity |
|
|
|
|
|
|
|
|||||||
Maturities and repayments |
|
(171,168 |
) |
|
2.22 |
|
|
|
(387,336 |
) |
|
2.89 |
|
|
New borrowings |
|
150,000 |
|
|
4.35 |
|
|
|
350,000 |
|
|
4.30 |
|
Stockholders' Equity
Stockholders' equity totaled
During the six months ended
At
It is the intention of management and the Board of Directors to not make distributions from the Bank to the Company during fiscal year 2025 to limit the tax associated with the pre-1988 bad debt recapture which is related to the Bank's tax accumulated earnings and profits. It is currently anticipated that the Bank will have sufficient taxable income during fiscal year 2025 to replenish the Bank's tax accumulated earnings and profits to a positive level allowing the Bank to make earnings distributions to the Company during fiscal year 2026 and not have those distributions subject to the pre-1988 bad debt recapture tax.
The Company currently has
The following table presents a reconciliation of total to net shares outstanding as of
Total shares outstanding |
132,786,365 |
|
|
Less unallocated Employee Stock Ownership Plan ("ESOP") shares and unvested restricted stock |
(2,716,467 |
) |
|
Net shares outstanding |
130,069,898 |
|
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: 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, whether caused by
SUPPLEMENTAL FINANCIAL INFORMATION
|
||||||||||||
CONSOLIDATED BALANCE SHEETS (Unaudited) |
||||||||||||
(Dollars in thousands, except per share amounts) |
||||||||||||
|
|
|
|
|
|
|||||||
|
2025 |
|
2024 |
|
2024 |
|||||||
ASSETS: |
|
|
|
|
|
|||||||
Cash and cash equivalents (includes interest-earning deposits of |
$ |
340,389 |
|
|
$ |
170,324 |
|
|
$ |
217,307 |
|
|
AFS securities, at estimated fair value (amortized cost of |
|
961,417 |
|
|
|
861,501 |
|
|
|
856,266 |
|
|
Loans receivable, net (ACL of |
|
7,875,905 |
|
|
|
7,953,556 |
|
|
|
7,907,338 |
|
|
FHLB stock, at cost |
|
99,334 |
|
|
|
100,364 |
|
|
|
101,175 |
|
|
Premises and equipment, net |
|
89,081 |
|
|
|
90,326 |
|
|
|
91,463 |
|
|
Income taxes receivable, net |
|
1,397 |
|
|
|
843 |
|
|
|
359 |
|
|
Deferred income tax assets, net |
|
21,864 |
|
|
|
24,420 |
|
|
|
21,978 |
|
|
Other assets |
|
328,797 |
|
|
|
336,833 |
|
|
|
331,722 |
|
|
TOTAL ASSETS |
$ |
9,718,184 |
|
|
$ |
9,538,167 |
|
|
$ |
9,527,608 |
|
|
|
|
|
|
|
|
|||||||
LIABILITIES: |
|
|
|
|
|
|||||||
Deposits |
$ |
6,372,545 |
|
|
$ |
6,206,117 |
|
|
$ |
6,129,982 |
|
|
Borrowings |
|
2,142,956 |
|
|
|
2,163,775 |
|
|
|
2,179,564 |
|
|
Advances by borrowers |
|
54,860 |
|
|
|
26,088 |
|
|
|
61,801 |
|
|
Other liabilities |
|
110,713 |
|
|
|
115,248 |
|
|
|
123,991 |
|
|
Total liabilities |
|
8,681,074 |
|
|
|
8,511,228 |
|
|
|
8,495,338 |
|
|
|
|
|
|
|
|
|||||||
STOCKHOLDERS' EQUITY: |
|
|
|
|
|
|||||||
Preferred stock, |
|
— |
|
|
|
— |
|
|
|
— |
|
|
Common stock, |
|
1,328 |
|
|
|
1,328 |
|
|
|
1,327 |
|
|
Additional paid-in capital |
|
1,146,733 |
|
|
|
1,146,802 |
|
|
|
1,146,851 |
|
|
Unearned compensation, ESOP |
|
(25,606 |
) |
|
|
(26,019 |
) |
|
|
(26,431 |
) |
|
Accumulated deficit |
|
(102,397 |
) |
|
|
(106,734 |
) |
|
|
(111,104 |
) |
|
Accumulated other comprehensive income, net of tax |
|
17,052 |
|
|
|
11,562 |
|
|
|
21,627 |
|
|
Total stockholders' equity |
|
1,037,110 |
|
|
|
1,026,939 |
|
|
|
1,032,270 |
|
|
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY |
$ |
9,718,184 |
|
|
$ |
9,538,167 |
|
|
$ |
9,527,608 |
||
|
|
||||||||||||||||
CONSOLIDATED STATEMENTS OF INCOME (Unaudited) |
||||||||||||||||
(Dollars in thousands) |
||||||||||||||||
|
|
|
|
|
||||||||||||
|
|
For the Three Months Ended |
|
For the Six Months Ended |
||||||||||||
|
|
|
|
|
|
|
||||||||||
|
|
2025 |
|
2024 |
|
2025 |
|
2024 |
||||||||
INTEREST AND DIVIDEND INCOME: |
|
|
|
|
|
|
|
|||||||||
Loans receivable |
$ |
80,867 |
|
|
$ |
81,394 |
|
|
$ |
162,261 |
|
|
$ |
152,063 |
|
|
MBS |
|
11,264 |
|
|
|
11,024 |
|
|
|
22,288 |
|
|
|
13,653 |
|
|
FHLB stock |
|
2,285 |
|
|
|
2,352 |
|
|
|
4,637 |
|
|
|
5,114 |
|
|
Cash and cash equivalents |
|
2,729 |
|
|
|
1,871 |
|
|
|
4,600 |
|
|
|
9,291 |
|
|
Investment securities |
|
1,030 |
|
|
|
981 |
|
|
|
2,011 |
|
|
|
4,860 |
|
|
Total interest and dividend income |
|
98,175 |
|
|
|
97,622 |
|
|
|
195,797 |
|
|
|
184,981 |
|
|
|
|
|
|
|
|
|
|
|||||||||
INTEREST EXPENSE: |
|
|
|
|
|
|
|
|||||||||
Deposits |
|
35,853 |
|
|
|
37,345 |
|
|
|
73,198 |
|
|
|
65,858 |
|
|
Borrowings |
|
18,482 |
|
|
|
18,047 |
|
|
|
36,529 |
|
|
|
38,210 |
|
|
Total interest expense |
|
54,335 |
|
|
|
55,392 |
|
|
|
109,727 |
|
|
|
104,068 |
|
|
|
|
|
|
|
|
|
|
|||||||||
NET INTEREST INCOME |
|
43,840 |
|
|
|
42,230 |
|
|
|
86,070 |
|
|
|
80,913 |
|
|
|
|
|
|
|
|
|
|
|||||||||
PROVISION FOR CREDIT LOSSES |
|
— |
|
|
|
677 |
|
|
|
677 |
|
|
|
424 |
|
|
NET INTEREST INCOME AFTER PROVISION FOR CREDIT LOSSES |
|
43,840 |
|
|
|
41,553 |
|
|
|
85,393 |
|
|
|
80,489 |
|
|
|
|
|
|
|
|
|
|
|||||||||
NON-INTEREST INCOME: |
|
|
|
|
|
|
|
|||||||||
Deposit service fees |
|
2,596 |
|
|
|
2,707 |
|
|
|
5,303 |
|
|
|
5,026 |
|
|
Insurance commissions |
|
927 |
|
|
|
776 |
|
|
|
1,703 |
|
|
|
1,598 |
|
|
Net loss from securities transactions |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(13,345 |
) |
|
Other non-interest income |
|
1,430 |
|
|
|
1,210 |
|
|
|
2,640 |
|
|
|
2,470 |
|
|
Total non-interest income |
|
4,953 |
|
|
|
4,693 |
|
|
|
9,646 |
|
|
|
(4,251 |
) |
|
|
|
|
|
|
|
|
|
|||||||||
NON-INTEREST EXPENSE: |
|
|
|
|
|
|
|
|||||||||
Salaries and employee benefits |
|
14,938 |
|
|
|
14,232 |
|
|
|
29,170 |
|
|
|
25,879 |
|
|
Information technology and related expense |
|
4,924 |
|
|
|
4,550 |
|
|
|
9,474 |
|
|
|
10,323 |
|
|
Occupancy, net |
|
3,502 |
|
|
|
3,333 |
|
|
|
6,835 |
|
|
|
6,853 |
|
|
Regulatory and outside services |
|
1,469 |
|
|
|
1,113 |
|
|
|
2,582 |
|
|
|
3,023 |
|
|
Federal insurance premium |
|
1,095 |
|
|
|
1,038 |
|
|
|
2,133 |
|
|
|
3,587 |
|
|
Advertising and promotional |
|
760 |
|
|
|
822 |
|
|
|
1,582 |
|
|
|
2,259 |
|
|
Deposit and loan transaction costs |
|
879 |
|
|
|
591 |
|
|
|
1,470 |
|
|
|
1,409 |
|
|
Office supplies and related expense |
|
437 |
|
|
|
399 |
|
|
|
836 |
|
|
|
780 |
|
|
Other non-interest expense |
|
1,536 |
|
|
|
1,070 |
|
|
|
2,606 |
|
|
|
2,840 |
|
|
Total non-interest expense |
|
29,540 |
|
|
|
27,148 |
|
|
|
56,688 |
|
|
|
56,953 |
|
|
INCOME BEFORE INCOME TAX EXPENSE |
|
19,253 |
|
|
|
19,098 |
|
|
|
38,351 |
|
|
|
19,285 |
|
|
INCOME TAX EXPENSE |
|
3,854 |
|
|
|
3,667 |
|
|
|
7,521 |
|
|
|
2,980 |
|
|
NET INCOME |
$ |
15,399 |
|
|
$ |
15,431 |
|
|
$ |
30,830 |
|
|
$ |
16,305 |
|
|
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 |
|||||||||||
|
(Dollars in thousands) |
|||||||||||||||||||||
Assets: |
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Interest-earning assets: |
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
One- to four-family loans: |
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Originated |
$ |
3,879,115 |
|
|
$ |
36,311 |
|
|
3.74 |
% |
|
$ |
3,925,427 |
|
|
$ |
36,375 |
|
|
3.71 |
% |
|
Correspondent purchased |
|
2,165,595 |
|
|
|
17,788 |
|
|
3.29 |
|
|
|
2,212,300 |
|
|
|
18,089 |
|
|
3.27 |
|
|
Bulk purchased |
|
122,058 |
|
|
|
1,044 |
|
|
3.42 |
|
|
|
126,095 |
|
|
|
895 |
|
|
2.84 |
|
|
Total one- to four-family loans |
|
6,166,768 |
|
|
|
55,143 |
|
|
3.58 |
|
|
|
6,263,822 |
|
|
|
55,359 |
|
|
3.54 |
|
|
Commercial loans |
|
1,646,347 |
|
|
|
23,591 |
|
|
5.73 |
|
|
|
1,606,748 |
|
|
|
23,756 |
|
|
5.79 |
|
|
Consumer loans |
|
110,126 |
|
|
|
2,133 |
|
|
7.86 |
|
|
|
110,661 |
|
|
|
2,279 |
|
|
8.19 |
|
|
Total loans receivable(1) |
|
7,923,241 |
|
|
|
80,867 |
|
|
4.08 |
|
|
|
7,981,231 |
|
|
|
81,394 |
|
|
4.05 |
|
|
MBS(2) |
|
811,013 |
|
|
|
11,264 |
|
|
5.56 |
|
|
|
781,252 |
|
|
|
11,024 |
|
|
5.64 |
|
|
Investment securities(2)(3) |
|
76,497 |
|
|
|
1,030 |
|
|
5.39 |
|
|
|
72,561 |
|
|
|
981 |
|
|
5.41 |
|
|
FHLB stock |
|
98,231 |
|
|
|
2,285 |
|
|
9.43 |
|
|
|
99,151 |
|
|
|
2,352 |
|
|
9.41 |
|
|
Cash and cash equivalents |
|
248,063 |
|
|
|
2,729 |
|
|
4.40 |
|
|
|
154,752 |
|
|
|
1,871 |
|
|
4.73 |
|
|
Total interest-earning assets |
|
9,157,045 |
|
|
|
98,175 |
|
|
4.29 |
|
|
|
9,088,947 |
|
|
|
97,622 |
|
|
4.27 |
|
|
Other non-interest-earning assets |
|
454,295 |
|
|
|
|
|
|
|
463,322 |
|
|
|
|
|
|||||||
Total assets |
$ |
9,611,340 |
|
|
|
|
|
|
$ |
9,552,269 |
|
|
|
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Liabilities and stockholders' equity: |
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Interest-bearing liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Checking |
$ |
879,218 |
|
|
|
485 |
|
|
0.22 |
|
|
$ |
865,738 |
|
|
|
531 |
|
|
0.24 |
|
|
High yield savings |
|
227,677 |
|
|
|
2,335 |
|
|
4.16 |
|
|
|
126,047 |
|
|
|
1,322 |
|
|
4.16 |
|
|
Other savings |
|
442,773 |
|
|
|
77 |
|
|
0.07 |
|
|
|
441,486 |
|
|
|
100 |
|
|
0.09 |
|
|
Money market |
|
1,239,709 |
|
|
|
3,694 |
|
|
1.21 |
|
|
|
1,245,714 |
|
|
|
4,212 |
|
|
1.34 |
|
|
Retail certificates |
|
2,789,206 |
|
|
|
27,981 |
|
|
4.07 |
|
|
|
2,812,034 |
|
|
|
29,755 |
|
|
4.20 |
|
|
Commercial certificates |
|
56,580 |
|
|
|
572 |
|
|
4.10 |
|
|
|
57,859 |
|
|
|
636 |
|
|
4.36 |
|
|
Wholesale certificates |
|
66,249 |
|
|
|
709 |
|
|
4.34 |
|
|
|
69,487 |
|
|
|
789 |
|
|
4.50 |
|
|
Total deposits |
|
5,701,412 |
|
|
|
35,853 |
|
|
2.55 |
|
|
|
5,618,365 |
|
|
|
37,345 |
|
|
2.64 |
|
|
Borrowings |
|
2,150,917 |
|
|
|
18,482 |
|
|
3.48 |
|
|
|
2,171,476 |
|
|
|
18,047 |
|
|
3.30 |
|
|
Total interest-bearing liabilities |
|
7,852,329 |
|
|
|
54,335 |
|
|
2.81 |
|
|
|
7,789,841 |
|
|
|
55,392 |
|
|
2.82 |
|
|
Non-interest-bearing deposits |
|
551,549 |
|
|
|
|
|
|
|
544,548 |
|
|
|
|
|
|||||||
Other non-interest-bearing liabilities |
|
173,700 |
|
|
|
|
|
|
|
186,227 |
|
|
|
|
|
|||||||
Stockholders' equity |
|
1,033,762 |
|
|
|
|
|
|
|
1,031,653 |
|
|
|
|
|
|||||||
Total liabilities and stockholders' equity |
$ |
9,611,340 |
|
|
|
|
|
|
$ |
9,552,269 |
|
|
|
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net interest income(4) |
|
|
$ |
43,840 |
|
|
|
|
|
|
$ |
42,230 |
|
|
|
|||||||
Net interest-earning assets |
$ |
1,304,716 |
|
|
|
|
|
|
$ |
1,299,106 |
|
|
|
|
|
|||||||
Net interest margin(5) |
|
|
|
|
1.92 |
|
|
|
|
|
|
1.86 |
|
|||||||||
Ratio of interest-earning assets to interest-bearing liabilities |
|
1.17x |
|
|
|
|
|
1.17x |
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Selected performance ratios: |
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Return on average assets (annualized)(6)(10) |
|
|
|
0.64 |
% |
|
|
|
|
|
0.65 |
% |
||||||||||
Return on average equity (annualized)(7)(10) |
|
|
|
5.96 |
|
|
|
|
|
|
5.98 |
|
||||||||||
Average equity to average assets |
|
|
|
|
10.76 |
|
|
|
|
|
|
10.80 |
|
|||||||||
Operating expense ratio (annualized)(8) |
|
|
|
1.23 |
|
|
|
|
|
|
1.14 |
|
||||||||||
Efficiency ratio(9)(10) |
|
|
|
|
60.54 |
|
|
|
|
|
|
57.86 |
|
|||||||||
|
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 |
$ |
3,902,526 |
|
|
$ |
72,686 |
|
|
3.73 |
% |
|
$ |
4,006,536 |
|
|
$ |
70,211 |
|
|
3.50 |
% |
|
Correspondent purchased |
|
2,189,204 |
|
|
|
35,877 |
|
|
3.28 |
|
|
|
2,391,638 |
|
|
|
38,934 |
|
|
3.26 |
|
|
Bulk purchased |
|
124,099 |
|
|
|
1,939 |
|
|
3.12 |
|
|
|
135,228 |
|
|
|
1,429 |
|
|
2.11 |
|
|
Total one- to four-family loans |
|
6,215,829 |
|
|
|
110,502 |
|
|
3.56 |
|
|
|
6,533,402 |
|
|
|
110,574 |
|
|
3.38 |
|
|
Commercial loans |
|
1,626,330 |
|
|
|
47,347 |
|
|
5.76 |
|
|
|
1,329,123 |
|
|
|
36,974 |
|
|
5.47 |
|
|
Consumer loans |
|
110,396 |
|
|
|
4,412 |
|
|
8.01 |
|
|
|
106,112 |
|
|
|
4,515 |
|
|
8.51 |
|
|
Total loans receivable(1) |
|
7,952,555 |
|
|
|
162,261 |
|
|
4.07 |
|
|
|
7,968,637 |
|
|
|
152,063 |
|
|
3.80 |
|
|
MBS(2) |
|
795,969 |
|
|
|
22,288 |
|
|
5.60 |
|
|
|
532,774 |
|
|
|
13,653 |
|
|
5.13 |
|
|
Investment securities(2)(3) |
|
74,507 |
|
|
|
2,011 |
|
|
5.40 |
|
|
|
221,601 |
|
|
|
4,860 |
|
|
4.39 |
|
|
FHLB stock |
|
98,696 |
|
|
|
4,637 |
|
|
9.42 |
|
|
|
108,108 |
|
|
|
5,114 |
|
|
9.46 |
|
|
Cash and cash equivalents |
|
200,895 |
|
|
|
4,600 |
|
|
4.53 |
|
|
|
338,528 |
|
|
|
9,291 |
|
|
5.40 |
|
|
Total interest-earning assets |
|
9,122,622 |
|
|
|
195,797 |
|
|
4.28 |
|
|
|
9,169,648 |
|
|
|
184,981 |
|
|
4.02 |
|
|
Other non-interest-earning assets |
|
458,858 |
|
|
|
|
|
|
|
467,011 |
|
|
|
|
|
|||||||
Total assets |
$ |
9,581,480 |
|
|
|
|
|
|
$ |
9,636,659 |
|
|
|
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Liabilities and stockholders' equity: |
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Interest-bearing liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Checking |
$ |
872,404 |
|
|
|
1,016 |
|
|
0.23 |
|
|
$ |
882,409 |
|
|
|
883 |
|
|
0.20 |
|
|
High yield savings |
|
176,304 |
|
|
|
3,657 |
|
|
4.16 |
|
|
|
4,539 |
|
|
|
92 |
|
|
4.04 |
|
|
Other savings |
|
442,122 |
|
|
|
177 |
|
|
0.08 |
|
|
|
467,495 |
|
|
|
270 |
|
|
0.12 |
|
|
Money market |
|
1,242,744 |
|
|
|
7,906 |
|
|
1.28 |
|
|
|
1,349,997 |
|
|
|
12,443 |
|
|
1.84 |
|
|
Retail certificates |
|
2,800,744 |
|
|
|
57,736 |
|
|
4.13 |
|
|
|
2,589,307 |
|
|
|
48,496 |
|
|
3.75 |
|
|
Commercial certificates |
|
57,227 |
|
|
|
1,208 |
|
|
4.23 |
|
|
|
50,426 |
|
|
|
973 |
|
|
3.86 |
|
|
Wholesale certificates |
|
67,886 |
|
|
|
1,498 |
|
|
4.42 |
|
|
|
121,518 |
|
|
|
2,701 |
|
|
4.45 |
|
|
Total deposits |
|
5,659,431 |
|
|
|
73,198 |
|
|
2.59 |
|
|
|
5,465,691 |
|
|
|
65,858 |
|
|
2.41 |
|
|
Borrowings |
|
2,161,309 |
|
|
|
36,529 |
|
|
3.39 |
|
|
|
2,414,384 |
|
|
|
38,210 |
|
|
3.16 |
|
|
Total interest-bearing liabilities |
|
7,820,740 |
|
|
|
109,727 |
|
|
2.81 |
|
|
|
7,880,075 |
|
|
|
104,068 |
|
|
2.64 |
|
|
Non-interest-bearing deposits |
|
548,010 |
|
|
|
|
|
|
|
532,735 |
|
|
|
|
|
|||||||
Other non-interest-bearing liabilities |
|
180,034 |
|
|
|
|
|
|
|
187,477 |
|
|
|
|
|
|||||||
Stockholders' equity |
|
1,032,696 |
|
|
|
|
|
|
|
1,036,372 |
|
|
|
|
|
|||||||
Total liabilities and stockholders' equity |
$ |
9,581,480 |
|
|
|
|
|
|
$ |
9,636,659 |
|
|
|
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net interest income(4) |
|
|
$ |
86,070 |
|
|
|
|
|
|
$ |
80,913 |
|
|
|
|||||||
Net interest-earning assets |
$ |
1,301,882 |
|
|
|
|
|
|
$ |
1,289,573 |
|
|
|
|
|
|||||||
Net interest margin(5) |
|
|
|
|
1.89 |
|
|
|
|
|
|
1.76 |
|
|||||||||
Ratio of interest-earning assets to interest-bearing liabilities |
|
1.17x |
|
|
|
|
|
1.16x |
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Selected performance ratios: |
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Return on average assets (annualized)(6)(10) |
|
|
|
0.64 |
% |
|
|
|
|
|
0.34 |
% |
||||||||||
Return on average equity (annualized)(7)(10) |
|
|
|
5.97 |
|
|
|
|
|
|
3.15 |
|
||||||||||
Average equity to average assets |
|
|
|
|
10.78 |
|
|
|
|
|
|
10.75 |
|
|||||||||
Operating expense ratio(8) |
|
|
|
1.18 |
|
|
|
|
|
|
1.18 |
|
||||||||||
Efficiency ratio(9)(10) |
|
|
|
|
59.23 |
|
|
|
|
|
|
74.29 |
|
(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 security yields are based upon amortized cost which is adjusted for premiums and discounts. |
|
(3) |
There were no nontaxable securities included in the average balance of investment securities for the quarters ended |
|
(4) |
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. |
|
(5) |
Net interest margin represents annualized net interest income as a percentage of average interest-earning assets. Management believes the net interest margin is important to investors as it is a profitability measure for financial institutions. |
|
(6) |
Return on average assets represents annualized net income as a percentage of total average assets. Management believes that the return on average assets is important to investors as it shows the Company's profitability in relation to the Company's average assets. |
|
(7) |
Return on average equity represents annualized net income as a percentage of total average equity. Management believes that the return on average equity is important to investors as it shows the Company's profitability in relation to the Company's average equity. |
|
(8) |
The operating expense ratio represents annualized non-interest expense as a percentage of average assets. Management believes the operating expense ratio is important to investors as it provides insight into how efficiently the Company is managing its expenses in relation to its assets. It is a financial measurement ratio that does not take into consideration changes in interest rates. |
|
(9) |
The efficiency ratio represents non-interest expense as a percentage of the sum of net interest income (pre-provision for credit losses) and non-interest income. Management believes the efficiency ratio is important to investors as it is a measure of a financial institution's total non-interest expense as a percentage of the sum of net interest income (pre-provision for credit losses) and non-interest income. A higher value generally indicates that it is costing the financial institution more money to generate revenue, related to its net interest margin and non-interest income. |
|
(10) |
The table below provides a reconciliation between performance measures presented in accordance with accounting standards generally accepted in |
|
For the Six Months Ended |
|||||||||||
|
|
|||||||||||
|
|
|
|
|
Excluding |
|||||||
|
|
|
|
|
Securities |
|||||||
|
Actual |
|
Securities |
|
Strategy |
|||||||
|
(GAAP) |
|
Strategy |
|
(Non-GAAP) |
|||||||
Return on average assets (annualized) |
|
0.34 |
% |
|
|
(0.21 |
%) |
|
|
0.55 |
% |
|
Return on average equity (annualized) |
|
3.15 |
|
|
|
(1.94 |
) |
|
|
5.09 |
|
|
Efficiency Ratio |
|
74.29 |
|
|
|
11.01 |
|
|
|
63.28 |
|
|
Earnings per share(11) |
$ |
0.12 |
|
|
$ |
(0.08 |
) |
|
$ |
0.20 |
|
(11) |
Earnings per share is calculated as net income divided by average shares outstanding. Management believes earnings per share is an important measure to investors as it shows the Company's earnings in relation to the Company's outstanding shares. |
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.
|
|
|
|
|
|
|||||||||||||||||||||||||
|
|
|
|
|
% of |
|
|
|
|
|
% of |
|
|
|
|
|
% of |
|||||||||||||
|
Amount |
|
Rate |
|
Total |
|
Amount |
|
Rate |
|
Total |
|
Amount |
|
Rate |
|
Total |
|||||||||||||
|
(Dollars in thousands) |
|||||||||||||||||||||||||||||
One- to four-family: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Originated |
$ |
3,863,882 |
|
|
3.68 |
% |
|
49.0 |
% |
|
$ |
3,907,809 |
|
|
3.64 |
% |
|
49.0 |
% |
|
$ |
3,941,952 |
|
|
3.60 |
% |
|
49.8 |
% |
|
Correspondent purchased |
|
2,117,232 |
|
|
3.48 |
|
|
26.8 |
|
|
|
2,163,847 |
|
|
3.48 |
|
|
27.1 |
|
|
|
2,212,587 |
|
|
3.48 |
|
|
27.9 |
|
|
Bulk purchased |
|
119,914 |
|
|
3.09 |
|
|
1.5 |
|
|
|
123,029 |
|
|
2.97 |
|
|
1.6 |
|
|
|
127,161 |
|
|
2.80 |
|
|
1.6 |
|
|
Construction |
|
16,782 |
|
|
6.53 |
|
|
0.2 |
|
|
|
19,165 |
|
|
6.35 |
|
|
0.2 |
|
|
|
22,970 |
|
|
6.05 |
|
|
0.3 |
|
|
Total |
|
6,117,810 |
|
|
3.61 |
|
|
77.5 |
|
|
|
6,213,850 |
|
|
3.58 |
|
|
77.9 |
|
|
|
6,304,670 |
|
|
3.55 |
|
|
79.6 |
|
|
Commercial: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Commercial real estate |
|
1,340,539 |
|
|
5.50 |
|
|
17.0 |
|
|
|
1,353,482 |
|
|
5.48 |
|
|
17.0 |
|
|
|
1,191,624 |
|
|
5.43 |
|
|
15.0 |
|
|
Commercial and industrial |
|
135,884 |
|
|
6.74 |
|
|
1.7 |
|
|
|
131,267 |
|
|
6.66 |
|
|
1.7 |
|
|
|
129,678 |
|
|
6.66 |
|
|
1.6 |
|
|
Construction |
|
191,904 |
|
|
6.12 |
|
|
2.4 |
|
|
|
161,744 |
|
|
6.14 |
|
|
2.0 |
|
|
|
187,676 |
|
|
6.40 |
|
|
2.4 |
|
|
Total |
|
1,668,327 |
|
|
5.67 |
|
|
21.1 |
|
|
|
1,646,493 |
|
|
5.64 |
|
|
20.7 |
|
|
|
1,508,978 |
|
|
5.65 |
|
|
19.0 |
|
|
Consumer loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Home equity |
|
99,049 |
|
|
8.12 |
|
|
1.3 |
|
|
|
103,006 |
|
|
8.31 |
|
|
1.3 |
|
|
|
99,988 |
|
|
8.90 |
|
|
1.3 |
|
|
Other |
|
9,434 |
|
|
5.87 |
|
|
0.1 |
|
|
|
9,680 |
|
|
5.77 |
|
|
0.1 |
|
|
|
9,615 |
|
|
5.72 |
|
|
0.1 |
|
|
Total |
|
108,483 |
|
|
7.93 |
|
|
1.4 |
|
|
|
112,686 |
|
|
8.09 |
|
|
1.4 |
|
|
|
109,603 |
|
|
8.62 |
|
|
1.4 |
|
|
Total loans receivable |
|
7,894,620 |
|
|
4.10 |
|
|
100.0 |
% |
|
|
7,973,029 |
|
|
4.07 |
|
|
100.0 |
% |
|
|
7,923,251 |
|
|
4.02 |
|
|
100.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Less: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
ACL |
|
23,970 |
|
|
|
|
|
|
|
24,997 |
|
|
|
|
|
|
|
23,035 |
|
|
|
|
|
|||||||
Deferred loan fees/discounts |
|
30,276 |
|
|
|
|
|
|
|
30,973 |
|
|
|
|
|
|
|
30,336 |
|
|
|
|
|
|||||||
Premiums/deferred costs |
|
(35,531 |
) |
|
|
|
|
|
|
(36,497 |
) |
|
|
|
|
|
|
(37,458 |
) |
|
|
|
|
|||||||
Total loans receivable, net |
$ |
7,875,905 |
|
|
|
|
|
|
$ |
7,953,556 |
|
|
|
|
|
|
$ |
7,907,338 |
|
|
|
|
|
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 |
$ |
7,973,029 |
|
|
4.07 |
% |
|
$ |
7,923,251 |
|
|
4.02 |
% |
|
Originated and refinanced |
|
121,990 |
|
|
6.87 |
|
|
|
387,721 |
|
|
6.79 |
|
|
Purchased and participations |
|
— |
|
|
— |
|
|
|
69,790 |
|
|
7.21 |
|
|
Change in undisbursed loan funds |
|
37,061 |
|
|
|
|
|
71 |
|
|
|
|||
Repayments |
|
(237,346 |
) |
|
|
|
|
(486,106 |
) |
|
|
|||
Principal (charge-offs)/recoveries, net |
|
(114 |
) |
|
|
|
|
(107 |
) |
|
|
|||
Ending balance |
$ |
7,894,620 |
|
|
4.10 |
|
|
$ |
7,894,620 |
|
|
4.10 |
|
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 |
$ |
3,863,882 |
|
|
63.1 |
% |
|
3.68 |
% |
|
771 |
|
|
58 |
% |
|
$ |
169 |
|
|
Correspondent purchased |
|
2,117,232 |
|
|
34.6 |
|
|
3.48 |
|
|
767 |
|
|
62 |
|
|
|
398 |
|
|
Bulk purchased |
|
119,914 |
|
|
2.0 |
|
|
3.09 |
|
|
773 |
|
|
53 |
|
|
|
276 |
|
|
Construction |
|
16,782 |
|
|
0.3 |
|
|
6.53 |
|
|
771 |
|
|
46 |
|
|
|
323 |
|
|
|
$ |
6,117,810 |
|
|
100.0 |
|
|
3.61 |
|
|
770 |
|
|
59 |
|
|
|
213 |
|
The following table presents origination and refinance activity for our one- to four-family loan portfolio, excluding endorsement activity, along with the weighted average rate, weighted average LTV and weighted average credit score for the time periods presented.
For the Three Months Ended |
|
For the Six Months Ended |
||||||||||||||||||
|
|
|
||||||||||||||||||
|
|
|
|
|
|
Credit |
|
|
|
|
|
|
|
Credit |
||||||
Amount |
|
Rate |
|
LTV |
|
Score |
|
Amount |
|
Rate |
|
LTV |
|
Score |
||||||
(Dollars in thousands) |
||||||||||||||||||||
$ |
53,375 |
|
6.32 |
% |
|
74 |
% |
|
769 |
|
$ |
134,920 |
|
6.10 |
% |
|
73 |
% |
|
767 |
The following table presents the amount and weighted average rate of one- to four-family loan origination and refinance commitments as of
Amount |
|
Rate |
||
(Dollars in thousands) |
||||
$ |
49,489 |
|
6.46 |
% |
Commercial Loans: The table below presents commercial loan origination and participation activity for the time periods presented.
|
For the Three Months Ended |
||||||||||||||||||||
|
Originated |
|
Participation |
|
Total |
||||||||||||||||
|
Amount |
|
Rate |
|
Amount |
|
Rate |
|
Amount |
|
Rate |
||||||||||
|
(Dollars in thousands) |
||||||||||||||||||||
Commercial real estate |
$ |
24,128 |
|
|
6.94 |
% |
|
$ |
— |
|
|
— |
% |
|
$ |
24,128 |
|
|
6.94 |
% |
|
Commercial and industrial |
|
5,987 |
|
|
7.29 |
|
|
|
— |
|
|
— |
|
|
|
5,987 |
|
|
7.29 |
|
|
Commercial construction |
|
27,363 |
|
|
7.23 |
|
|
|
— |
|
|
— |
|
|
|
27,363 |
|
|
7.23 |
|
|
|
$ |
57,478 |
|
|
7.11 |
|
|
$ |
— |
|
|
— |
|
|
$ |
57,478 |
|
|
7.11 |
|
|
For the Six Months Ended |
||||||||||||||||||||
|
Originated |
|
Participation |
|
Total |
||||||||||||||||
|
Amount |
|
Rate |
|
Amount |
|
Rate |
|
Amount |
|
Rate |
||||||||||
|
(Dollars in thousands) |
||||||||||||||||||||
Commercial real estate |
$ |
144,873 |
|
|
6.81 |
% |
|
$ |
26,804 |
|
|
7.04 |
% |
|
$ |
171,677 |
|
|
6.85 |
% |
|
Commercial and industrial |
|
32,673 |
|
|
7.39 |
|
|
|
— |
|
|
— |
|
|
|
32,673 |
|
|
7.39 |
|
|
Commercial construction |
|
51,418 |
|
|
7.48 |
|
|
|
42,986 |
|
|
7.31 |
|
|
|
94,404 |
|
|
7.40 |
|
|
|
$ |
228,964 |
|
|
7.05 |
|
|
$ |
69,790 |
|
|
7.21 |
|
|
$ |
298,754 |
|
|
7.08 |
|
The following table presents commercial loan disbursements, excluding lines of credit, during the six months ended
|
Amount |
|
Rate |
||||
|
(Dollars in thousands) |
||||||
Commercial real estate |
$ |
179,930 |
|
6.61 |
% |
||
Commercial and industrial |
|
16,843 |
|
|
7.36 |
|
|
Commercial construction |
|
87,101 |
|
|
6.31 |
|
|
|
$ |
283,874 |
|
|
6.57 |
|
The following table presents the Bank's commercial real estate and commercial construction loans by type of primary collateral as of the dates indicated. Management anticipates fully funding the majority of the undisbursed amounts as most are not cancellable by the Bank. At
|
|
|
|
|||||||||||||||
|
|
|
Unpaid |
|
Undisbursed |
|
Gross Loan |
|
Gross Loan |
|||||||||
|
Count |
|
Principal |
|
Amount |
|
Amount |
|
Amount |
|||||||||
|
|
|
(Dollars in thousands) |
|||||||||||||||
Hotel |
24 |
|
$ |
392,961 |
|
|
$ |
52,524 |
|
|
$ |
445,485 |
|
|
$ |
432,647 |
|
|
Multi-family |
34 |
|
|
204,276 |
|
|
|
152,792 |
|
|
|
357,068 |
|
|
|
386,341 |
|
|
Senior housing |
37 |
|
|
342,007 |
|
|
|
2,490 |
|
|
|
344,497 |
|
|
|
345,812 |
|
|
Retail building |
131 |
|
|
271,536 |
|
|
|
48,244 |
|
|
|
319,780 |
|
|
|
336,135 |
|
|
Office building |
77 |
|
|
126,617 |
|
|
|
540 |
|
|
|
127,157 |
|
|
|
128,410 |
|
|
One- to four-family property |
316 |
|
|
60,169 |
|
|
|
5,008 |
|
|
|
65,177 |
|
|
|
63,879 |
|
|
Warehouse/manufacturing |
49 |
|
|
36,822 |
|
|
|
6,742 |
|
|
|
43,564 |
|
|
|
34,569 |
|
|
Single use building |
28 |
|
|
35,204 |
|
|
|
262 |
|
|
|
35,466 |
|
|
|
40,061 |
|
|
Land |
26 |
|
|
34,662 |
|
|
|
193 |
|
|
|
34,855 |
|
|
|
15,615 |
|
|
Other |
37 |
|
|
28,189 |
|
|
|
1,186 |
|
|
|
29,375 |
|
|
|
30,110 |
|
|
|
759 |
|
$ |
1,532,443 |
|
|
$ |
269,981 |
|
|
$ |
1,802,424 |
|
|
$ |
1,813,579 |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Weighted average rate |
|
|
|
5.58 |
% |
|
|
6.82 |
% |
|
|
5.76 |
% |
|
|
5.75 |
% |
As of
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 |
|||||||||
|
Count |
|
Principal |
|
Amount |
|
Amount |
|
Amount |
|||||||||
|
|
|
(Dollars in thousands) |
|||||||||||||||
|
561 |
|
$ |
604,141 |
|
|
$ |
105,148 |
|
|
$ |
709,289 |
|
|
$ |
709,162 |
|
|
|
19 |
|
|
288,485 |
|
|
|
30,666 |
|
|
|
319,151 |
|
|
|
330,283 |
|
|
|
129 |
|
|
257,626 |
|
|
|
41,459 |
|
|
|
299,085 |
|
|
|
305,835 |
|
|
|
4 |
|
|
83,441 |
|
|
|
11,989 |
|
|
|
95,430 |
|
|
|
81,451 |
|
|
|
1 |
|
|
60,000 |
|
|
|
— |
|
|
|
60,000 |
|
|
|
60,000 |
|
|
|
9 |
|
|
44,953 |
|
|
|
10,181 |
|
|
|
55,134 |
|
|
|
60,805 |
|
|
|
3 |
|
|
39,248 |
|
|
|
1,353 |
|
|
|
40,601 |
|
|
|
40,782 |
|
|
|
7 |
|
|
11,519 |
|
|
|
27,139 |
|
|
|
38,658 |
|
|
|
59,406 |
|
|
|
5 |
|
|
10,778 |
|
|
|
25,663 |
|
|
|
36,441 |
|
|
|
36,446 |
|
|
|
4 |
|
|
36,322 |
|
|
|
— |
|
|
|
36,322 |
|
|
|
36,491 |
|
|
Other |
17 |
|
|
95,930 |
|
|
|
16,383 |
|
|
|
112,313 |
|
|
|
92,918 |
|
|
|
759 |
|
$ |
1,532,443 |
|
|
$ |
269,981 |
|
|
$ |
1,802,424 |
|
|
$ |
1,813,579 |
|
The following table presents the Bank's commercial real estate and commercial construction loans by unpaid principal balance, aggregated by type of primary collateral and state, along with weighted average LTV and weighted average debt service coverage ratio ("DSCR") as of
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted |
|
Weighted |
|||||||||||||||
|
|
|
|
|
|
|
|
|
Other |
|
Total |
|
LTV |
|
DSCR |
|||||||||||||||
|
(Dollars in thousands) |
|
|
|
|
|||||||||||||||||||||||||
Hotel |
$ |
42,855 |
|
|
$ |
140,564 |
|
|
$ |
9,518 |
|
|
$ |
80,563 |
|
|
$ |
119,461 |
|
|
$ |
392,961 |
|
|
54.9 |
% |
|
1.43 |
x |
|
Senior housing |
|
176,234 |
|
|
|
— |
|
|
|
109,022 |
|
|
|
— |
|
|
|
56,751 |
|
|
|
342,007 |
|
|
70.6 |
|
|
1.44 |
||
Retail building |
|
85,072 |
|
|
|
67,486 |
|
|
|
48,237 |
|
|
|
— |
|
|
|
70,741 |
|
|
|
271,536 |
|
|
62.9 |
|
|
2.09 |
||
Multi-family |
|
135,389 |
|
|
|
19,177 |
|
|
|
49,171 |
|
|
|
— |
|
|
|
539 |
|
|
|
204,276 |
|
|
63.6 |
|
|
1.30 |
||
Office building |
|
57,220 |
|
|
|
60,358 |
|
|
|
8,700 |
|
|
|
— |
|
|
|
339 |
|
|
|
126,617 |
|
|
51.7 |
|
|
1.89 |
||
One- to four-family property |
|
44,345 |
|
|
|
— |
|
|
|
6,438 |
|
|
|
— |
|
|
|
9,386 |
|
|
|
60,169 |
|
|
55.9 |
|
|
2.71 |
||
Warehouse/manufacturing |
|
31,116 |
|
|
|
— |
|
|
|
2,442 |
|
|
|
— |
|
|
|
3,264 |
|
|
|
36,822 |
|
|
58.1 |
|
|
3.02 |
||
Other |
|
31,910 |
|
|
|
900 |
|
|
|
24,098 |
|
|
|
2,878 |
|
|
|
38,269 |
|
|
|
98,055 |
|
|
63.3 |
|
|
2.65 |
||
|
$ |
604,141 |
|
|
$ |
288,485 |
|
|
$ |
257,626 |
|
|
$ |
83,441 |
|
|
$ |
298,750 |
|
|
$ |
1,532,443 |
|
|
61.4 |
|
|
1.73 |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Weighted LTV |
|
64.0 |
% |
|
|
55.5 |
% |
|
|
66.5 |
% |
|
|
49.2 |
% |
|
|
60.6 |
% |
|
|
61.4 |
% |
|
|
|
|
|||
Weighted DSCR |
1.88x |
|
1.69x |
|
1.70x |
|
1.50x |
|
1.58x |
|
1.73x |
|
|
|
|
The following table presents the Bank's commercial real estate and construction loans and outstanding loan commitments, categorized by aggregate gross loan amount (unpaid principal plus undisbursed amounts) or outstanding loan commitment amount, average loan amount, weighted average LTV and weighted average DSCR, as of
|
|
|
|
|
Average |
|
Weighted |
|
Weighted |
|||||||
|
Count |
|
Amount |
|
Amount |
|
LTV |
|
DSCR |
|||||||
|
(Dollars in thousands) |
|
|
|
|
|||||||||||
Greater than |
7 |
|
$ |
470,423 |
|
$ |
67,203 |
|
53.8 |
% |
|
1.36 |
x |
|||
> |
7 |
|
|
260,597 |
|
|
|
37,228 |
|
|
62.2 |
|
|
1.55 |
||
> |
16 |
|
|
388,792 |
|
|
|
24,300 |
|
|
67.4 |
|
|
1.41 |
||
> |
8 |
|
|
138,665 |
|
|
|
17,333 |
|
|
63.6 |
|
|
1.42 |
||
> |
12 |
|
|
145,313 |
|
|
|
12,109 |
|
|
70.4 |
|
|
1.80 |
||
> |
27 |
|
|
192,300 |
|
|
|
7,122 |
|
|
64.3 |
|
|
1.77 |
||
|
116 |
|
|
268,098 |
|
|
|
2,311 |
|
|
60.4 |
|
|
2.07 |
||
Less than |
576 |
|
|
124,822 |
|
|
|
217 |
|
|
53.9 |
|
|
3.12 |
||
|
769 |
|
$ |
1,989,010 |
|
|
|
2,586 |
|
|
61.4 |
|
|
1.68 |
The following table summarizes the Bank's commercial and industrial loans by loan purpose as of the dates indicated. As of
|
|
|
|
|||||||||||||||
|
|
|
Unpaid |
|
Undisbursed |
|
Gross Loan |
|
Gross Loan |
|||||||||
|
Count |
|
Principal |
|
Amount |
|
Amount |
|
Amount |
|||||||||
|
|
|
(Dollars in thousands) |
|||||||||||||||
Working capital |
162 |
|
$ |
51,930 |
|
|
$ |
33,283 |
|
|
$ |
85,213 |
|
|
$ |
86,186 |
|
|
Purchase/refinance business assets |
53 |
|
|
40,724 |
|
|
|
504 |
|
|
|
41,228 |
|
|
|
42,066 |
|
|
Finance/lease vehicle |
230 |
|
|
24,998 |
|
|
|
2,775 |
|
|
|
27,773 |
|
|
|
26,655 |
|
|
Purchase equipment |
66 |
|
|
13,440 |
|
|
|
9,579 |
|
|
|
23,019 |
|
|
|
23,472 |
|
|
Other |
20 |
|
|
4,792 |
|
|
|
2,537 |
|
|
|
7,329 |
|
|
|
8,143 |
|
|
|
531 |
|
$ |
135,884 |
|
|
$ |
48,678 |
|
|
$ |
184,562 |
|
|
$ |
186,522 |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Weighted average rate |
|
|
|
6.74 |
% |
|
|
7.19 |
% |
|
|
6.86 |
% |
|
|
6.83 |
% |
Asset Quality
The following tables present loans 30 to 89 days delinquent, non-performing loans, and 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 |
73 |
|
$ |
8,072 |
|
|
79 |
|
$ |
9,768 |
|
|
69 |
|
$ |
8,884 |
|
|
70 |
|
$ |
7,148 |
|
|
72 |
|
$ |
6,803 |
|
|
Correspondent purchased |
9 |
|
|
2,928 |
|
|
11 |
|
|
2,988 |
|
|
12 |
|
|
3,049 |
|
|
13 |
|
|
5,278 |
|
|
10 |
|
|
3,144 |
|
|
Bulk purchased |
3 |
|
|
179 |
|
|
1 |
|
|
32 |
|
|
2 |
|
|
68 |
|
|
1 |
|
|
277 |
|
|
5 |
|
|
856 |
|
|
Commercial: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Commercial real estate |
5 |
|
|
2,472 |
|
|
7 |
|
|
18,373 |
|
|
11 |
|
|
2,996 |
|
|
10 |
|
|
2,516 |
|
|
9 |
|
|
3,111 |
|
|
Commercial and industrial |
2 |
|
|
348 |
|
|
1 |
|
|
125 |
|
|
4 |
|
|
391 |
|
|
5 |
|
|
265 |
|
|
2 |
|
|
243 |
|
|
Consumer |
24 |
|
|
441 |
|
|
35 |
|
|
679 |
|
|
35 |
|
|
642 |
|
|
40 |
|
|
926 |
|
|
35 |
|
|
601 |
|
|
|
116 |
|
$ |
14,440 |
|
|
134 |
|
$ |
31,965 |
|
|
133 |
|
$ |
16,030 |
|
|
139 |
|
$ |
16,410 |
|
|
133 |
|
$ |
14,758 |
|
|
30 to 89 days delinquent loans to total loans receivable, net |
|
|
0.18 |
% |
|
|
|
|
0.40 |
% |
|
|
|
|
0.20 |
% |
|
|
|
|
0.21 |
% |
|
|
|
|
0.19 |
% |
|
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 |
30 |
|
$ |
2,814 |
|
|
26 |
|
$ |
2,338 |
|
|
29 |
|
$ |
2,274 |
|
|
24 |
|
$ |
2,046 |
|
|
23 |
|
$ |
2,380 |
|
|
Correspondent purchased |
7 |
|
|
1,965 |
|
|
8 |
|
|
3,843 |
|
|
8 |
|
|
4,024 |
|
|
7 |
|
|
3,860 |
|
|
8 |
|
|
3,969 |
|
|
Bulk purchased |
3 |
|
|
620 |
|
|
4 |
|
|
1,256 |
|
|
5 |
|
|
1,535 |
|
|
4 |
|
|
1,271 |
|
|
3 |
|
|
962 |
|
|
Commercial: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Commercial real estate |
11 |
|
|
3,315 |
|
|
7 |
|
|
2,038 |
|
|
7 |
|
|
1,163 |
|
|
6 |
|
|
1,078 |
|
|
7 |
|
|
1,076 |
|
|
Commercial and industrial |
4 |
|
|
376 |
|
|
3 |
|
|
309 |
|
|
2 |
|
|
82 |
|
|
2 |
|
|
82 |
|
|
4 |
|
|
127 |
|
|
Consumer |
19 |
|
|
473 |
|
|
22 |
|
|
356 |
|
|
20 |
|
|
436 |
|
|
13 |
|
|
236 |
|
|
10 |
|
|
250 |
|
|
|
74 |
|
|
9,563 |
|
|
70 |
|
|
10,140 |
|
|
71 |
|
|
9,514 |
|
|
56 |
|
|
8,573 |
|
|
55 |
|
|
8,764 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Loans 90 or more days delinquent or in foreclosure as a percentage of total loans |
|
|
|
0.12 |
% |
|
|
|
|
0.13 |
% |
|
|
|
|
0.12 |
% |
|
|
|
|
0.11 |
% |
|
|
|
|
0.11 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Nonaccrual loans less than 90 Days Delinquent:(1) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Commercial: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Commercial real estate |
5 |
|
$ |
1,128 |
|
|
6 |
|
$ |
1,096 |
|
|
3 |
|
$ |
326 |
|
|
— |
|
$ |
— |
|
|
— |
|
$ |
— |
|
|
Commercial and industrial |
2 |
|
|
142 |
|
|
1 |
|
|
125 |
|
|
2 |
|
|
252 |
|
|
1 |
|
|
30 |
|
|
1 |
|
|
25 |
|
|
|
7 |
|
|
1,270 |
|
|
7 |
|
|
1,221 |
|
|
5 |
|
|
578 |
|
|
1 |
|
|
30 |
|
|
1 |
|
|
25 |
|
|
Total nonaccrual loans |
81 |
|
|
10,833 |
|
|
77 |
|
|
11,361 |
|
|
76 |
|
|
10,092 |
|
|
57 |
|
|
8,603 |
|
|
56 |
|
|
8,789 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Nonaccrual loans as a percentage of total loans |
|
|
0.14 |
% |
|
|
|
|
0.14 |
% |
|
|
|
|
0.13 |
% |
|
|
|
|
0.11 |
% |
|
|
|
|
0.11 |
% |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
OREO: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
One- to four-family: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Originated(2) |
— |
|
$ |
— |
|
|
— |
|
$ |
— |
|
|
1 |
|
$ |
55 |
|
|
— |
|
$ |
— |
|
|
1 |
|
$ |
67 |
|
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
1 |
|
|
55 |
|
|
— |
|
|
— |
|
|
1 |
|
|
67 |
|
|
Total non-performing assets |
81 |
|
$ |
10,833 |
|
|
77 |
|
$ |
11,361 |
|
|
77 |
|
$ |
10,147 |
|
|
57 |
|
$ |
8,603 |
|
|
57 |
|
$ |
8,856 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Non-performing assets as a percentage of total assets |
|
|
0.11 |
% |
|
|
|
|
0.12 |
% |
|
|
|
|
0.11 |
% |
|
|
|
|
0.09 |
% |
|
|
|
|
0.09 |
% |
(1) |
Includes loans required to be reported as nonaccrual pursuant to 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 the amortized cost of loans classified as special mention or substandard at the dates presented. The increase in commercial real estate substandard loans at
|
|
|
|
|
|
|||||||||||||||||||
|
Special Mention |
|
Substandard |
|
Special Mention |
|
Substandard |
|
Special Mention |
|
Substandard |
|||||||||||||
|
(Dollars in thousands) |
|||||||||||||||||||||||
One- to four-family |
$ |
11,793 |
|
|
$ |
20,340 |
|
|
$ |
12,481 |
|
|
$ |
22,255 |
|
|
$ |
17,528 |
|
|
$ |
22,715 |
|
|
Commercial: |
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Commercial real estate |
|
8,352 |
|
|
|
45,961 |
|
|
|
15,106 |
|
|
|
42,249 |
|
|
|
16,169 |
|
|
|
2,302 |
|
|
Commercial and industrial |
|
899 |
|
|
|
1,054 |
|
|
|
1,795 |
|
|
|
435 |
|
|
|
413 |
|
|
|
335 |
|
|
Consumer |
|
162 |
|
|
|
566 |
|
|
|
219 |
|
|
|
512 |
|
|
|
326 |
|
|
|
487 |
|
|
|
$ |
21,206 |
|
|
$ |
67,921 |
|
|
$ |
29,601 |
|
|
$ |
65,451 |
|
|
$ |
34,436 |
|
|
$ |
25,839 |
|
Allowance for Credit Losses: The Bank utilizes a discounted cash flow approach for estimating expected credit losses for pooled loans and loan commitments. Expected credit losses are determined by calculating projected future loss rates which are dependent upon forecasted economic indices and applying qualitative factors when deemed appropriate by management. At
The distribution of our ACL and the ratio of ACL to loans receivable, by loan type, at the dates indicated is summarized below. The decrease in the ratio of the ACL to total loans as of
|
Distribution of ACL |
|
Ratio of ACL to Loans Receivable |
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
2025 |
|
2024 |
|
2024 |
|
2025 |
|
2024 |
|
2024 |
||||||||||
|
(Dollars in thousands) |
|
|
|
|
|
|
||||||||||||||
One- to four-family |
$ |
3,562 |
|
|
$ |
3,757 |
|
|
$ |
3,673 |
|
|
0.06 |
% |
|
0.06 |
% |
|
0.06 |
% |
|
Commercial: |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Commercial real estate |
|
16,998 |
|
|
|
17,812 |
|
|
|
15,719 |
|
|
1.27 |
|
|
1.32 |
|
|
1.32 |
|
|
Commercial and industrial |
|
1,171 |
|
|
|
1,209 |
|
|
|
1,186 |
|
|
0.86 |
|
|
0.92 |
|
|
0.91 |
|
|
Construction |
|
2,007 |
|
|
|
1,978 |
|
|
|
2,249 |
|
|
1.05 |
|
|
1.22 |
|
|
1.20 |
|
|
Total commercial |
|
20,176 |
|
|
|
20,999 |
|
|
|
19,154 |
|
|
1.21 |
|
|
1.28 |
|
|
1.27 |
|
|
Consumer |
|
232 |
|
|
|
241 |
|
|
|
208 |
|
|
0.21 |
|
|
0.21 |
|
|
0.19 |
|
|
Total |
$ |
23,970 |
|
|
$ |
24,997 |
|
|
$ |
23,035 |
|
|
0.30 |
|
|
0.31 |
|
|
0.29 |
|
Management applied a qualitative factor for large dollar commercial loan concentrations. The Company's commercial real estate and construction loans generally have low LTVs and strong DSCRs which serve as indicators that losses in the commercial real estate and construction loan portfolios might be unlikely; however, because there is uncertainty surrounding the nature, timing and amount of expected losses, management believes that in the event of a realized loss within the large dollar commercial loan pools, the magnitude of such a loss could be significant. The large dollar commercial loan concentration qualitative factor addresses the risk associated with a large dollar relationship deteriorating due to a loss event. As part of its analysis, management considered external data including historical commercial real estate price index trending information from a variety of sources to help determine the amount of this qualitative factor.
For one- to four-family loans, management believes there is potential risk of loss in market value in an economic downturn related to, in particular, newer originations where property values have not experienced price appreciation like more seasoned loans in our portfolio and applied a qualitative factor to account for this risk. To determine the appropriate amount of the one- to four-family loan qualitative factor as of
The Bank's commercial real estate ACL ratios, in aggregate, continue to be higher than those of our peers. The following tables present the average and median commercial real estate ACL ratios for the Bank and two of the Bank's peer groups for the periods noted.
Average |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Bank |
1.28 |
% |
1.45 |
% |
1.57 |
% |
1.58 |
% |
1.60 |
% |
1.57 |
% |
1.32 |
% |
1.32 |
% |
1.27 |
% |
|||||||||
OCC |
1.21 |
% |
1.22 |
% |
1.21 |
% |
1.14 |
% |
1.10 |
% |
1.11 |
% |
1.10 |
% |
1.12 |
% |
N/A |
|
|||||||||
Asset Size |
1.17 |
% |
1.18 |
% |
1.22 |
% |
1.15 |
% |
1.15 |
% |
1.16 |
% |
1.18 |
% |
1.18 |
% |
N/A |
|
|||||||||
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
Median |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Bank |
1.28 |
% |
1.45 |
% |
1.57 |
% |
1.58 |
% |
1.60 |
% |
1.57 |
% |
1.32 |
% |
1.32 |
% |
1.27 |
% |
|||||||||
OCC |
1.00 |
% |
0.98 |
% |
1.03 |
% |
1.00 |
% |
0.98 |
% |
1.02 |
% |
0.99 |
% |
1.06 |
% |
N/A |
|
|||||||||
Asset Size |
1.12 |
% |
1.11 |
% |
1.12 |
% |
1.08 |
% |
1.10 |
% |
1.06 |
% |
1.08 |
% |
1.09 |
% |
N/A |
|
Historically, the Bank has maintained very low delinquency ratios and net charge-off rates. Over the past two years, the Bank's highest ratio of commercial loans 90 days or more delinquent to total commercial loans at a quarter end was 0.22%. The highest such ratio for one- to four-family originated and correspondent loans, combined, was 0.12%. The amount of total net charge-offs during the current quarter and current year period was
The following table presents ACL activity and related ratios at the dates and for the periods indicated. The
|
For the Three Months Ended |
|
For the Six Months Ended |
|||||
|
|
|
|
|||||
|
(Dollars in thousands) |
|||||||
Balance at beginning of period |
$ |
24,997 |
|
|
$ |
23,035 |
|
|
Charge-offs: |
|
|
|
|||||
One- to four-family |
|
(113 |
) |
|
|
(113 |
) |
|
Commercial |
|
— |
|
|
|
— |
|
|
Consumer |
|
(10 |
) |
|
|
(27 |
) |
|
Total charge-offs |
|
(123 |
) |
|
|
(140 |
) |
|
Recoveries: |
|
|
|
|||||
One- to four-family |
|
2 |
|
|
|
5 |
|
|
Commercial |
|
2 |
|
|
|
22 |
|
|
Consumer |
|
5 |
|
|
|
6 |
|
|
Total recoveries |
|
9 |
|
|
|
33 |
|
|
Net (charge-offs) recoveries |
|
(114 |
) |
|
|
(107 |
) |
|
Provision for credit losses |
|
(913 |
) |
|
|
1,042 |
|
|
Balance at end of period |
$ |
23,970 |
|
|
$ |
23,970 |
|
|
|
|
|
|
|||||
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 |
|
1.03 |
|
|
|
1.02 |
|
|
ACL to non-performing loans at end of period |
|
221.27 |
|
|
|
221.27 |
|
|
ACL to loans receivable at end of period |
|
0.30 |
|
|
|
0.30 |
|
|
ACL to net charge-offs (annualized) |
53x |
|
112x |
The balance of the reserve for off-balance sheet credit exposures was
Securities Portfolio
The following table presents the distribution of our securities portfolio, at amortized cost, at
|
Amount |
|
Yield |
|
WAL |
|||
|
(Dollars in thousands) |
|||||||
MBS |
$ |
867,585 |
|
5.48 |
% |
|
5.8 |
|
|
|
70,000 |
|
5.25 |
|
|
2.5 |
|
Corporate bonds |
|
4,000 |
|
5.12 |
|
|
7.1 |
|
|
$ |
941,585 |
|
5.46 |
|
|
5.6 |
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 the most recent 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 |
$ |
861,501 |
|
|
5.62 |
% |
|
4.8 |
|
$ |
856,266 |
|
|
5.63 |
% |
|
5.2 |
|
Maturities and repayments |
|
(47,813 |
) |
|
|
|
|
|
|
(99,387 |
) |
|
|
|
|
|||
Net amortization of (premiums)/discounts |
|
786 |
|
|
|
|
|
|
|
1,662 |
|
|
|
|
|
|||
Purchases |
|
138,042 |
|
|
4.99 |
|
|
8.4 |
|
|
209,458 |
|
|
4.96 |
|
|
7.8 |
|
Change in valuation on AFS securities |
|
8,901 |
|
|
|
|
|
|
|
(6,582 |
) |
|
|
|
|
|||
Ending balance - carrying value |
$ |
961,417 |
|
|
5.46 |
|
|
5.6 |
|
$ |
961,417 |
|
|
5.46 |
|
|
5.6 |
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. The decrease in the deposit portfolio rate at March 31, 2025 compared to December 31, 2024 and September 30, 2024 was due mainly to lower rates on retail certificates of deposit.
|
March 31, 2025 |
|
December 31, 2024 |
|
September 30, 2024 |
|||||||||||||||||||||||||
|
|
|
|
|
% of |
|
|
|
|
|
% of |
|
|
|
|
|
% of |
|||||||||||||
|
Amount |
|
Rate |
|
Total |
|
Amount |
|
Rate |
|
Total |
|
Amount |
|
Rate |
|
Total |
|||||||||||||
|
(Dollars in thousands) |
|||||||||||||||||||||||||||||
Non-interest-bearing checking |
$ |
574,940 |
|
— |
% |
|
9.0 |
% |
|
$ |
556,515 |
|
— |
% |
|
9.0 |
% |
|
$ |
549,596 |
|
— |
% |
|
9.0 |
% |
||||
Interest-bearing checking |
|
905,922 |
|
|
0.22 |
|
|
14.2 |
|
|
|
888,287 |
|
|
0.22 |
|
|
14.3 |
|
|
|
847,542 |
|
|
0.23 |
|
|
13.8 |
|
|
High yield savings |
|
284,097 |
|
|
4.09 |
|
|
4.5 |
|
|
|
171,656 |
|
|
4.14 |
|
|
2.8 |
|
|
|
96,241 |
|
|
4.09 |
|
|
1.6 |
|
|
Other savings |
|
448,034 |
|
|
0.07 |
|
|
7.0 |
|
|
|
439,407 |
|
|
0.07 |
|
|
7.1 |
|
|
|
444,331 |
|
|
0.11 |
|
|
7.2 |
|
|
Money market |
|
1,247,106 |
|
|
1.21 |
|
|
19.6 |
|
|
|
1,235,788 |
|
|
1.19 |
|
|
19.9 |
|
|
|
1,226,962 |
|
|
1.46 |
|
|
20.0 |
|
|
Certificates of deposit |
|
2,912,446 |
|
|
3.99 |
|
|
45.7 |
|
|
|
2,914,464 |
|
|
4.15 |
|
|
46.9 |
|
|
|
2,965,310 |
|
|
4.25 |
|
|
48.4 |
|
|
|
$ |
6,372,545 |
|
|
2.28 |
|
|
100.0 |
% |
|
$ |
6,206,117 |
|
|
2.34 |
|
|
100.0 |
% |
|
$ |
6,129,982 |
|
|
2.45 |
|
|
100.0 |
% |
The following table presents the amount, weighted average rate, and percent of total for the components of our deposit portfolio, split between retail non-maturity deposits, commercial non-maturity deposits, and certificates of deposit at the dates presented.
|
March 31, 2025 |
|
December 31, 2024 |
|
September 30, 2024 |
|||||||||||||||||||||||||
|
|
|
|
|
% of |
|
|
|
|
|
% of |
|
|
|
|
|
% of |
|||||||||||||
|
Amount |
|
Rate |
|
Total |
|
Amount |
|
Rate |
|
Total |
|
Amount |
|
Rate |
|
Total |
|||||||||||||
|
(Dollars in thousands) |
|||||||||||||||||||||||||||||
Retail non-maturity deposits: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Non-interest-bearing checking |
$ |
442,379 |
|
|
— |
% |
|
6.9 |
% |
|
$ |
434,432 |
|
|
— |
% |
|
7.0 |
% |
|
$ |
418,790 |
|
|
— |
% |
|
6.8 |
% |
|
Interest-bearing checking |
|
837,294 |
|
|
0.09 |
|
|
13.1 |
|
|
|
819,644 |
|
|
0.09 |
|
|
13.2 |
|
|
|
799,407 |
|
|
0.10 |
|
|
13.0 |
|
|
High yield savings |
|
284,097 |
|
|
4.09 |
|
|
4.5 |
|
|
|
171,656 |
|
|
4.14 |
|
|
2.8 |
|
|
|
96,241 |
|
|
4.09 |
|
|
1.6 |
|
|
Other savings |
|
444,681 |
|
|
0.07 |
|
|
7.0 |
|
|
|
436,147 |
|
|
0.07 |
|
|
7.0 |
|
|
|
441,265 |
|
|
0.11 |
|
|
7.2 |
|
|
Money market |
|
1,138,281 |
|
|
1.08 |
|
|
17.9 |
|
|
|
1,145,615 |
|
|
1.09 |
|
|
18.5 |
|
|
|
1,149,212 |
|
|
1.37 |
|
|
18.7 |
|
|
Total |
|
3,146,732 |
|
|
0.79 |
|
|
49.4 |
|
|
|
3,007,494 |
|
|
0.69 |
|
|
48.5 |
|
|
|
2,904,915 |
|
|
0.73 |
|
|
47.4 |
|
|
Commercial non-maturity deposits: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Non-interest-bearing checking |
|
132,561 |
|
|
— |
|
|
2.1 |
|
|
|
122,083 |
|
|
— |
|
|
2.0 |
|
|
|
130,806 |
|
|
— |
|
|
2.1 |
|
|
Interest-bearing checking |
|
68,628 |
|
|
1.83 |
|
|
1.1 |
|
|
|
68,643 |
|
|
1.75 |
|
|
1.1 |
|
|
|
48,135 |
|
|
2.40 |
|
|
0.8 |
|
|
Savings |
|
3,353 |
|
|
0.05 |
|
|
0.1 |
|
|
|
3,260 |
|
|
0.05 |
|
|
0.1 |
|
|
|
3,066 |
|
|
0.05 |
|
|
0.1 |
|
|
Money market |
|
108,825 |
|
|
2.57 |
|
|
1.7 |
|
|
|
90,173 |
|
|
2.50 |
|
|
1.5 |
|
|
|
77,750 |
|
|
2.72 |
|
|
1.3 |
|
|
Total |
|
313,367 |
|
|
1.29 |
|
|
4.9 |
|
|
|
284,159 |
|
|
1.22 |
|
|
4.6 |
|
|
|
259,757 |
|
|
1.26 |
|
|
4.2 |
|
|
Certificates of deposit: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Retail certificates of deposit |
|
2,790,993 |
|
|
3.99 |
|
|
43.8 |
|
|
|
2,799,418 |
|
|
4.14 |
|
|
45.1 |
|
|
|
2,830,579 |
|
|
4.23 |
|
|
46.2 |
|
|
Commercial certificates of deposit |
|
58,545 |
|
|
3.90 |
|
|
0.9 |
|
|
|
56,564 |
|
|
4.27 |
|
|
0.9 |
|
|
|
58,236 |
|
|
4.40 |
|
|
1.0 |
|
|
Public unit certificates of deposit |
|
62,908 |
|
|
4.22 |
|
|
1.0 |
|
|
|
58,482 |
|
|
4.48 |
|
|
0.9 |
|
|
|
76,495 |
|
|
4.62 |
|
|
1.2 |
|
|
Total |
|
2,912,446 |
|
|
3.99 |
|
|
45.7 |
|
|
|
2,914,464 |
|
|
4.15 |
|
|
47.0 |
|
|
|
2,965,310 |
|
|
4.25 |
|
|
48.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
$ |
6,372,545 |
|
|
2.28 |
|
|
100.0 |
% |
|
$ |
6,206,117 |
|
|
2.34 |
|
|
100.0 |
% |
|
$ |
6,129,982 |
|
|
2.45 |
|
|
100.0 |
% |
The following table presents the amount, weighted average rate, and percent of total for total retail deposits, commercial deposits, and public unit certificates of deposit for the periods noted.
|
March 31, 2025 |
|
December 31, 2024 |
|
September 30, 2024 |
|||||||||||||||||||||||||
|
|
|
|
|
% of |
|
|
|
|
|
% of |
|
|
|
|
|
% of |
|||||||||||||
|
Amount |
|
Rate |
|
Total |
|
Amount |
|
Rate |
|
Total |
|
Amount |
|
Rate |
|
Total |
|||||||||||||
|
(Dollars in thousands) |
|||||||||||||||||||||||||||||
Total retail deposits |
$ |
5,937,725 |
|
|
2.30 |
% |
|
93.2 |
% |
|
$ |
5,806,912 |
|
|
2.35 |
% |
|
93.6 |
% |
|
$ |
5,735,494 |
|
|
2.46 |
% |
|
93.6 |
% |
|
Total commercial deposits |
|
371,912 |
|
|
1.70 |
|
|
5.8 |
|
|
|
340,723 |
|
|
1.72 |
|
|
5.5 |
|
|
|
317,993 |
|
|
1.84 |
|
|
5.2 |
|
|
Public unit certificates of deposit |
|
62,908 |
|
|
4.22 |
|
|
1.0 |
|
|
|
58,482 |
|
|
4.48 |
|
|
0.9 |
|
|
|
76,495 |
|
|
4.62 |
|
|
1.2 |
|
|
Total |
$ |
6,372,545 |
|
|
2.28 |
|
|
100.0 |
% |
|
$ |
6,206,117 |
|
|
2.34 |
|
|
100.0 |
% |
|
$ |
6,129,982 |
|
|
2.45 |
|
|
100.0 |
% |
As of March 31, 2025, approximately $802.4 million (or approximately 12%) of the Bank's Call Report deposit balance was uninsured, of which approximately $475.3 million related to commercial and retail deposit accounts, with the remainder mainly comprised of fully collateralized public unit deposits and intercompany accounts. The uninsured amounts are estimates based on the methodologies and assumptions used for the Bank's regulatory reporting requirements.
Borrowings
The following table presents the maturity of term borrowings, which consist of FHLB advances, along with associated weighted average contractual and effective rates as of March 31, 2025. Amortizing FHLB advances are presented based on their maturity dates versus their quarterly scheduled repayment dates.
Maturity by |
|
|
|
Contractual |
|
Effective |
||||
Fiscal Year |
|
Amount |
|
Rate |
|
Rate(1) |
||||
|
|
(Dollars in thousands) |
||||||||
2025 |
|
$ |
300,000 |
|
3.73 |
% |
|
3.19 |
% |
|
2026 |
|
|
575,000 |
|
|
2.81 |
|
|
2.95 |
|
2027 |
|
|
597,500 |
|
|
3.39 |
|
|
3.47 |
|
2028 |
|
|
425,820 |
|
|
4.55 |
|
|
4.20 |
|
2029 |
|
|
150,000 |
|
|
4.45 |
|
|
4.45 |
|
2030 |
|
|
95,000 |
|
|
4.20 |
|
|
4.20 |
|
|
|
$ |
2,143,320 |
|
|
3.62 |
|
|
3.54 |
|
(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 period 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. Line of credit borrowings and finance leases are excluded from the table. 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 weighted average maturity ("WAM") is the remaining weighted average contractual term in years. The beginning and ending WAMs represent the remaining maturity as of the first and last days of the period presented.
|
For the Three Months Ended |
|
For the Six Months Ended |
|||||||||||||||
|
March 31, 2025 |
|
March 31, 2025 |
|||||||||||||||
|
|
|
Effective |
|
|
|
|
|
Effective |
|
|
|||||||
|
Amount |
|
Rate |
|
WAM |
|
Amount |
|
Rate |
|
WAM |
|||||||
|
(Dollars in thousands) |
|||||||||||||||||
Beginning balance |
$ |
2,164,488 |
|
|
3.37 |
% |
|
1.6 |
|
$ |
2,180,656 |
|
|
3.29 |
% |
|
1.6 |
|
Maturities and repayments |
|
(171,168 |
) |
|
2.22 |
|
|
|
|
|
(387,336 |
) |
|
2.89 |
|
|
|
|
New FHLB borrowings |
|
150,000 |
|
|
4.35 |
|
|
2.5 |
|
|
350,000 |
|
|
4.30 |
|
|
3.2 |
|
Ending balance |
$ |
2,143,320 |
|
|
3.54 |
|
|
1.6 |
|
$ |
2,143,320 |
|
|
3.54 |
|
|
1.6 |
In early April 2025, the Bank paid off a maturing $50.0 million advance with an effective rate of 0.83%. Also in April 2025, the Bank pre-borrowed a $50.0 million FHLB advance in order to fund the repayment of another $50.0 million FHLB advance that matured later in the month. Additionally, during April 2025, the Bank refinanced three of its outstanding fixed-rate advances, totaling $200.0 million, resulting in prepayment fees of $547 thousand. The prepayment fees will be recognized in interest expense over the life of the new FHLB advances. This type of transaction is commonly referred to as a 'blend-and-extend' transaction. Following the aforementioned transactions, the balance of the Bank's FHLB advance portfolio was $2.09 billion with a weighted average effective rate of 3.52% and a WAL of 1.9 years. This compares to a balance of $2.14 billion with a weighted average effective rate of 3.54% and a WAL of 1.6 years as of March 31, 2025. Management will continue to monitor opportunities for wholesale funding and may pay down FHLB advances in future periods to limit total growth of the balance sheet. The Bank may also renew certain fixed-rate advances in the future using adjustable-rate advances in order to better match the repricing characteristics of its increasing commercial loan portfolio.
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 FHLB advances for the next four quarters as of March 31, 2025.
|
June 30, |
|
September 30, |
|
December 31, |
|
March 31, |
|
|
|||||||||||
|
2025 |
|
2025 |
|
2025 |
|
2026 |
|
Total |
|||||||||||
|
(Dollars in thousands) |
|||||||||||||||||||
Retail/Commercial Certificates: |
|
|
|
|
|
|
|
|
||||||||||||
Amount |
$ |
683,541 |
|
|
$ |
457,147 |
|
|
$ |
567,822 |
|
|
$ |
240,270 |
|
|
$ |
1,948,780 |
|
|
Repricing Rate |
|
4.60 |
% |
|
|
4.20 |
% |
|
|
3.99 |
% |
|
|
3.57 |
% |
|
|
4.20 |
% |
|
Public Unit Certificates: |
|
|
|
|
|
|
|
|
|
|||||||||||
Amount |
$ |
8,340 |
|
|
$ |
10,983 |
|
|
$ |
11,996 |
|
|
$ |
10,339 |
|
|
$ |
41,658 |
|
|
Repricing Rate |
|
4.51 |
% |
|
|
4.42 |
% |
|
|
3.84 |
% |
|
|
4.40 |
% |
|
|
4.27 |
% |
|
Non-Amortizing FHLB Advances: |
|
|
|
|
|
|
|
|
||||||||||||
Amount |
$ |
200,000 |
|
|
$ |
100,000 |
|
|
$ |
200,000 |
|
|
$ |
100,000 |
|
|
$ |
600,000 |
|
|
Repricing Rate |
|
3.27 |
% |
|
|
3.02 |
% |
|
|
2.89 |
% |
|
|
1.60 |
% |
|
|
2.82 |
% |
|
Total |
|
|
|
|
|
|
|
|
|
|||||||||||
Amount |
$ |
891,881 |
|
|
$ |
568,130 |
|
|
$ |
779,818 |
|
|
$ |
350,609 |
|
|
$ |
2,590,438 |
|
|
Repricing Rate |
|
4.30 |
% |
|
|
4.00 |
% |
|
|
3.70 |
% |
|
|
3.03 |
% |
|
|
3.88 |
% |
The following table sets forth the WAM information for our certificates of deposit, in years, as of March 31, 2025.
Retail certificates of deposit |
0.9 |
|
Commercial certificates of deposit |
0.7 |
|
Public unit certificates of deposit |
1.0 |
|
Total certificates of deposit |
0.9 |
Average Rates and Lives
At March 31, 2025, the gap between the Bank's amount of interest-earning assets and interest-bearing liabilities projected to reprice within one year was $(1.11) billion, or (11.4)% of total assets, compared to $(1.58) billion, or (16.6)% of total assets, at December 31, 2024. The change in the one-year gap amount was due to an increase in the amount of projected interest-earning asset cash flows coming due in one year, as of March 31, 2025, as well as to a decrease in the amount of projected interest-bearing liability cash flows during the same time period, as compared to December 31, 2024. The increase in asset cash flows was due primarily to an increase in the amount of adjustable-rate loans expected to reprice during the next 12 months, as well as to an increase in the balance of cash and securities. The decrease in liability cash flows was primarily related to the certificate of deposit portfolio as customer balances scheduled to mature within one year decreased while balances with scheduled maturities between one-and-three years increased between the two periods.
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, 2025, the Bank's one-year gap would have been projected to be $(1.33) billion, or (13.6)% of total assets. If interest rates were to decrease 200 basis points, as of March 31, 2025, the Bank's one-year gap would have been projected to be $(686.7) million, or (7.1)% of total assets. The changes in the gap amounts compared to when there is no change in rates was due to changes in the anticipated net cash flows primarily as a result of projected prepayments on mortgage-related assets in each rate environment. In higher rate environments, prepayments on mortgage-related assets are projected to be lower, and in lower rate environments, prepayments are projected to be higher.
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, 2025. 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 |
$ |
961,417 |
|
5.46 |
% |
|
3.2 |
|
|
|
10.3 |
% |
||
Loans receivable: |
|
|
|
|
|
|
|
|
|
|||||
Fixed-rate one- to four-family |
|
5,211,282 |
|
3.46 |
|
|
6.9 |
|
66.0 |
% |
|
56.1 |
|
|
Fixed-rate commercial |
|
509,359 |
|
5.03 |
|
|
2.5 |
|
6.5 |
|
|
5.5 |
|
|
All other fixed-rate loans |
|
39,584 |
|
7.08 |
|
|
7.0 |
|
0.5 |
|
|
0.4 |
|
|
Total fixed-rate loans |
|
5,760,225 |
|
3.62 |
|
|
6.5 |
|
73.0 |
|
|
62.0 |
|
|
Adjustable-rate one- to four-family |
|
889,746 |
|
4.29 |
|
|
4.1 |
|
11.3 |
|
|
9.6 |
|
|
Adjustable-rate commercial |
|
1,158,968 |
|
6.01 |
|
|
3.9 |
|
14.6 |
|
|
12.5 |
|
|
All other adjustable-rate loans |
|
85,681 |
|
7.97 |
|
|
3.0 |
|
1.1 |
|
|
0.9 |
|
|
Total adjustable-rate loans |
|
2,134,395 |
|
5.37 |
|
|
3.9 |
|
27.0 |
|
|
23.0 |
|
|
Total loans receivable |
|
7,894,620 |
|
4.10 |
|
|
5.8 |
|
100.0 |
% |
|
85.0 |
|
|
FHLB stock |
|
99,334 |
|
9.47 |
|
|
1.9 |
|
|
|
1.1 |
|
||
Cash and cash equivalents |
|
340,389 |
|
4.18 |
|
|
— |
|
|
|
3.6 |
|
||
Total interest-earning assets |
$ |
9,295,760 |
|
4.30 |
|
|
5.3 |
|
|
|
100.0 |
% |
||
|
|
|
|
|
|
|
|
|
|
|||||
Non-maturity deposits |
$ |
2,885,159 |
|
1.01 |
|
|
5.3 |
|
49.8 |
% |
|
36.3 |
% |
|
Retail certificates of deposit |
|
2,790,993 |
|
3.99 |
|
|
0.9 |
|
48.1 |
|
|
35.2 |
|
|
Commercial certificates of deposit |
|
58,545 |
|
3.88 |
|
|
0.7 |
|
1.0 |
|
|
0.7 |
|
|
Public unit certificates of deposit |
|
62,908 |
|
4.22 |
|
|
1.0 |
|
1.1 |
|
|
0.8 |
|
|
Total interest-bearing deposits |
|
5,797,605 |
|
2.51 |
|
|
3.1 |
|
100.0 |
% |
|
73.0 |
|
|
Term borrowings |
|
2,144,405 |
|
3.53 |
|
|
1.6 |
|
|
|
27.0 |
|
||
Total interest-bearing liabilities |
$ |
7,942,010 |
|
2.79 |
|
|
2.7 |
|
|
|
100.0 |
% |
View source version on businesswire.com: https://www.businesswire.com/news/home/20250423812890/en/
For further information contact:
Executive Vice President,
Chief Financial Officer and Treasurer
(785) 231-6360
ktownsend@capfed.com
Investor Relations
(785) 270-6055
investorrelations@capfed.com
Source: