Capitol Federal Financial, Inc.® Reports Third Quarter Fiscal Year 2025 Results
Highlights for the current quarter include:
-
net income of
$18.4 million ; -
basic and diluted earnings per share of
$0.14 ; - net interest margin of 1.98%, an increase of six basis points from the prior quarter; and
-
on
July 22, 2025 , the Company announced a cash dividend of$0.085 per share, payable onAugust 15, 2025 to stockholders of record as of the close of business onAugust 1, 2025 .
Strategic Banking Initiatives
The Company continues to strategically grow all aspects of commercial banking through the alignment of technology, people, products and services. Management believes we have been and will continue to be successful in this initiative as we focus on meeting the financial needs of growing and established companies and small businesses and pairing them with experienced relationship managers who offer a broad range of customized services, digital platforms and sophisticated cash management tools. Leveraging our new technology and organizational structure to quickly respond to customer needs in the sales pipeline is central to our growth strategy for commercial deposits. We expect that commercial loan growth will continue to be driven by prospecting for new relationships and maintaining and expanding existing relationships. Strong credit quality remains a priority for the Bank as it grows commercial lending and is now offering a full suite of treasury management products to service new and existing relationships.
During the current quarter the Bank continued to implement and utilize commercial loan pricing and profitability software which provides pricing and profitability based on the full customer banking relationship. Management is in the process of implementing additional software modules during the remainder of fiscal year 2025 that provide market insight regarding competitor pricing to assist loan officers when preparing a loan offering for a customer.
We see many opportunities to grow our non-interest bearing deposit base and diversify fee-based revenue streams through growth in treasury management services, trust and wealth management services, and small business banking. We have a team of bankers focused on the deposit and loan needs of small businesses in our market area. During the current quarter the Bank successfully launched new checking products and digital banking services specifically designed for our small business customers. In the quarter ending
As part of this growth strategy, we are creating a seamless digital banking experience for all customers, which we believe will better enable the Bank to attract and retain deposits. This includes the new deposit account onboarding platform implemented in
We are building a suite of private banking products and services. Subsequent to
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 |
|
2025 |
|
Dollars |
|
Percent |
||||||||
|
(Dollars in thousands) |
|
|
||||||||||||
INTEREST AND DIVIDEND INCOME: |
|
|
|
|
|
|
|
||||||||
Loans receivable |
$ |
82,914 |
|
$ |
80,867 |
|
$ |
2,047 |
|
|
2.5 |
% |
|||
Mortgage-backed securities ("MBS") |
|
12,163 |
|
|
11,264 |
|
|
899 |
|
|
8.0 |
|
|||
Federal Home Loan Bank Topeka ("FHLB") stock |
|
2,197 |
|
|
2,285 |
|
|
(88 |
) |
|
(3.9 |
) |
|||
Cash and cash equivalents |
|
1,620 |
|
|
2,729 |
|
|
(1,109 |
) |
|
(40.6 |
) |
|||
Investment securities |
|
784 |
|
|
1,030 |
|
|
(246 |
) |
|
(23.9 |
) |
|||
Total interest and dividend income |
$ |
99,678 |
|
$ |
98,175 |
|
$ |
1,503 |
|
|
1.5 |
|
The increase in interest income on loans receivable was due mainly to an increase in the average balance of the commercial loan portfolio as the portfolio continued to shift from one-to four-family loans to commercial loans. 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 |
|
2025 |
|
Dollars |
|
Percent |
||||||||
|
(Dollars in thousands) |
|
|
||||||||||||
INTEREST EXPENSE: |
|
|
|
|
|
|
|
||||||||
Deposits |
$ |
35,860 |
|
$ |
35,853 |
|
$ |
7 |
|
|
— |
% |
|||
Borrowings |
|
18,360 |
|
|
18,482 |
|
|
(122 |
) |
|
(0.7 |
) |
|||
Total interest expense |
$ |
54,220 |
|
$ |
54,335 |
|
$ |
(115 |
) |
|
(0.2 |
) |
Within the deposit portfolio, the increased interest expense associated with the Bank's high yield savings account, which was the result of the growth in these accounts, was almost entirely offset by a decrease in the cost of retail certificates of deposits due to a decrease in the weighted average rate and balance of that portfolio. Management has continued to focus on retaining and growing deposits through its high yield savings account product. See additional discussion in "Financial Condition as of
Provision for Credit Losses
The Company recorded a release of 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 |
|
2025 |
|
Dollars |
|
Percent |
||||||||
|
(Dollars in thousands) |
|
|
||||||||||||
NON-INTEREST INCOME: |
|
|
|
|
|
|
|
||||||||
Deposit service fees |
$ |
2,867 |
|
$ |
2,596 |
|
$ |
271 |
|
|
10.4 |
% |
|||
Insurance commissions |
|
884 |
|
|
927 |
|
|
(43 |
) |
|
(4.6 |
) |
|||
Other non-interest income |
|
1,537 |
|
|
1,430 |
|
|
107 |
|
|
7.5 |
|
|||
Total non-interest income |
$ |
5,288 |
|
$ |
4,953 |
|
$ |
335 |
|
|
6.8 |
|
The increase in deposit service fees was due primarily to an increase in debit card usage, which generated additional interchange and service charge income in the current quarter.
Non-Interest Expense
The following table presents the components of non-interest expense for the time periods presented, along with the change measured in dollars and percent.
|
For the Three Months Ended |
|
|
|
|
||||||||||
|
|
|
|
|
Change Expressed in: |
||||||||||
|
2025 |
|
2025 |
|
Dollars |
|
Percent |
||||||||
|
(Dollars in thousands) |
|
|
||||||||||||
NON-INTEREST EXPENSE: |
|
|
|
|
|
|
|
||||||||
Salaries and employee benefits |
$ |
15,277 |
|
$ |
14,938 |
|
$ |
339 |
|
|
2.3 |
% |
|||
Information technology and related expense |
|
5,163 |
|
|
4,924 |
|
|
239 |
|
|
4.9 |
|
|||
Occupancy, net |
|
3,270 |
|
|
3,502 |
|
|
(232 |
) |
|
(6.6 |
) |
|||
Regulatory and outside services |
|
1,261 |
|
|
1,469 |
|
|
(208 |
) |
|
(14.2 |
) |
|||
Federal insurance premium |
|
1,072 |
|
|
1,095 |
|
|
(23 |
) |
|
(2.1 |
) |
|||
Advertising and promotional |
|
1,453 |
|
|
760 |
|
|
693 |
|
|
91.2 |
|
|||
Deposit and loan transaction costs |
|
715 |
|
|
879 |
|
|
(164 |
) |
|
(18.7 |
) |
|||
Office supplies and related expense |
|
370 |
|
|
437 |
|
|
(67 |
) |
|
(15.3 |
) |
|||
Other non-interest expense |
|
983 |
|
|
1,536 |
|
|
(553 |
) |
|
(36.0 |
) |
|||
Total non-interest expense |
$ |
29,564 |
|
$ |
29,540 |
|
$ |
24 |
|
|
0.1 |
|
The increase in advertising and promotional expense was due primarily to the timing of seasonal sponsorships and campaigns compared to the prior quarter. The decrease in other non-interest expense was due primarily to lower customer fraud losses in the current quarter, along with lower costs associated with a loss on a property sold during the prior quarter related to an acquisition in 2018 and other real estate owned ("OREO") property.
The Company's efficiency ratio was 58.26% for the current quarter compared to 60.54% for the prior quarter. The improvement in the efficiency ratio was due to 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 lower value generally indicates that it is costing the financial institution less 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 |
|
2025 |
|
Dollars |
|
Percent |
||||||||
|
(Dollars in thousands) |
|
|
||||||||||||
Income before income tax expense |
$ |
21,633 |
|
|
$ |
19,253 |
|
|
$ |
2,380 |
|
|
12.4 |
% |
|
Income tax expense |
|
3,251 |
|
|
|
3,854 |
|
|
|
(603 |
) |
|
(15.6 |
) |
|
Net income |
$ |
18,382 |
|
|
$ |
15,399 |
|
|
$ |
2,983 |
|
|
19.4 |
|
|
|
|
|
|
|
|
|
|
||||||||
Effective Tax Rate |
|
15.0 |
% |
|
|
20.0 |
% |
|
|
|
|
During the current quarter, the
Comparison of Operating Results for the Nine Months Ended
The Company recognized net income of
The net interest margin increased 15 basis points, from 1.77% for the prior year period to 1.92% for the current year period. The increase was due mainly to higher yields on the loan portfolio due to 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 high yield savings accounts and 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 Nine Months Ended |
|
|
|
|
||||||||||
|
|
|
Change Expressed in: |
||||||||||||
|
2025 |
|
2024 |
|
Dollars |
|
Percent |
||||||||
|
(Dollars in thousands) |
|
|
||||||||||||
INTEREST AND DIVIDEND INCOME: |
|
|
|
|
|
|
|
||||||||
Loans receivable |
$ |
245,175 |
|
$ |
228,866 |
|
$ |
16,309 |
|
|
7.1 |
% |
|||
MBS |
|
34,451 |
|
|
23,238 |
|
|
11,213 |
|
|
48.3 |
|
|||
FHLB stock |
|
6,834 |
|
|
7,591 |
|
|
(757 |
) |
|
(10.0 |
) |
|||
Cash and cash equivalents |
|
6,220 |
|
|
13,166 |
|
|
(6,946 |
) |
|
(52.8 |
) |
|||
Investment securities |
|
2,795 |
|
|
7,115 |
|
|
(4,320 |
) |
|
(60.7 |
) |
|||
Total interest and dividend income |
$ |
295,475 |
|
$ |
279,976 |
|
$ |
15,499 |
|
|
5.5 |
|
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 Nine Months Ended |
|
|
|
|
||||||||||
|
|
|
Change Expressed in: |
||||||||||||
|
2025 |
|
2024 |
|
Dollars |
|
Percent |
||||||||
|
(Dollars in thousands) |
|
|
||||||||||||
INTEREST EXPENSE: |
|
|
|
|
|
|
|
||||||||
Deposits |
$ |
109,058 |
|
$ |
102,091 |
|
$ |
6,967 |
|
|
6.8 |
% |
|||
Borrowings |
|
54,889 |
|
|
56,648 |
|
|
(1,759 |
) |
|
(3.1 |
) |
|||
Total interest expense |
$ |
163,947 |
|
$ |
158,739 |
|
$ |
5,208 |
|
|
3.3 |
|
The increase in interest expense on deposits was due primarily to an increase in the weighted average rate paid on savings accounts, specifically the high yield savings account product, and retail certificates of deposit. To a lesser extent, an increase in the average balance of retail certificates of deposit also increased interest expense on deposits. The increases were partially offset by a decrease in the weighted average rate paid on and in the average balance of money market accounts.
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 Nine Months Ended |
|
|
|
|
||||||||||
|
|
|
Change Expressed in: |
||||||||||||
|
2025 |
|
2024 |
|
Dollars |
|
Percent |
||||||||
|
(Dollars in thousands) |
|
|
||||||||||||
NON-INTEREST INCOME: |
|
|
|
|
|
|
|
||||||||
Deposit service fees |
$ |
8,170 |
|
$ |
7,732 |
|
|
$ |
438 |
|
5.7 |
% |
|||
Insurance commissions |
|
2,587 |
|
|
2,503 |
|
|
|
84 |
|
3.4 |
|
|||
Net loss from securities transactions |
|
— |
|
|
(13,345 |
) |
|
|
13,345 |
|
100.0 |
|
|||
Other non-interest income |
|
4,177 |
|
|
3,568 |
|
|
|
609 |
|
17.1 |
|
|||
Total non-interest income |
$ |
14,934 |
|
$ |
458 |
|
|
$ |
14,476 |
|
3,160.7 |
|
The increase in deposit service fees was due mainly to growth in treasury management service fees, along with modest increases in interchange revenue and retail service fees. The net loss from securities transactions in the prior year period was related to the securities strategy. The increase in other non-interest income was due primarily to a net loss on financial derivatives related to a commercial lending relationship in the prior year period, largely driven by changes in market interest rates.
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 Nine Months Ended |
|
|
|
|
||||||||||
|
|
|
Change Expressed in: |
||||||||||||
|
2025 |
|
2024 |
|
Dollars |
|
Percent |
||||||||
|
(Dollars in thousands) |
|
|
||||||||||||
NON-INTEREST EXPENSE: |
|
|
|
|
|
|
|
||||||||
Salaries and employee benefits |
$ |
44,447 |
|
$ |
39,186 |
|
$ |
5,261 |
|
|
13.4 |
% |
|||
Information technology and related expense |
|
14,637 |
|
|
15,687 |
|
|
(1,050 |
) |
|
(6.7 |
) |
|||
Occupancy, net |
|
10,105 |
|
|
10,116 |
|
|
(11 |
) |
|
(0.1 |
) |
|||
Regulatory and outside services |
|
3,843 |
|
|
4,345 |
|
|
(502 |
) |
|
(11.6 |
) |
|||
Federal insurance premium |
|
3,205 |
|
|
4,939 |
|
|
(1,734 |
) |
|
(35.1 |
) |
|||
Advertising and promotional |
|
3,035 |
|
|
3,210 |
|
|
(175 |
) |
|
(5.5 |
) |
|||
Deposit and loan transaction costs |
|
2,185 |
|
|
2,135 |
|
|
50 |
|
|
2.3 |
|
|||
Office supplies and related expense |
|
1,206 |
|
|
1,185 |
|
|
21 |
|
|
1.8 |
|
|||
Other non-interest expense |
|
3,589 |
|
|
4,100 |
|
|
(511 |
) |
|
(12.5 |
) |
|||
Total non-interest expense |
$ |
86,252 |
|
$ |
84,903 |
|
$ |
1,349 |
|
|
1.6 |
|
The increase in salaries and employee benefits was mainly attributable to an increase in the number of employees between periods, merit increases and salary adjustments to remain market competitive, 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 58.89% for the current year period compared to 69.77% for the prior year period. Excluding the net losses from the securities strategy, the efficiency ratio would have been 62.87% 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 Nine Months Ended |
|
|
|
|
||||||||||
|
|
|
Change Expressed in: |
||||||||||||
|
2025 |
|
2024 |
|
Dollars |
|
Percent |
||||||||
|
(Dollars in thousands) |
|
|
||||||||||||
|
|
|
|
|
|
|
|
||||||||
Income before income tax expense |
$ |
59,984 |
|
|
$ |
34,896 |
|
|
$ |
25,088 |
|
71.9 |
% |
||
Income tax expense |
|
10,772 |
|
|
|
8,943 |
|
|
|
1,829 |
|
20.5 |
|
||
Net income |
$ |
49,212 |
|
|
$ |
25,953 |
|
|
$ |
23,259 |
|
89.6 |
|
||
|
|
|
|
|
|
|
|
||||||||
Effective Tax Rate |
|
18.0 |
% |
|
|
25.6 |
% |
|
|
|
|
Income tax expense was higher in the current year period compared to the prior year period, due to higher pretax income in the current year period. The effective tax rate was higher in the prior year period due mainly to the income tax associated with the pre-1988 bad debt recapture.
Financial Condition as of
The following table summarizes the Company's financial condition at the dates indicated.
|
|
|
|
|
Annualized |
|
|
|
Annualized |
|||||||||
|
|
|
|
|
Percent |
|
|
|
Percent |
|||||||||
|
2025 |
|
2025 |
|
Change |
|
2024 |
|
Change |
|||||||||
|
(Dollars and shares in thousands) |
|||||||||||||||||
Total assets |
$ |
9,692,739 |
|
|
$ |
9,718,184 |
|
|
(1.0 |
)% |
|
$ |
9,527,608 |
|
|
2.3 |
% |
|
Available-for-sale ("AFS") securities |
|
956,229 |
|
|
|
961,417 |
|
|
(2.2 |
) |
|
|
856,266 |
|
|
15.6 |
|
|
Loans receivable, net |
|
8,023,554 |
|
|
|
7,875,905 |
|
|
7.5 |
|
|
|
7,907,338 |
|
|
2.0 |
|
|
Deposits |
|
6,431,137 |
|
|
|
6,372,545 |
|
|
3.7 |
|
|
|
6,129,982 |
|
|
6.6 |
|
|
Borrowings |
|
2,071,585 |
|
|
|
2,142,956 |
|
|
(13.3 |
) |
|
|
2,179,564 |
|
|
(6.6 |
) |
|
Stockholders' equity |
|
1,046,158 |
|
|
|
1,037,110 |
|
|
3.5 |
|
|
|
1,032,270 |
|
|
1.8 |
|
|
Equity to total assets at end of period |
|
10.8 |
% |
|
|
10.7 |
% |
|
|
|
|
10.8 |
% |
|
|
|||
Average number of basic shares outstanding |
|
130,081 |
|
|
|
130,026 |
|
|
0.2 |
|
|
|
129,918 |
|
|
0.2 |
|
|
Average number of diluted shares outstanding |
|
130,081 |
|
|
|
130,026 |
|
|
0.2 |
|
|
|
129,918 |
|
|
0.2 |
|
The loan portfolio increased
As a result of continued high interest rates and a lack of housing inventory, which has reduced housing market transactions, our one- to four-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. It is expected that excess cash flows generated from the one- to four-family portfolio will continue to be used to fund commercial loan growth.
Borrowings decreased
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 Nine Months Ended |
|||||||||||
|
|
|
|
|||||||||||
|
Amount |
|
Rate |
|
Amount |
|
Rate |
|||||||
|
(Dollars in thousands) |
|||||||||||||
Loan originations, purchases, and participations |
|
|
|
|
||||||||||
One- to four-family and consumer: |
|
|
|
|
|
|
|
|||||||
Originated |
$ |
105,191 |
|
|
6.59 |
% |
|
$ |
263,948 |
|
|
6.49 |
% |
|
|
|
|
|
|
|
|
|
|||||||
Commercial: |
|
|
|
|
|
|
|
|||||||
Originated |
|
317,310 |
|
|
7.12 |
|
|
|
546,274 |
|
|
7.09 |
|
|
Participations/Purchased |
|
22,689 |
|
|
6.91 |
|
|
|
92,479 |
|
|
7.13 |
|
|
|
$ |
445,190 |
|
|
6.98 |
|
|
$ |
902,701 |
|
|
6.92 |
|
|
|
|
|
|
|
|
|
|
|||||||
Deposit Activity |
|
|
|
|
|
|
|
|||||||
Non-maturity deposits |
$ |
49,457 |
|
|
|
|
$ |
344,884 |
|
|
|
|||
Retail/Commercial certificates of deposit |
|
(44,630 |
) |
|
|
|
|
(83,907 |
) |
|
|
|||
|
|
|
|
|
|
|
|
|||||||
Borrowing activity |
|
|
|
|
|
|
|
|||||||
Maturities and repayments |
|
(371,168 |
) |
|
3.93 |
|
|
|
(758,504 |
) |
|
3.40 |
|
|
New borrowings |
|
300,000 |
|
|
3.93 |
|
|
|
650,000 |
|
|
4.13 |
|
Stockholders' Equity
Stockholders' equity totaled
During the nine months ended
At
It has been 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 |
132,800,865 |
|
|
Less unallocated Employee Stock Ownership Plan ("ESOP") shares and unvested restricted stock |
(2,674,193 |
) |
|
Net shares outstanding |
130,126,672 |
|
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 |
|
2025 |
|
2024 |
|||||||
ASSETS: |
|
|
|
|
|
|||||||
Cash and cash equivalents (includes interest-earning deposits of |
$ |
174,965 |
|
|
$ |
340,389 |
|
|
$ |
217,307 |
|
|
AFS securities, at estimated fair value (amortized cost of |
|
956,229 |
|
|
|
961,417 |
|
|
|
856,266 |
|
|
Loans receivable, net (ACL of |
|
8,023,554 |
|
|
|
7,875,905 |
|
|
|
7,907,338 |
|
|
FHLB stock, at cost |
|
98,225 |
|
|
|
99,334 |
|
|
|
101,175 |
|
|
Premises and equipment, net |
|
88,967 |
|
|
|
89,081 |
|
|
|
91,463 |
|
|
Income taxes receivable, net |
|
1,070 |
|
|
|
1,397 |
|
|
|
359 |
|
|
Deferred income tax assets, net |
|
21,399 |
|
|
|
21,864 |
|
|
|
21,978 |
|
|
Other assets |
|
328,330 |
|
|
|
328,797 |
|
|
|
331,722 |
|
|
TOTAL ASSETS |
$ |
9,692,739 |
|
|
$ |
9,718,184 |
|
|
$ |
9,527,608 |
|
|
|
|
|
|
|
|
|||||||
LIABILITIES: |
|
|
|
|
|
|||||||
Deposits |
$ |
6,431,137 |
|
|
$ |
6,372,545 |
|
|
$ |
6,129,982 |
|
|
Borrowings |
|
2,071,585 |
|
|
|
2,142,956 |
|
|
|
2,179,564 |
|
|
Advances by borrowers |
|
38,857 |
|
|
|
54,860 |
|
|
|
61,801 |
|
|
Other liabilities |
|
105,002 |
|
|
|
110,713 |
|
|
|
123,991 |
|
|
Total liabilities |
|
8,646,581 |
|
|
|
8,681,074 |
|
|
|
8,495,338 |
|
|
|
|
|
|
|
|
|||||||
STOCKHOLDERS' EQUITY: |
|
|
|
|
|
|||||||
Preferred stock, |
|
— |
|
|
|
— |
|
|
|
— |
|
|
Common stock, |
|
1,328 |
|
|
|
1,328 |
|
|
|
1,327 |
|
|
Additional paid-in capital |
|
1,146,648 |
|
|
|
1,146,733 |
|
|
|
1,146,851 |
|
|
Unearned compensation, ESOP |
|
(25,193 |
) |
|
|
(25,606 |
) |
|
|
(26,431 |
) |
|
Accumulated deficit |
|
(95,078 |
) |
|
|
(102,397 |
) |
|
|
(111,104 |
) |
|
Accumulated other comprehensive income, net of tax |
|
18,453 |
|
|
|
17,052 |
|
|
|
21,627 |
|
|
Total stockholders' equity |
|
1,046,158 |
|
|
|
1,037,110 |
|
|
|
1,032,270 |
|
|
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY |
$ |
9,692,739 |
|
|
$ |
9,718,184 |
|
$ |
9,527,608 |
|
|
CONSOLIDATED STATEMENTS OF INCOME (Unaudited) |
(Dollars in thousands) |
|
For the Three Months Ended |
|
For the Nine Months Ended |
|||||||||||||
|
|
|
|
|
|
|||||||||||
|
2025 |
|
2025 |
|
2025 |
|
2024 |
|||||||||
INTEREST AND DIVIDEND INCOME: |
|
|
|
|
|
|
|
|||||||||
Loans receivable |
$ |
82,914 |
|
|
$ |
80,867 |
|
$ |
245,175 |
|
$ |
228,866 |
|
|||
MBS |
|
12,163 |
|
|
|
11,264 |
|
|
34,451 |
|
|
23,238 |
|
|||
FHLB stock |
|
2,197 |
|
|
|
2,285 |
|
|
6,834 |
|
|
7,591 |
|
|||
Cash and cash equivalents |
|
1,620 |
|
|
|
2,729 |
|
|
6,220 |
|
|
13,166 |
|
|||
Investment securities |
|
784 |
|
|
|
1,030 |
|
|
2,795 |
|
|
7,115 |
|
|||
Total interest and dividend income |
|
99,678 |
|
|
|
98,175 |
|
|
295,475 |
|
|
279,976 |
|
|||
|
|
|
|
|
|
|
|
|||||||||
INTEREST EXPENSE: |
|
|
|
|
|
|
|
|||||||||
Deposits |
|
35,860 |
|
|
|
35,853 |
|
|
109,058 |
|
|
102,091 |
|
|||
Borrowings |
|
18,360 |
|
|
|
18,482 |
|
|
54,889 |
|
|
56,648 |
|
|||
Total interest expense |
|
54,220 |
|
|
|
54,335 |
|
|
163,947 |
|
|
158,739 |
|
|||
|
|
|
|
|
|
|
|
|||||||||
NET INTEREST INCOME |
|
45,458 |
|
|
|
43,840 |
|
|
131,528 |
|
|
121,237 |
|
|||
|
|
|
|
|
|
|
|
|||||||||
PROVISION FOR CREDIT LOSSES |
|
(451 |
) |
|
|
— |
|
|
226 |
|
|
1,896 |
|
|||
NET INTEREST INCOME AFTER |
|
|
|
|
|
|
|
|||||||||
PROVISION FOR CREDIT LOSSES |
|
45,909 |
|
|
|
43,840 |
|
|
131,302 |
|
|
119,341 |
|
|||
|
|
|
|
|
|
|
|
|||||||||
NON-INTEREST INCOME: |
|
|
|
|
|
|
|
|||||||||
Deposit service fees |
|
2,867 |
|
|
|
2,596 |
|
|
8,170 |
|
|
7,732 |
|
|||
Insurance commissions |
|
884 |
|
|
|
927 |
|
|
2,587 |
|
|
2,503 |
|
|||
Net loss from securities transactions |
|
— |
|
|
|
— |
|
|
— |
|
|
(13,345 |
) |
|||
Other non-interest income |
|
1,537 |
|
|
|
1,430 |
|
|
4,177 |
|
|
3,568 |
|
|||
Total non-interest income |
|
5,288 |
|
|
|
4,953 |
|
|
14,934 |
|
|
458 |
|
|||
|
|
|
|
|
|
|
|
|||||||||
NON-INTEREST EXPENSE: |
|
|
|
|
|
|
|
|||||||||
Salaries and employee benefits |
|
15,277 |
|
|
|
14,938 |
|
|
44,447 |
|
|
39,186 |
|
|||
Information technology and related expense |
|
5,163 |
|
|
|
4,924 |
|
|
14,637 |
|
|
15,687 |
|
|||
Occupancy, net |
|
3,270 |
|
|
|
3,502 |
|
|
10,105 |
|
|
10,116 |
|
|||
Regulatory and outside services |
|
1,261 |
|
|
|
1,469 |
|
|
3,843 |
|
|
4,345 |
|
|||
Federal insurance premium |
|
1,072 |
|
|
|
1,095 |
|
|
3,205 |
|
|
4,939 |
|
|||
Advertising and promotional |
|
1,453 |
|
|
|
760 |
|
|
3,035 |
|
|
3,210 |
|
|||
Deposit and loan transaction costs |
|
715 |
|
|
|
879 |
|
|
2,185 |
|
|
2,135 |
|
|||
Office supplies and related expense |
|
370 |
|
|
|
437 |
|
|
1,206 |
|
|
1,185 |
|
|||
Other non-interest expense |
|
983 |
|
|
|
1,536 |
|
|
3,589 |
|
|
4,100 |
|
|||
Total non-interest expense |
|
29,564 |
|
|
|
29,540 |
|
|
86,252 |
|
|
84,903 |
|
|||
INCOME BEFORE INCOME TAX EXPENSE |
|
21,633 |
|
|
|
19,253 |
|
|
59,984 |
|
|
34,896 |
|
|||
INCOME TAX EXPENSE |
|
3,251 |
|
|
|
3,854 |
|
|
10,772 |
|
|
8,943 |
|
|||
NET INCOME |
$ |
18,382 |
|
|
$ |
15,399 |
|
$ |
49,212 |
|
$ |
25,953 |
|
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 |
$ |
3,838,361 |
|
$ |
36,340 |
|
3.79 |
% |
|
$ |
3,879,115 |
|
$ |
36,311 |
|
3.74 |
% |
|||||
Correspondent purchased |
|
2,114,381 |
|
|
17,434 |
|
3.30 |
|
|
|
2,165,595 |
|
|
17,788 |
|
3.29 |
|
|||||
Bulk purchased |
|
118,487 |
|
|
1,020 |
|
3.44 |
|
|
|
122,058 |
|
|
1,044 |
|
3.42 |
|
|||||
Total one- to four-family loans |
|
6,071,229 |
|
|
54,794 |
|
3.61 |
|
|
|
6,166,768 |
|
|
55,143 |
|
3.58 |
|
|||||
Commercial loans |
|
1,814,455 |
|
|
25,925 |
|
5.65 |
|
|
|
1,646,347 |
|
|
23,591 |
|
5.73 |
|
|||||
Consumer loans |
|
110,809 |
|
|
2,195 |
|
7.95 |
|
|
|
110,126 |
|
|
2,133 |
|
7.86 |
|
|||||
Total loans receivable(1) |
|
7,996,493 |
|
|
82,914 |
|
4.13 |
|
|
|
7,923,241 |
|
|
80,867 |
|
4.08 |
|
|||||
MBS(2) |
|
884,321 |
|
|
12,163 |
|
5.50 |
|
|
|
811,013 |
|
|
11,264 |
|
5.56 |
|
|||||
Investment securities(2)(3) |
|
60,319 |
|
|
784 |
|
5.19 |
|
|
|
76,497 |
|
|
1,030 |
|
5.39 |
|
|||||
FHLB stock |
|
96,564 |
|
|
2,197 |
|
9.13 |
|
|
|
98,231 |
|
|
2,285 |
|
9.43 |
|
|||||
Cash and cash equivalents |
|
145,579 |
|
|
1,620 |
|
4.40 |
|
|
|
248,063 |
|
|
2,729 |
|
4.40 |
|
|||||
Total interest-earning assets |
|
9,183,276 |
|
|
99,678 |
|
4.33 |
|
|
|
9,157,045 |
|
|
98,175 |
|
4.29 |
|
|||||
Other non-interest-earning assets |
|
455,441 |
|
|
|
|
|
|
454,295 |
|
|
|
|
|||||||||
Total assets |
$ |
9,638,717 |
|
|
|
|
|
$ |
9,611,340 |
|
|
|
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Liabilities and stockholders' equity: |
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Interest-bearing liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Checking |
$ |
883,428 |
|
|
497 |
|
0.23 |
|
|
$ |
879,218 |
|
|
485 |
|
0.22 |
|
|||||
High yield savings |
|
352,815 |
|
|
3,606 |
|
4.10 |
|
|
|
227,677 |
|
|
2,335 |
|
4.16 |
|
|||||
Other savings |
|
438,821 |
|
|
77 |
|
0.07 |
|
|
|
442,773 |
|
|
77 |
|
0.07 |
|
|||||
Money market |
|
1,220,567 |
|
|
3,700 |
|
1.22 |
|
|
|
1,239,709 |
|
|
3,694 |
|
1.21 |
|
|||||
Retail certificates |
|
2,739,886 |
|
|
26,481 |
|
3.88 |
|
|
|
2,789,206 |
|
|
27,981 |
|
4.07 |
|
|||||
Commercial certificates |
|
59,586 |
|
|
557 |
|
3.75 |
|
|
|
56,580 |
|
|
572 |
|
4.10 |
|
|||||
Wholesale certificates |
|
91,645 |
|
|
942 |
|
4.12 |
|
|
|
66,249 |
|
|
709 |
|
4.34 |
|
|||||
Total deposits |
|
5,786,748 |
|
|
35,860 |
|
2.49 |
|
|
|
5,701,412 |
|
|
35,853 |
|
2.55 |
|
|||||
Borrowings |
|
2,085,696 |
|
|
18,360 |
|
3.53 |
|
|
|
2,150,917 |
|
|
18,482 |
|
3.48 |
|
|||||
Total interest-bearing liabilities |
|
7,872,444 |
|
|
54,220 |
|
2.76 |
|
|
|
7,852,329 |
|
|
54,335 |
|
2.81 |
|
|||||
Non-interest-bearing deposits |
|
564,913 |
|
|
|
|
|
|
551,549 |
|
|
|
|
|||||||||
Other non-interest-bearing liabilities |
|
159,035 |
|
|
|
|
|
|
173,700 |
|
|
|
|
|||||||||
Stockholders' equity |
|
1,042,325 |
|
|
|
|
|
|
1,033,762 |
|
|
|
|
|||||||||
Total liabilities and stockholders' equity |
$ |
9,638,717 |
|
|
|
|
|
$ |
9,611,340 |
|
|
|
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net interest income(4) |
|
|
$ |
45,458 |
|
|
|
|
|
$ |
43,840 |
|
|
|||||||||
Net interest-earning assets |
$ |
1,310,832 |
|
|
|
|
|
$ |
1,304,716 |
|
|
|
|
|||||||||
Net interest margin(5) |
|
|
|
|
1.98 |
|
|
|
|
|
|
1.92 |
|
|||||||||
Ratio of interest-earning assets to interest-bearing liabilities |
|
1.17x |
|
|
|
|
|
1.17x |
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Selected performance ratios: |
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Return on average assets (annualized)(6)(10) |
|
|
|
0.76 |
% |
|
|
|
|
|
0.64 |
% |
||||||||||
Return on average equity (annualized)(7)(10) |
|
|
|
7.05 |
|
|
|
|
|
|
5.96 |
|
||||||||||
Average equity to average assets |
|
|
|
|
10.81 |
|
|
|
|
|
|
10.76 |
|
|||||||||
Operating expense ratio (annualized)(8) |
|
|
|
1.23 |
|
|
|
|
|
|
1.23 |
|
||||||||||
Efficiency ratio(9)(10) |
|
|
|
|
58.26 |
|
|
|
|
|
|
60.54 |
|
|
For the Nine 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 |
$ |
3,881,138 |
|
$ |
109,026 |
|
3.75 |
% |
|
$ |
3,994,694 |
|
$ |
105,823 |
|
3.53 |
% |
|||||
Correspondent purchased |
|
2,164,263 |
|
|
53,311 |
|
3.28 |
|
|
|
2,367,032 |
|
|
57,788 |
|
3.26 |
|
|||||
Bulk purchased |
|
122,228 |
|
|
2,959 |
|
3.23 |
|
|
|
133,783 |
|
|
2,160 |
|
2.15 |
|
|||||
Total one- to four-family loans |
|
6,167,629 |
|
|
165,296 |
|
3.57 |
|
|
|
6,495,509 |
|
|
165,771 |
|
3.40 |
|
|||||
Commercial loans |
|
1,689,038 |
|
|
73,272 |
|
5.72 |
|
|
|
1,343,241 |
|
|
56,285 |
|
5.51 |
|
|||||
Consumer loans |
|
110,534 |
|
|
6,607 |
|
7.99 |
|
|
|
106,670 |
|
|
6,810 |
|
8.53 |
|
|||||
Total loans receivable(1) |
|
7,967,201 |
|
|
245,175 |
|
4.09 |
|
|
|
7,945,420 |
|
|
228,866 |
|
3.83 |
|
|||||
MBS(2) |
|
825,420 |
|
|
34,451 |
|
5.57 |
|
|
|
580,178 |
|
|
23,238 |
|
5.34 |
|
|||||
Investment securities(2)(3) |
|
69,778 |
|
|
2,795 |
|
5.34 |
|
|
|
202,392 |
|
|
7,115 |
|
4.69 |
|
|||||
FHLB stock |
|
97,985 |
|
|
6,834 |
|
9.32 |
|
|
|
107,448 |
|
|
7,591 |
|
9.44 |
|
|||||
Cash and cash equivalents |
|
182,456 |
|
|
6,220 |
|
4.50 |
|
|
|
320,398 |
|
|
13,166 |
|
5.40 |
|
|||||
Total interest-earning assets |
|
9,142,840 |
|
|
295,475 |
|
4.30 |
|
|
|
9,155,836 |
|
|
279,976 |
|
4.06 |
|
|||||
Other non-interest-earning assets |
|
457,719 |
|
|
|
|
|
|
461,030 |
|
|
|
|
|||||||||
Total assets |
$ |
9,600,559 |
|
|
|
|
|
$ |
9,616,866 |
|
|
|
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Liabilities and stockholders' equity: |
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Interest-bearing liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Checking |
$ |
876,079 |
|
|
1,513 |
|
0.23 |
|
|
$ |
879,536 |
|
|
1,389 |
|
0.21 |
|
|||||
High yield savings |
|
235,141 |
|
|
7,263 |
|
4.13 |
|
|
|
14,810 |
|
|
453 |
|
4.09 |
|
|||||
Other savings |
|
441,022 |
|
|
254 |
|
0.08 |
|
|
|
465,846 |
|
|
401 |
|
0.12 |
|
|||||
Money market |
|
1,235,352 |
|
|
11,606 |
|
1.26 |
|
|
|
1,322,851 |
|
|
17,702 |
|
1.79 |
|
|||||
Retail certificates |
|
2,780,458 |
|
|
84,217 |
|
4.05 |
|
|
|
2,643,182 |
|
|
76,603 |
|
3.87 |
|
|||||
Commercial certificates |
|
58,013 |
|
|
1,765 |
|
4.07 |
|
|
|
52,961 |
|
|
1,596 |
|
4.02 |
|
|||||
Wholesale certificates |
|
75,805 |
|
|
2,440 |
|
4.30 |
|
|
|
116,590 |
|
|
3,947 |
|
4.52 |
|
|||||
Total deposits |
|
5,701,870 |
|
|
109,058 |
|
2.56 |
|
|
|
5,495,776 |
|
|
102,091 |
|
2.48 |
|
|||||
Borrowings |
|
2,136,105 |
|
|
54,889 |
|
3.43 |
|
|
|
2,375,474 |
|
|
56,648 |
|
3.18 |
|
|||||
Total interest-bearing liabilities |
|
7,837,975 |
|
|
163,947 |
|
2.80 |
|
|
|
7,871,250 |
|
|
158,739 |
|
2.69 |
|
|||||
Non-interest-bearing deposits |
|
553,644 |
|
|
|
|
|
|
533,454 |
|
|
|
|
|||||||||
Other non-interest-bearing liabilities |
|
173,034 |
|
|
|
|
|
|
179,929 |
|
|
|
|
|||||||||
Stockholders' equity |
|
1,035,906 |
|
|
|
|
|
|
1,032,233 |
|
|
|
|
|||||||||
Total liabilities and stockholders' equity |
$ |
9,600,559 |
|
|
|
|
|
$ |
9,616,866 |
|
|
|
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net interest income(4) |
|
|
$ |
131,528 |
|
|
|
|
|
$ |
121,237 |
|
|
|||||||||
Net interest-earning assets |
$ |
1,304,865 |
|
|
|
|
|
$ |
1,284,586 |
|
|
|
|
|||||||||
Net interest margin(5) |
|
|
|
|
1.92 |
|
|
|
|
|
|
1.77 |
|
|||||||||
Ratio of interest-earning assets to interest-bearing liabilities |
|
1.17x |
|
|
|
|
|
1.16x |
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Selected performance ratios: |
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Return on average assets (annualized)(6)(10) |
|
|
|
0.68 |
% |
|
|
|
|
|
0.36 |
% |
||||||||||
Return on average equity (annualized)(7)(10) |
|
|
|
6.33 |
|
|
|
|
|
|
3.35 |
|
||||||||||
Average equity to average assets |
|
|
|
|
10.79 |
|
|
|
|
|
|
10.73 |
|
|||||||||
Operating expense ratio(8) |
|
|
|
1.20 |
|
|
|
|
|
|
1.18 |
|
||||||||||
Efficiency ratio(9)(10) |
|
|
|
|
58.89 |
|
|
|
|
|
|
69.77 |
|
(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 Nine Months Ended |
|||||||||||||
|
|
|||||||||||||
|
|
|
|
|
Excluding |
|||||||||
|
|
|
|
|
Securities |
|||||||||
|
Actual |
|
Securities |
|
Strategy |
|||||||||
|
(GAAP) |
|
Strategy |
|
(Non-GAAP) |
|||||||||
Return on average assets (annualized) |
|
0.36 |
% |
|
|
(0.14 |
%) |
|
|
0.50 |
% |
|||
Return on average equity (annualized) |
|
3.35 |
|
|
|
(1.31 |
) |
|
|
4.66 |
|
|||
Efficiency Ratio |
|
69.77 |
|
|
|
6.90 |
|
|
|
62.87 |
|
|||
Earnings per share(11) |
$ |
0.20 |
|
|
$ |
(0.08 |
) |
|
$ |
0.28 |
|
(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 |
$ |
3,828,171 |
|
|
3.74 |
% |
|
47.6 |
% |
|
$ |
3,863,882 |
|
|
3.68 |
% |
|
49.0 |
% |
|
$ |
3,941,952 |
|
|
3.60 |
% |
|
49.8 |
% |
|
Correspondent purchased |
|
2,058,749 |
|
|
3.49 |
|
|
25.6 |
|
|
|
2,117,232 |
|
|
3.48 |
|
|
26.8 |
|
|
|
2,212,587 |
|
|
3.48 |
|
|
27.9 |
|
|
Bulk purchased |
|
116,706 |
|
|
3.30 |
|
|
1.4 |
|
|
|
119,914 |
|
|
3.09 |
|
|
1.5 |
|
|
|
127,161 |
|
|
2.80 |
|
|
1.6 |
|
|
Construction |
|
14,860 |
|
|
6.27 |
|
|
0.2 |
|
|
|
16,782 |
|
|
6.53 |
|
|
0.2 |
|
|
|
22,970 |
|
|
6.05 |
|
|
0.3 |
|
|
Total |
|
6,018,486 |
|
|
3.65 |
|
|
74.8 |
|
|
|
6,117,810 |
|
|
3.61 |
|
|
77.5 |
|
|
|
6,304,670 |
|
|
3.55 |
|
|
79.6 |
|
|
Commercial: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Commercial real estate |
|
1,561,691 |
|
|
5.76 |
|
|
19.4 |
|
|
|
1,340,539 |
|
|
5.50 |
|
|
17.0 |
|
|
|
1,191,624 |
|
|
5.43 |
|
|
15.0 |
|
|
Commercial and industrial |
|
184,390 |
|
|
6.94 |
|
|
2.3 |
|
|
|
135,884 |
|
|
6.74 |
|
|
1.7 |
|
|
|
129,678 |
|
|
6.66 |
|
|
1.6 |
|
|
Construction |
|
165,760 |
|
|
6.39 |
|
|
2.1 |
|
|
|
191,904 |
|
|
6.12 |
|
|
2.4 |
|
|
|
187,676 |
|
|
6.40 |
|
|
2.4 |
|
|
Total |
|
1,911,841 |
|
|
5.93 |
|
|
23.8 |
|
|
|
1,668,327 |
|
|
5.67 |
|
|
21.1 |
|
|
|
1,508,978 |
|
|
5.65 |
|
|
19.0 |
|
|
Consumer loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Home equity |
|
103,564 |
|
|
8.17 |
|
|
1.3 |
|
|
|
99,049 |
|
|
8.12 |
|
|
1.3 |
|
|
|
99,988 |
|
|
8.90 |
|
|
1.3 |
|
|
Other |
|
9,109 |
|
|
5.83 |
|
|
0.1 |
|
|
|
9,434 |
|
|
5.87 |
|
|
0.1 |
|
|
|
9,615 |
|
|
5.72 |
|
|
0.1 |
|
|
Total |
|
112,673 |
|
|
7.99 |
|
|
1.4 |
|
|
|
108,483 |
|
|
7.93 |
|
|
1.4 |
|
|
|
109,603 |
|
|
8.62 |
|
|
1.4 |
|
|
Total loans receivable |
|
8,043,000 |
|
|
4.25 |
|
|
100.0 |
% |
|
|
7,894,620 |
|
|
4.10 |
|
|
100.0 |
% |
|
|
7,923,251 |
|
|
4.02 |
|
|
100.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Less: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
ACL |
|
22,808 |
|
|
|
|
|
|
|
23,970 |
|
|
|
|
|
|
|
23,035 |
|
|
|
|
|
|||||||
Deferred loan fees/discounts |
|
31,159 |
|
|
|
|
|
|
|
30,276 |
|
|
|
|
|
|
|
30,336 |
|
|
|
|
|
|||||||
Premiums/deferred costs |
|
(34,521 |
) |
|
|
|
|
|
|
(35,531 |
) |
|
|
|
|
|
|
(37,458 |
) |
|
|
|
|
|||||||
Total loans receivable, net |
$ |
8,023,554 |
|
|
|
|
|
|
$ |
7,875,905 |
|
|
|
|
|
|
$ |
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 Nine Months Ended |
|||||||||||
|
|
|
|
|||||||||||
|
Amount |
|
Rate |
|
Amount |
|
Rate |
|||||||
|
(Dollars in thousands) |
|||||||||||||
Beginning balance |
$ |
7,894,620 |
|
|
4.10 |
% |
|
$ |
7,923,251 |
|
|
4.02 |
% |
|
Originated and refinanced |
|
422,501 |
|
|
6.99 |
|
|
|
810,222 |
|
|
6.89 |
|
|
Purchased and participations |
|
22,689 |
|
|
6.91 |
|
|
|
92,479 |
|
|
7.13 |
|
|
Change in undisbursed loan funds |
|
(26,387 |
) |
|
|
|
|
(26,316 |
) |
|
|
|||
Repayments |
|
(268,493 |
) |
|
|
|
|
(754,599 |
) |
|
|
|||
Principal (charge-offs)/recoveries, net |
|
(25 |
) |
|
|
|
|
(132 |
) |
|
|
|||
Other |
|
(1,905 |
) |
|
|
|
|
(1,905 |
) |
|
|
|||
Ending balance |
$ |
8,043,000 |
|
|
4.25 |
|
|
$ |
8,043,000 |
|
|
4.25 |
|
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 |
$ |
3,828,171 |
|
63.6 |
% |
|
3.74 |
% |
|
771 |
|
58 |
% |
|
$ |
170 |
|
Correspondent purchased |
|
2,058,749 |
|
34.2 |
|
|
3.49 |
|
|
767 |
|
61 |
|
|
|
394 |
|
Bulk purchased |
|
116,706 |
|
2.0 |
|
|
3.30 |
|
|
773 |
|
53 |
|
|
|
275 |
|
Construction |
|
14,860 |
|
0.2 |
|
|
6.27 |
|
|
773 |
|
39 |
|
|
|
270 |
|
|
$ |
6,018,486 |
|
100.0 |
|
|
3.65 |
|
|
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. As of
For the Three Months Ended |
|
For the Nine Months Ended |
||||||||||||||||||
|
|
|
||||||||||||||||||
|
|
|
|
|
|
Credit |
|
|
|
|
|
|
|
Credit |
||||||
Amount |
|
Rate |
|
LTV |
|
Score |
|
Amount |
|
Rate |
|
LTV |
|
Score |
||||||
(Dollars in thousands) |
||||||||||||||||||||
$ |
86,769 |
|
6.23 |
% |
|
75 |
% |
|
767 |
|
$ |
221,689 |
|
6.15 |
% |
|
74 |
% |
|
767 |
Commercial Loans: The table below presents commercial loan origination and participation activity for the time periods presented, along with weighted average LTV and weighted average debt service coverage ratio ("DSCR").
|
For the Three Months Ended |
||||||||||||||||||||||
|
Originated |
|
Participation |
|
Total |
|
Weighted |
|
Weighted |
||||||||||||||
|
Amount |
|
Rate |
|
Amount |
|
Rate |
|
Amount |
|
Rate |
|
LTV |
|
DSCR |
||||||||
|
(Dollars in thousands) |
|
|
|
|
||||||||||||||||||
Commercial real estate |
$ |
160,574 |
|
7.00 |
% |
|
$ |
8,922 |
|
6.95 |
% |
|
$ |
169,496 |
|
7.00 |
% |
|
51.2 |
% |
|
1.55x |
|
Commercial and industrial |
|
112,389 |
|
7.32 |
|
|
|
900 |
|
7.25 |
|
|
|
113,289 |
|
7.32 |
|
|
N/A |
|
|
1.73 |
|
Commercial construction |
|
44,347 |
|
7.04 |
|
|
|
12,867 |
|
6.86 |
|
|
|
57,214 |
|
7.00 |
|
|
77.1 |
|
|
1.34 |
|
|
$ |
317,310 |
|
7.12 |
|
|
$ |
22,689 |
|
6.91 |
|
|
$ |
339,999 |
|
7.11 |
|
|
57.7 |
|
|
1.58 |
|
For the Nine Months Ended |
||||||||||||||||||||||
|
Originated |
|
Participation |
|
Total |
|
Weighted |
|
Weighted |
||||||||||||||
|
Amount |
|
Rate |
|
Amount |
Rate |
|
Amount |
Rate |
|
LTV |
|
DSCR |
||||||||||
|
(Dollars in thousands) |
|
|
|
|
||||||||||||||||||
Commercial real estate |
$ |
305,448 |
|
6.91 |
% |
|
$ |
35,726 |
7.02 |
% |
|
$ |
341,174 |
6.92 |
% |
|
54.7 |
% |
|
1.68x |
|||
Commercial and industrial |
|
145,061 |
|
7.34 |
|
|
|
900 |
7.25 |
|
|
|
145,961 |
7.34 |
|
|
N/A |
|
|
2.23 |
|||
Commercial construction |
|
95,765 |
|
7.28 |
|
|
|
55,853 |
7.21 |
|
|
|
151,618 |
7.25 |
|
|
76.0 |
|
|
1.59 |
|||
|
$ |
546,274 |
|
7.09 |
|
|
$ |
92,479 |
7.13 |
|
|
$ |
638,753 |
7.10 |
|
|
61.3 |
|
|
1.79 |
The following table presents commercial loan disbursements, excluding lines of credit, during the nine months ended
|
Amount |
|
Rate |
||||
|
(Dollars in thousands) |
||||||
Commercial real estate |
$ |
353,217 |
|
6.76 |
% |
||
Commercial and industrial |
|
86,105 |
|
7.38 |
|
||
Commercial construction |
|
162,673 |
|
6.58 |
|
||
|
$ |
601,995 |
|
6.80 |
|
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.
|
|
|
|
|||||||||||||||
|
|
|
Unpaid |
|
Undisbursed |
|
Gross Loan |
|
Gross Loan |
|||||||||
|
Count |
|
Principal |
|
Amount |
|
Amount |
|
Amount |
|||||||||
|
|
|
(Dollars in thousands) |
|||||||||||||||
Hotel |
26 |
|
$ |
533,192 |
|
|
$ |
51,888 |
|
|
$ |
585,080 |
|
|
$ |
445,485 |
|
|
Senior housing |
36 |
|
|
340,142 |
|
|
|
17,431 |
|
|
|
357,573 |
|
|
|
344,497 |
|
|
Multi-family |
34 |
|
|
235,815 |
|
|
|
120,532 |
|
|
|
356,347 |
|
|
|
357,068 |
|
|
Retail building |
131 |
|
|
279,729 |
|
|
|
40,648 |
|
|
|
320,377 |
|
|
|
319,780 |
|
|
Office building |
76 |
|
|
126,410 |
|
|
|
2,887 |
|
|
|
129,297 |
|
|
|
127,157 |
|
|
One- to four-family property |
320 |
|
|
66,113 |
|
|
|
4,535 |
|
|
|
70,648 |
|
|
|
65,177 |
|
|
Warehouse/manufacturing |
48 |
|
|
52,283 |
|
|
|
4,704 |
|
|
|
56,987 |
|
|
|
43,564 |
|
|
Land |
25 |
|
|
34,396 |
|
|
|
332 |
|
|
|
34,728 |
|
|
|
34,855 |
|
|
Single use building |
27 |
|
|
33,847 |
|
|
|
262 |
|
|
|
34,109 |
|
|
|
35,466 |
|
|
Other |
36 |
|
|
25,524 |
|
|
|
1,185 |
|
|
|
26,709 |
|
|
|
29,375 |
|
|
|
759 |
|
$ |
1,727,451 |
|
|
$ |
244,404 |
|
|
$ |
1,971,855 |
|
|
$ |
1,802,424 |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Weighted average rate |
|
|
|
5.82 |
% |
|
|
6.90 |
% |
|
|
5.96 |
% |
|
|
5.76 |
% |
The following table presents the unpaid principal balance of non-owner occupied and owner occupied loans within the Bank's commercial real estate loan portfolio as of the dates indicated.
|
|
|
|
|||
|
(Dollars in thousands) |
|||||
Non-owner occupied |
$ |
1,135,243 |
|
$ |
1,014,987 |
|
Owner occupied |
$ |
163,745 |
|
$ |
163,378 |
The following table presents management's funding expectations for the Bank's commercial real estate and commercial construction undisbursed amounts and commitments outstanding as of
|
Projected Disbursements for the Quarters Ending |
|
|
|
|
|||||||||||||||||||
|
|
|
|
|
|
|
Thereafter |
|
Revolving Lines of Credit |
|
Total |
|||||||||||||
|
(Dollars in thousands) |
|||||||||||||||||||||||
Undisbursed amounts |
|
91,308 |
|
|
|
69,138 |
|
|
|
40,227 |
|
|
|
39,322 |
|
|
|
4,409 |
|
|
|
244,404 |
|
|
Commitments |
|
146,182 |
|
|
|
2,750 |
|
|
|
5,250 |
|
|
|
5,680 |
|
|
|
1,374 |
|
|
|
161,236 |
|
|
|
$ |
237,490 |
|
|
$ |
71,888 |
|
|
$ |
45,477 |
|
|
$ |
45,002 |
|
|
$ |
5,783 |
|
|
$ |
405,640 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Weighted average rate |
|
6.49 |
% |
|
|
7.01 |
% |
|
|
6.99 |
% |
|
|
6.81 |
% |
|
|
7.45 |
% |
|
|
6.69 |
% |
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) |
|||||||||||
|
557 |
|
$ |
631,395 |
|
$ |
91,797 |
|
$ |
723,192 |
|
$ |
709,289 |
|
|
21 |
|
|
291,223 |
|
|
27,261 |
|
|
318,484 |
|
|
319,151 |
|
|
129 |
|
|
271,326 |
|
|
39,243 |
|
|
310,569 |
|
|
299,085 |
|
|
6 |
|
|
101,650 |
|
|
20,784 |
|
|
122,434 |
|
|
36,441 |
|
|
2 |
|
|
110,000 |
|
|
— |
|
|
110,000 |
|
|
60,000 |
|
|
4 |
|
|
84,735 |
|
|
10,583 |
|
|
95,318 |
|
|
95,430 |
|
|
10 |
|
|
57,319 |
|
|
3,601 |
|
|
60,920 |
|
|
55,134 |
|
|
3 |
|
|
39,899 |
|
|
540 |
|
|
40,439 |
|
|
40,601 |
|
|
6 |
|
|
11,227 |
|
|
27,139 |
|
|
38,366 |
|
|
38,658 |
|
|
2 |
|
|
29,475 |
|
|
— |
|
|
29,475 |
|
|
36,322 |
|
Other |
19 |
|
|
99,202 |
|
|
23,456 |
|
|
122,658 |
|
|
112,313 |
|
|
759 |
|
$ |
1,727,451 |
|
$ |
244,404 |
|
$ |
1,971,855 |
|
$ |
1,802,424 |
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 DSCR as of
|
|
|
|
|
|
|
|
|
|
|
|
|
Other |
|
Total |
|||||||||||||||||
|
(Dollars in thousands) |
|
|
|
|
|||||||||||||||||||||||||||
Hotel |
$ |
45,029 |
|
|
$ |
142,565 |
|
|
$ |
9,441 |
|
|
$ |
110,000 |
|
|
$ |
97,804 |
|
|
$ |
81,943 |
|
|
$ |
46,410 |
|
|
$ |
533,192 |
|
|
Senior housing |
|
175,176 |
|
|
|
— |
|
|
|
108,632 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
56,334 |
|
|
|
340,142 |
|
|
Retail building |
|
84,899 |
|
|
|
67,842 |
|
|
|
46,770 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
80,218 |
|
|
|
279,729 |
|
|
Multi-family |
|
161,336 |
|
|
|
19,781 |
|
|
|
51,078 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
3,620 |
|
|
|
235,815 |
|
|
Office building |
|
57,327 |
|
|
|
60,135 |
|
|
|
8,801 |
|
|
|
— |
|
|
|
147 |
|
|
|
— |
|
|
|
— |
|
|
|
126,410 |
|
|
One- to four-family property |
|
44,673 |
|
|
|
— |
|
|
|
6,375 |
|
|
|
— |
|
|
|
3,324 |
|
|
|
— |
|
|
|
11,741 |
|
|
|
66,113 |
|
|
Warehouse/manufacturing |
|
32,361 |
|
|
|
— |
|
|
|
16,698 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
3,224 |
|
|
|
52,283 |
|
|
Land |
|
6,450 |
|
|
|
900 |
|
|
|
308 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
26,738 |
|
|
|
34,396 |
|
|
Single use building |
|
12,309 |
|
|
|
— |
|
|
|
18,371 |
|
|
|
— |
|
|
|
375 |
|
|
|
2,792 |
|
|
|
— |
|
|
|
33,847 |
|
|
Other |
|
11,835 |
|
|
|
— |
|
|
|
4,852 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
8,837 |
|
|
|
25,524 |
|
|
|
$ |
631,395 |
|
|
$ |
291,223 |
|
|
$ |
271,326 |
|
|
$ |
110,000 |
|
|
$ |
101,650 |
|
|
$ |
84,735 |
|
|
$ |
237,122 |
|
|
$ |
1,727,451 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Weighted LTV |
|
65.0 |
% |
|
|
53.1 |
% |
|
|
66.7 |
% |
|
|
46.7 |
% |
|
|
53.0 |
% |
|
|
49.3 |
% |
|
|
64.6 |
% |
|
|
60.6 |
% |
|
Weighted DSCR |
|
1.83x |
|
|
|
1.41x |
|
|
|
1.70x |
|
|
|
1.55x |
|
|
|
1.44x |
|
|
|
1.50x |
|
|
|
1.69x |
|
|
|
1.66x |
|
The following table presents the unpaid principal balance of the Bank's commercial real estate and commercial construction loans aggregated by type of primary collateral, along with weighted average rate, LTV, and DSCR as of
|
|
|
Unpaid |
|
Weighted |
|
Weighted |
|
Weighted |
||||
|
Count |
|
Principal |
|
Rate |
|
LTV |
|
DSCR |
||||
|
(Dollars in thousands) |
||||||||||||
Hotel |
26 |
|
$ |
533,192 |
|
6.50 |
% |
|
52.6 |
% |
|
1.32x |
|
Senior housing |
36 |
|
|
340,142 |
|
4.68 |
|
|
70.9 |
|
|
1.42 |
|
Retail building |
131 |
|
|
279,729 |
|
5.25 |
|
|
62.0 |
|
|
2.03 |
|
Multi-family |
34 |
|
|
235,815 |
|
6.05 |
|
|
63.8 |
|
|
1.41 |
|
Office building |
76 |
|
|
126,410 |
|
6.30 |
|
|
54.9 |
|
|
1.83 |
|
One- to four-family property |
320 |
|
|
66,113 |
|
6.00 |
|
|
57.8 |
|
|
2.45 |
|
Warehouse/manufacturing |
48 |
|
|
52,283 |
|
6.26 |
|
|
65.0 |
|
|
2.37 |
|
Land |
25 |
|
|
34,396 |
|
6.65 |
|
|
70.8 |
|
|
4.18 |
|
Single use building |
27 |
|
|
33,847 |
|
6.15 |
|
|
62.4 |
|
|
1.93 |
|
Other |
36 |
|
|
25,524 |
|
5.82 |
|
|
54.4 |
|
|
2.07 |
|
|
759 |
|
$ |
1,727,451 |
|
5.82 |
|
|
60.6 |
|
|
1.66 |
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 and average loan amount, as of
|
|
|
Gross Loan |
|
|
|
|
|
|
||||
|
|
|
and Commitment |
|
Average |
|
Weighted |
|
Weighted |
||||
|
Count |
|
Amounts |
|
Amount |
|
LTV |
|
DSCR |
||||
|
(Dollars in thousands) |
|
|
|
|
||||||||
Greater than |
7 |
|
$ |
469,830 |
|
$ |
67,119 |
|
54.5 |
% |
|
1.37x |
|
> |
9 |
|
|
332,654 |
|
|
36,962 |
|
66.1 |
|
|
1.38 |
|
> |
15 |
|
|
364,893 |
|
|
24,326 |
|
65.7 |
|
|
1.31 |
|
> |
9 |
|
|
154,917 |
|
|
17,213 |
|
64.1 |
|
|
1.28 |
|
> |
13 |
|
|
155,458 |
|
|
11,958 |
|
73.0 |
|
|
1.94 |
|
> |
35 |
|
|
247,502 |
|
|
7,071 |
|
68.6 |
|
|
1.83 |
|
|
122 |
|
|
286,097 |
|
|
2,345 |
|
62.8 |
|
|
1.97 |
|
Less than |
570 |
|
|
121,740 |
|
|
214 |
|
53.1 |
|
|
3.18 |
|
|
780 |
|
$ |
2,133,091 |
|
|
2,735 |
|
63.0 |
|
|
1.63 |
The following table summarizes the Bank's commercial and industrial loans by loan purpose as of the dates indicated. The commercial and industrial gross loan amount increased
|
|
|
|
||||||||||||||||
|
|
|
Unpaid |
|
Undisbursed |
|
Gross Loan |
|
Gross Loan |
||||||||||
|
Count |
|
Principal |
|
Amount |
|
Amount |
|
Amount |
||||||||||
|
|
|
(Dollars in thousands) |
||||||||||||||||
Working capital |
200 |
|
$ |
68,721 |
|
|
$ |
82,921 |
|
|
$ |
151,642 |
|
|
$ |
85,213 |
|
||
Purchase equipment |
68 |
|
|
46,902 |
|
|
|
8,744 |
|
|
|
55,646 |
|
|
|
23,019 |
|
||
Purchase/refinance business assets |
48 |
|
|
39,641 |
|
|
|
504 |
|
|
|
40,145 |
|
|
|
41,228 |
|
||
Finance/lease vehicle |
211 |
|
|
23,994 |
|
|
|
2,775 |
|
|
|
26,769 |
|
|
|
27,773 |
|
||
Other |
19 |
|
|
5,132 |
|
|
|
1,861 |
|
|
|
6,993 |
|
|
|
7,329 |
|
||
|
546 |
|
$ |
184,390 |
|
|
$ |
96,805 |
|
|
$ |
281,195 |
|
|
$ |
184,562 |
|
||
|
|
|
|
|
|
|
|
|
|
||||||||||
Weighted average rate |
|
|
|
6.94 |
% |
|
|
7.21 |
% |
|
|
7.03 |
% |
|
|
6.86 |
% |
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 |
77 |
|
$ |
9,617 |
|
|
73 |
|
$ |
8,072 |
|
|
79 |
|
$ |
9,768 |
|
|
69 |
|
$ |
8,884 |
|
|
70 |
|
$ |
7,148 |
|
|
Correspondent purchased |
13 |
|
|
2,802 |
|
|
9 |
|
|
2,928 |
|
|
11 |
|
|
2,988 |
|
|
12 |
|
|
3,049 |
|
|
13 |
|
|
5,278 |
|
|
Bulk purchased |
2 |
|
|
156 |
|
|
3 |
|
|
179 |
|
|
1 |
|
|
32 |
|
|
2 |
|
|
68 |
|
|
1 |
|
|
277 |
|
|
Commercial: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Commercial real estate |
6 |
|
|
1,654 |
|
|
5 |
|
|
2,472 |
|
|
7 |
|
|
18,373 |
|
|
11 |
|
|
2,996 |
|
|
10 |
|
|
2,516 |
|
|
Commercial and industrial |
8 |
|
|
1,166 |
|
|
2 |
|
|
348 |
|
|
1 |
|
|
125 |
|
|
4 |
|
|
391 |
|
|
5 |
|
|
265 |
|
|
Consumer |
27 |
|
|
634 |
|
|
24 |
|
|
441 |
|
|
35 |
|
|
679 |
|
|
35 |
|
|
642 |
|
|
40 |
|
|
926 |
|
|
|
133 |
|
$ |
16,029 |
|
|
116 |
|
$ |
14,440 |
|
|
134 |
|
$ |
31,965 |
|
|
133 |
|
$ |
16,030 |
|
|
139 |
|
$ |
16,410 |
|
|
30 to 89 days delinquent loans to total loans receivable, net |
|
|
0.20 |
% |
|
|
|
0.18 |
% |
|
|
|
|
0.40 |
% |
|
|
|
|
0.20 |
% |
|
|
|
0.21 |
% |
|
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 |
23 |
|
$ |
2,168 |
|
|
30 |
|
$ |
2,814 |
|
|
26 |
|
$ |
2,338 |
|
|
29 |
|
$ |
2,274 |
|
|
24 |
|
$ |
2,046 |
|
|
Correspondent purchased |
5 |
|
|
1,741 |
|
|
7 |
|
|
1,965 |
|
|
8 |
|
|
3,843 |
|
|
8 |
|
|
4,024 |
|
|
7 |
|
|
3,860 |
|
|
Bulk purchased |
1 |
|
|
134 |
|
|
3 |
|
|
620 |
|
|
4 |
|
|
1,256 |
|
|
5 |
|
|
1,535 |
|
|
4 |
|
|
1,271 |
|
|
Commercial: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Commercial real estate |
12 |
|
|
3,387 |
|
|
11 |
|
|
3,315 |
|
|
7 |
|
|
2,038 |
|
|
7 |
|
|
1,163 |
|
|
6 |
|
|
1,078 |
|
|
Commercial and industrial |
5 |
|
|
412 |
|
|
4 |
|
|
376 |
|
|
3 |
|
|
309 |
|
|
2 |
|
|
82 |
|
|
2 |
|
|
82 |
|
|
Consumer |
12 |
|
|
176 |
|
|
19 |
|
|
473 |
|
|
22 |
|
|
356 |
|
|
20 |
|
|
436 |
|
|
13 |
|
|
236 |
|
|
|
58 |
|
|
8,018 |
|
|
74 |
|
|
9,563 |
|
|
70 |
|
|
10,140 |
|
|
71 |
|
|
9,514 |
|
|
56 |
|
|
8,573 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Loans 90 or more days delinquent or in foreclosure as a percentage of total loans |
|
|
|
0.10 |
% |
|
|
|
|
0.12 |
% |
|
|
|
|
0.13 |
% |
|
|
|
|
0.12 |
% |
|
|
|
|
0.11 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Nonaccrual loans less than 90 Days Delinquent:(1) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Commercial: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Commercial real estate |
3 |
|
$ |
40,338 |
|
|
5 |
|
$ |
1,128 |
|
|
6 |
|
$ |
1,096 |
|
|
3 |
|
$ |
326 |
|
|
— |
|
$ |
— |
|
|
Commercial and industrial |
1 |
|
|
97 |
|
|
2 |
|
|
142 |
|
|
1 |
|
|
125 |
|
|
2 |
|
|
252 |
|
|
1 |
|
|
30 |
|
|
|
4 |
|
|
40,435 |
|
|
7 |
|
|
1,270 |
|
|
7 |
|
|
1,221 |
|
|
5 |
|
|
578 |
|
|
1 |
|
|
30 |
|
|
Total nonaccrual loans |
62 |
|
|
48,453 |
|
|
81 |
|
|
10,833 |
|
|
77 |
|
|
11,361 |
|
|
76 |
|
|
10,092 |
|
|
57 |
|
|
8,603 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Nonaccrual loans as a percentage of total loans |
|
|
0.60 |
% |
|
|
|
|
0.14 |
% |
|
|
|
|
0.14 |
% |
|
|
|
|
0.13 |
% |
|
|
|
|
0.11 |
% |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
OREO: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
One- to four-family: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Originated(2) |
1 |
|
$ |
92 |
|
|
— |
|
$ |
— |
|
|
— |
|
$ |
— |
|
|
1 |
|
$ |
55 |
|
|
— |
|
$ |
— |
|
|
|
1 |
|
|
92 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
1 |
|
|
55 |
|
|
— |
|
|
— |
|
|
Total non-performing assets |
63 |
|
$ |
48,545 |
|
|
81 |
|
$ |
10,833 |
|
|
77 |
|
$ |
11,361 |
|
|
77 |
|
$ |
10,147 |
|
|
57 |
|
$ |
8,603 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Non-performing assets as a percentage of total assets |
|
|
0.50 |
% |
|
|
|
|
0.11 |
% |
|
|
|
|
0.12 |
% |
|
|
|
|
0.11 |
% |
|
|
|
|
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 June 30, 2025 compared to March 31, 2025 was due mainly to two participation loans related to the same borrowing relationship, for $40.2 million as of June 30, 2025 and secured by a hotel. The borrower is working on a recapitalization plan which is anticipated to occur later in calendar year 2025. As a result, during the current quarter, the Bank entered into an agreement with the borrower which allows the borrower to not make payments until later in calendar year 2025; therefore, these loans were considered nonaccrual at June 30, 2025 and classified as substandard. The loans were not considered delinquent at June 30, 2025 due to the terms of the agreement. As of June 30, 2025, the combined Bank LTV on the loans was 45% based on an appraisal completed in the past three months. The increase in commercial real estate substandard loans since September 30, 2024 has been related to the $40.2 million of participation loans discussed above, along with another $38.9 million participation loan also secured by a hotel. In regards to the $38.9 million participation loan, the property is taking longer than anticipated to stabilize and the borrower is not meeting the debt service coverage loan covenant required by the loan agreement. The borrower projects improved occupancy and cash flow during the remainder of calendar year 2025 and expects to be fully stabilized during calendar year 2026. As of June 30, 2025, the loan was not delinquent and the Bank LTV was 47% based on an appraisal completed approximately two years ago. The Bank has had a participation relationship with the lead bank for all three commercial real estate substandard participation loans discussed above for ten years, and the Bank holds the same percentage interest in these loans as the lead bank. These loans are recourse with a personal guaranty and have strong LTVs. Both borrower groups (developers, owners and guarantors) are seasoned commercial real estate developers with over 40 years of experience each. There have been no charge-offs with these loans nor has management set aside a specific valuation allowance associated with these loans as of June 30, 2025 due to the strong LTVs.
|
June 30, 2025 |
|
March 31, 2025 |
|
September 30, 2024 |
|||||||||||||
|
Special Mention |
|
Substandard |
|
Special Mention |
|
Substandard |
|
Special Mention |
|
Substandard |
|||||||
|
(Dollars in thousands) |
|||||||||||||||||
One- to four-family |
$ |
12,583 |
|
$ |
21,524 |
|
$ |
11,793 |
|
$ |
20,340 |
|
$ |
17,528 |
|
$ |
22,715 |
|
Commercial: |
|
|
|
|
|
|
|
|
|
|
|
|||||||
Commercial real estate |
|
8,111 |
|
|
84,771 |
|
|
8,352 |
|
|
45,961 |
|
|
16,169 |
|
|
2,302 |
|
Commercial and industrial |
|
882 |
|
|
1,201 |
|
|
899 |
|
|
1,054 |
|
|
413 |
|
|
335 |
|
Consumer |
|
365 |
|
|
323 |
|
|
162 |
|
|
566 |
|
|
326 |
|
|
487 |
|
|
$ |
21,941 |
|
$ |
107,819 |
|
$ |
21,206 |
|
$ |
67,921 |
|
$ |
34,436 |
|
$ |
25,839 |
Allowance for Credit Losses: The Bank utilizes a discounted cash flow model 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 June 30, 2025, management applied qualitative factors to account for large dollar commercial real estate loan concentrations and potential risk of loss in market value for newer one- to four-family loans. These qualitative factors were applied to account for credit risks not fully reflected in the discounted cash flow model.
In order to model the probabilities of default used in the discounted cash flow model, the model pairs the results of a regression analysis with an economic forecast for each loan pool in the model. The regression analyses are determined by comparing historical loss rates to related economic indices. The historical loss rates are determined by using the Company's historical loss experience, or peer data when the Company's own historical loss rates are not reflective of future loss expectations. During the current quarter, the Company updated the regression analyses used in the model which resulted in some changes to the amounts and levels of ACL calculated by the model for commercial loans. See additional discussion below. The regression analysis was updated in order to assist management in estimating expected credit losses in the commercial loan portfolio due to growth in this portfolio, including growth in market areas outside of the Bank's local market footprint.
Management applied a qualitative factor for large dollar commercial real estate loan concentrations. The Company's commercial real estate loans generally have low LTVs and strong DSCRs which serve as indicators that losses in the commercial real estate 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 real estate loan pool, the magnitude of such a loss could be significant. The large dollar commercial real estate 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 June 30, 2025, management considered external historical home price index trending information, along with historical loan loss experience and portfolio balance trending, the one-to four-family loan portfolio composition with regard to loan size, and management's knowledge of the Bank's loan portfolio and the one- to four-family lending industry.
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 June 30, 2025 from March 31, 2025 was due primarily to a decrease in the commercial real estate ACL to total loans. The changes in the commercial ratios in the current quarter from the prior quarters were due primarily to the regression analysis update discussed above. Based on management's evaluation of the credit risk within the Bank's commercial real estate loan portfolio, taking into consideration DSCRs and LTVs, management believes the Bank's ACL ratio for commercial real estate loans is appropriate for the credit risk. See additional discussion regarding the Bank's commercial real estate loan DSCRs and LTVs in the "Loan Portfolio - Commercial Loans" section above.
|
Distribution of ACL |
|
Ratio of ACL to Loans Receivable |
|||||||||||||||
|
June 30, |
|
March 31, |
|
September 30, |
|
June 30, |
|
March 31, |
|
September 30, |
|||||||
|
2025 |
|
2025 |
|
2024 |
|
2025 |
|
2025 |
|
2024 |
|||||||
|
(Dollars in thousands) |
|
|
|
|
|
|
|||||||||||
One- to four-family |
$ |
3,532 |
|
$ |
3,562 |
|
$ |
3,673 |
|
0.06 |
% |
|
0.06 |
% |
|
0.06 |
% |
|
Commercial: |
|
|
|
|
|
|
|
|
|
|
|
|||||||
Commercial real estate |
|
14,362 |
|
|
16,998 |
|
|
15,719 |
|
0.92 |
|
|
1.27 |
|
|
1.32 |
|
|
Commercial and industrial |
|
2,441 |
|
|
1,171 |
|
|
1,186 |
|
1.32 |
|
|
0.86 |
|
|
0.91 |
|
|
Construction |
|
2,236 |
|
|
2,007 |
|
|
2,249 |
|
1.35 |
|
|
1.05 |
|
|
1.20 |
|
|
Total commercial |
|
19,039 |
|
|
20,176 |
|
|
19,154 |
|
1.00 |
|
|
1.21 |
|
|
1.27 |
|
|
Consumer |
|
237 |
|
|
232 |
|
|
208 |
|
0.21 |
|
|
0.21 |
|
|
0.19 |
|
|
Total |
$ |
22,808 |
|
$ |
23,970 |
|
$ |
23,035 |
|
0.28 |
|
|
0.30 |
|
|
0.29 |
|
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 $25 thousand and $132 thousand, respectively. The majority of the net charge-offs during the current year period related to one single-family bulk purchased loan. During the 10-year period ended June 30, 2025, the Bank recognized $1.1 million of total net charge-offs. As of June 30, 2025, the ACL balance was $22.8 million and the reserve for off-balance sheet credit exposures totaled $6.3 million, which management believes is adequate for the credit risk characteristics in our loan portfolio.
The following table presents ACL activity and related ratios at the dates and for the periods indicated. The $1.1 million release of provision for credit losses related to the ACL in the current quarter was partially offset by a $686 thousand provision for credit losses on the reserve for off-balance sheet credit exposures, which resulted in a release of provision for credit losses of $451 thousand for the current quarter.
|
For the Three Months Ended |
|
For the Nine Months Ended |
|||||
|
June 30, 2025 |
|
June 30, 2025 |
|||||
|
(Dollars in thousands) |
|||||||
Balance at beginning of period |
$ |
23,970 |
|
|
$ |
23,035 |
|
|
Charge-offs: |
|
|
|
|||||
One- to four-family |
|
— |
|
|
|
(113 |
) |
|
Commercial |
|
— |
|
|
|
— |
|
|
Consumer |
|
(29 |
) |
|
|
(56 |
) |
|
Total charge-offs |
|
(29 |
) |
|
|
(169 |
) |
|
Recoveries: |
|
|
|
|||||
One- to four-family |
|
2 |
|
|
|
7 |
|
|
Commercial |
|
1 |
|
|
|
23 |
|
|
Consumer |
|
1 |
|
|
|
7 |
|
|
Total recoveries |
|
4 |
|
|
|
37 |
|
|
Net (charge-offs) recoveries |
|
(25 |
) |
|
|
(132 |
) |
|
Provision for credit losses |
|
(1,137 |
) |
|
|
(95 |
) |
|
Balance at end of period |
$ |
22,808 |
|
|
$ |
22,808 |
|
|
|
|
|
|
|||||
Ratio of net charge-offs during the period to average loans outstanding during the period |
|
— |
% |
|
|
— |
% |
|
Ratio of net charge-offs (recoveries) during the period to average non-performing assets |
|
0.08 |
|
|
|
0.45 |
|
|
ACL to non-performing loans at end of period |
|
47.07 |
|
|
|
47.07 |
|
|
ACL to loans receivable at end of period |
|
0.28 |
|
|
|
0.28 |
|
|
ACL to net charge-offs (annualized) |
|
226x |
|
|
|
129x |
|
The balance of the reserve for off-balance sheet credit exposures was $6.3 million at June 30, 2025, compared to $5.6 million at March 31, 2025, and $6.0 million at September 30, 2024. The increase of $686 thousand from the previous quarter was due primarily to an increase in the balance of commercial and industrial off-balance sheet credit exposures. As noted above, the increase in the reserve for off-balance sheet credit exposures was entirely offset by a $1.1 million release of provision for credit losses related to the ACL for loans, resulting in a release of provision for credit losses of $451 thousand.
Securities Portfolio
The following table presents the distribution of our securities portfolio, at amortized cost, at June 30, 2025. Overall, fixed-rate securities comprised 92% of our securities portfolio at June 30, 2025. The weighted average life ("WAL") is the estimated remaining maturity (in years) after three-month historical prepayment speeds and projected call option assumptions have been applied. Weighted average yields on tax-exempt securities are not calculated on a fully tax-equivalent basis.
|
Amount |
|
Yield |
|
WAL |
||||
|
(Dollars in thousands) |
||||||||
MBS |
$ |
874,360 |
|
5.49 |
% |
|
4.5 |
||
|
|
55,000 |
|
5.16 |
|
|
5.3 |
||
Corporate bonds |
|
4,000 |
|
5.12 |
|
|
6.9 |
||
|
$ |
933,360 |
|
5.47 |
|
|
4.6 |
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 Nine Months Ended |
||||||||||||||||
|
June 30, 2025 |
|
June 30, 2025 |
||||||||||||||||
|
Amount |
|
Yield |
|
WAL |
|
Amount |
|
Yield |
|
WAL |
||||||||
|
(Dollars in thousands) |
||||||||||||||||||
Beginning balance - carrying value |
$ |
961,417 |
|
|
5.46 |
% |
|
5.6 |
|
$ |
856,266 |
|
|
5.63 |
% |
|
5.2 |
||
Maturities and repayments |
|
(47,803 |
) |
|
|
|
|
|
|
(147,190 |
) |
|
|
|
|
||||
Net amortization of (premiums)/discounts |
|
829 |
|
|
|
|
|
|
|
2,491 |
|
|
|
|
|
||||
Purchases |
|
38,749 |
|
|
5.02 |
|
|
5.8 |
|
|
248,207 |
|
|
4.97 |
|
|
7.5 |
||
Change in valuation on AFS securities |
|
3,037 |
|
|
|
|
|
|
|
(3,545 |
) |
|
|
|
|
||||
Ending balance - carrying value |
$ |
956,229 |
|
|
5.47 |
|
|
4.6 |
|
$ |
956,229 |
|
|
5.47 |
|
|
4.6 |
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 June 30, 2025 compared to March 31, 2025 and September 30, 2024 was due mainly to lower rates on retail certificates of deposit.
|
June 30, 2025 |
|
March 31, 2025 |
|
September 30, 2024 |
|||||||||||||||||||||||||
|
|
|
|
|
% of |
|
|
|
|
|
% of |
|
|
|
|
|
% of |
|||||||||||||
|
Amount |
|
Rate |
|
Total |
|
Amount |
|
Rate |
|
Total |
|
Amount |
|
Rate |
|
Total |
|||||||||||||
|
(Dollars in thousands) |
|||||||||||||||||||||||||||||
Non-interest-bearing checking |
$ |
579,595 |
|
— |
% |
|
9.0 |
% |
|
$ |
574,940 |
|
— |
% |
|
9.0 |
% |
|
$ |
549,596 |
|
— |
% |
|
9.0 |
% |
||||
Interest-bearing checking |
|
884,838 |
|
0.24 |
|
|
13.8 |
|
|
|
905,922 |
|
0.22 |
|
|
14.2 |
|
|
|
847,542 |
|
0.23 |
|
|
13.8 |
|
||||
High yield savings |
|
408,018 |
|
3.88 |
|
|
6.4 |
|
|
|
284,097 |
|
4.09 |
|
|
4.5 |
|
|
|
96,241 |
|
4.09 |
|
|
1.6 |
|
||||
Other savings |
|
433,188 |
|
0.07 |
|
|
6.7 |
|
|
|
448,034 |
|
0.07 |
|
|
7.0 |
|
|
|
444,331 |
|
0.11 |
|
|
7.2 |
|
||||
Money market |
|
1,203,917 |
|
1.22 |
|
|
18.7 |
|
|
|
1,247,106 |
|
1.21 |
|
|
19.6 |
|
|
|
1,226,962 |
|
1.46 |
|
|
20.0 |
|
||||
Certificates of deposit |
|
2,921,581 |
|
3.81 |
|
|
45.4 |
|
|
|
2,912,446 |
|
3.99 |
|
|
45.7 |
|
|
|
2,965,310 |
|
4.25 |
|
|
48.4 |
|
||||
|
$ |
6,431,137 |
|
2.24 |
|
|
100.0 |
% |
|
$ |
6,372,545 |
|
2.28 |
|
|
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.
|
June 30, 2025 |
|
March 31, 2025 |
|
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 |
$ |
415,066 |
|
— |
% |
|
6.5 |
% |
|
$ |
442,379 |
|
— |
% |
|
6.9 |
% |
|
$ |
418,790 |
|
— |
% |
|
6.8 |
% |
||||
Interest-bearing checking |
|
810,027 |
|
0.09 |
|
|
12.6 |
|
|
|
837,294 |
|
0.09 |
|
|
13.1 |
|
|
|
799,407 |
|
0.10 |
|
|
13.0 |
|
||||
High yield savings |
|
408,018 |
|
3.88 |
|
|
6.4 |
|
|
|
284,097 |
|
4.09 |
|
|
4.5 |
|
|
|
96,241 |
|
4.09 |
|
|
1.6 |
|
||||
Other savings |
|
429,778 |
|
0.07 |
|
|
6.6 |
|
|
|
444,681 |
|
0.07 |
|
|
7.0 |
|
|
|
441,265 |
|
0.11 |
|
|
7.2 |
|
||||
Money market |
|
1,088,623 |
|
1.07 |
|
|
16.9 |
|
|
|
1,138,281 |
|
1.08 |
|
|
17.9 |
|
|
|
1,149,212 |
|
1.37 |
|
|
18.7 |
|
||||
Total |
|
3,151,512 |
|
0.91 |
|
|
49.0 |
|
|
|
3,146,732 |
|
0.79 |
|
|
49.4 |
|
|
|
2,904,915 |
|
0.73 |
|
|
47.4 |
|
||||
Commercial non-maturity deposits: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Non-interest-bearing checking |
|
164,529 |
|
— |
|
|
2.5 |
|
|
|
132,561 |
|
— |
|
|
2.1 |
|
|
|
130,806 |
|
— |
|
|
2.1 |
|
||||
Interest-bearing checking |
|
74,811 |
|
1.89 |
|
|
1.2 |
|
|
|
68,628 |
|
1.83 |
|
|
1.1 |
|
|
|
48,135 |
|
2.40 |
|
|
0.8 |
|
||||
Savings |
|
3,410 |
|
0.05 |
|
|
0.1 |
|
|
|
3,353 |
|
0.05 |
|
|
0.1 |
|
|
|
3,066 |
|
0.05 |
|
|
0.1 |
|
||||
Money market |
|
115,294 |
|
2.58 |
|
|
1.8 |
|
|
|
108,825 |
|
2.57 |
|
|
1.7 |
|
|
|
77,750 |
|
2.72 |
|
|
1.3 |
|
||||
Total |
|
358,044 |
|
1.23 |
|
|
5.6 |
|
|
|
313,367 |
|
1.29 |
|
|
4.9 |
|
|
|
259,757 |
|
1.26 |
|
|
4.2 |
|
||||
Certificates of deposit: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Retail certificates of deposit |
|
2,745,213 |
|
3.80 |
|
|
42.7 |
|
|
|
2,790,993 |
|
3.99 |
|
|
43.8 |
|
|
|
2,830,579 |
|
4.23 |
|
|
46.2 |
|
||||
Commercial certificates of deposit |
|
59,695 |
|
3.69 |
|
|
0.9 |
|
|
|
58,545 |
|
3.90 |
|
|
0.9 |
|
|
|
58,236 |
|
4.40 |
|
|
1.0 |
|
||||
Public unit certificates of deposit |
|
116,673 |
|
4.12 |
|
|
1.8 |
|
|
|
62,908 |
|
4.22 |
|
|
1.0 |
|
|
|
76,495 |
|
4.62 |
|
|
1.2 |
|
||||
Total |
|
2,921,581 |
|
3.81 |
|
|
45.4 |
|
|
|
2,912,446 |
|
3.99 |
|
|
45.7 |
|
|
|
2,965,310 |
|
4.25 |
|
|
48.4 |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
$ |
6,431,137 |
|
2.24 |
|
|
100.0 |
% |
|
$ |
6,372,545 |
|
2.28 |
|
|
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 at the dates noted.
|
June 30, 2025 |
|
March 31, 2025 |
|
September 30, 2024 |
|||||||||||||||||||||||||
|
|
|
|
|
% of |
|
|
|
|
|
% of |
|
|
|
|
|
% of |
|||||||||||||
|
Amount |
|
Rate |
|
Total |
|
Amount |
|
Rate |
|
Total |
|
Amount |
|
Rate |
|
Total |
|||||||||||||
|
(Dollars in thousands) |
|||||||||||||||||||||||||||||
Total retail deposits |
$ |
5,896,725 |
|
2.25 |
% |
|
91.7 |
% |
|
$ |
5,937,725 |
|
2.30 |
% |
|
93.2 |
% |
|
$ |
5,735,494 |
|
2.46 |
% |
|
93.6 |
% |
||||
Total commercial deposits |
|
417,739 |
|
1.58 |
|
|
6.5 |
|
|
|
371,912 |
|
1.70 |
|
|
5.8 |
|
|
|
317,993 |
|
1.84 |
|
|
5.2 |
|
||||
Public unit certificates of deposit |
|
116,673 |
|
4.12 |
|
|
1.8 |
|
|
|
62,908 |
|
4.22 |
|
|
1.0 |
|
|
|
76,495 |
|
4.62 |
|
|
1.2 |
|
||||
Total |
$ |
6,431,137 |
|
2.24 |
|
|
100.0 |
% |
|
$ |
6,372,545 |
|
2.28 |
|
|
100.0 |
% |
|
$ |
6,129,982 |
|
2.45 |
|
|
100.0 |
% |
As of June 30, 2025, approximately $899.4 million (or approximately 14%) of the Bank's Call Report deposit balance was uninsured, of which approximately $509.4 million (or approximately 8% of the Bank's Call Report deposit balance) 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 June 30, 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 |
|
$ |
100,000 |
|
4.69 |
% |
|
3.03 |
% |
|
2026 |
|
|
425,000 |
|
2.11 |
|
|
2.30 |
|
|
2027 |
|
|
745,000 |
|
3.49 |
|
|
3.56 |
|
|
2028 |
|
|
570,902 |
|
4.37 |
|
|
4.14 |
|
|
2029 |
|
|
141,250 |
|
4.45 |
|
|
4.45 |
|
|
2030 |
|
|
90,000 |
|
4.20 |
|
|
4.20 |
|
|
|
|
$ |
2,072,152 |
|
3.60 |
|
|
3.52 |
|
(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. During the current quarter, the Bank prepaid fixed-rate FHLB advances with a weighted average remaining term of 0.6 years totaling $200.0 million with a weighted average contractual interest rate of 4.70%, and replaced these advances with $200.0 million of fixed-rate FHLB advances with a weighted average contractual interest rate of 3.83% and a weighted average term of 2.5 years. The weighted average effective interest rate of the new advances was 3.93%, which includes the impact of deferred prepayment penalties being recognized over the life of the new advances. This activity is reflected in the table below.
|
For the Three Months Ended |
|
For the Nine Months Ended |
||||||||||||||||
|
June 30, 2025 |
|
June 30, 2025 |
||||||||||||||||
|
|
|
Effective |
|
|
|
|
|
Effective |
|
|
||||||||
|
Amount |
|
Rate |
|
WAM |
|
Amount |
|
Rate |
|
WAM |
||||||||
|
(Dollars in thousands) |
||||||||||||||||||
Beginning balance |
$ |
2,143,320 |
|
|
3.54 |
% |
|
1.6 |
|
$ |
2,180,656 |
|
|
3.29 |
% |
|
1.6 |
||
Maturities and repayments |
|
(371,168 |
) |
|
3.93 |
|
|
|
|
|
(758,504 |
) |
|
3.40 |
|
|
|
||
New FHLB borrowings |
|
300,000 |
|
|
3.93 |
|
|
2.5 |
|
|
650,000 |
|
|
4.13 |
|
|
2.9 |
||
Ending balance |
$ |
2,072,152 |
|
|
3.52 |
|
|
1.7 |
|
$ |
2,072,152 |
|
|
3.52 |
|
|
1.7 |
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 June 30, 2025.
|
September 30, |
|
December 31, |
|
March 31, |
|
June 30, |
|
|
|||||||||||
|
2025 |
|
2025 |
|
2026 |
|
2026 |
|
Total |
|||||||||||
|
(Dollars in thousands) |
|||||||||||||||||||
Retail/Commercial Certificates: |
|
|
|
|
|
|
|
|
||||||||||||
Amount |
$ |
453,811 |
|
|
$ |
618,835 |
|
|
$ |
302,603 |
|
|
$ |
556,155 |
|
|
$ |
1,931,404 |
|
|
Repricing Rate |
|
4.20 |
% |
|
|
3.95 |
% |
|
|
3.59 |
% |
|
|
3.82 |
% |
|
|
3.91 |
% |
|
Public Unit Certificates: |
|
|
|
|
|
|
|
|
|
|||||||||||
Amount |
$ |
10,983 |
|
|
$ |
14,329 |
|
|
$ |
43,110 |
|
|
$ |
9,001 |
|
|
$ |
77,423 |
|
|
Repricing Rate |
|
4.42 |
% |
|
|
3.87 |
% |
|
|
4.13 |
% |
|
|
4.22 |
% |
|
|
4.13 |
% |
|
Non-Amortizing FHLB Advances: |
|
|
|
|
|
|
|
|
||||||||||||
Amount |
$ |
100,000 |
|
|
$ |
100,000 |
|
|
$ |
100,000 |
|
|
$ |
100,000 |
|
|
$ |
400,000 |
|
|
Repricing Rate |
|
3.03 |
% |
|
|
1.09 |
% |
|
|
1.60 |
% |
|
|
2.51 |
% |
|
|
2.06 |
% |
|
Total |
|
|
|
|
|
|
|
|
|
|||||||||||
Amount |
$ |
564,794 |
|
|
$ |
733,164 |
|
|
$ |
445,713 |
|
|
$ |
665,156 |
|
|
$ |
2,408,827 |
|
|
Repricing Rate |
|
4.00 |
% |
|
|
3.56 |
% |
|
|
3.19 |
% |
|
|
3.63 |
% |
|
|
3.61 |
% |
The following table sets forth the WAM information for our certificates of deposit, in years, as of June 30, 2025.
Retail certificates of deposit |
0.9 |
|
Commercial certificates of deposit |
0.7 |
|
Public unit certificates of deposit |
0.9 |
|
Total certificates of deposit |
0.9 |
Average Rates and Lives
At June 30, 2025, the gap between the Bank's amount of interest-earning assets and interest-bearing liabilities projected to reprice within one year was $(963.3) million, or (9.9)% of total assets, compared to $(1.11) billion, or (11.4)% of total assets, at March 31, 2025. The change in the one-year gap amount was due primarily to a decrease in the amount of projected interest-bearing liability cash flows coming due in one year. The decrease in liability cash flows was primarily related to the Bank prepaying and replacing $200.0 million of fixed-rate FHLB advances during the current quarter that went from a weighted average remaining term of 0.6 years to 2.5 years. Net interest-earning assets projected to reprice within one year remained relatively flat between periods as increases in the amount of adjustable-rate loans expected to reprice during the next 12 months were more than offset by decreases in cash and securities.
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 June 30, 2025, the Bank's one-year gap would have been projected to be $(1.15) billion, or (11.9)% of total assets. If interest rates were to decrease 200 basis points, as of June 30, 2025, the Bank's one-year gap would have been projected to be $(528.8) million, or (5.5)% 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 June 30, 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 |
$ |
956,229 |
|
5.47 |
% |
|
3.7 |
|
|
|
10.3 |
% |
||||
Loans receivable: |
|
|
|
|
|
|
|
|
|
|||||||
Fixed-rate one- to four-family |
|
5,104,555 |
|
3.48 |
|
|
6.9 |
|
63.5 |
% |
|
55.0 |
|
|||
Fixed-rate commercial |
|
566,639 |
|
5.50 |
|
|
2.3 |
|
7.0 |
|
|
6.1 |
|
|||
All other fixed-rate loans |
|
35,777 |
|
7.12 |
|
|
7.4 |
|
0.5 |
|
|
0.4 |
|
|||
Total fixed-rate loans |
|
5,706,971 |
|
3.71 |
|
|
6.4 |
|
71.0 |
|
|
61.5 |
|
|||
Adjustable-rate one- to four-family |
|
899,071 |
|
4.41 |
|
|
4.3 |
|
11.2 |
|
|
9.7 |
|
|||
Adjustable-rate commercial |
|
1,345,202 |
|
6.18 |
|
|
3.5 |
|
16.7 |
|
|
14.5 |
|
|||
All other adjustable-rate loans |
|
91,756 |
|
7.99 |
|
|
3.2 |
|
1.1 |
|
|
1.0 |
|
|||
Total adjustable-rate loans |
|
2,336,029 |
|
5.57 |
|
|
3.8 |
|
29.0 |
|
|
25.2 |
|
|||
Total loans receivable |
|
8,043,000 |
|
4.25 |
|
|
5.6 |
|
100.0 |
% |
|
86.7 |
|
|||
FHLB stock |
|
98,225 |
|
9.11 |
|
|
1.9 |
|
|
|
1.1 |
|
||||
Cash and cash equivalents |
|
174,965 |
|
3.79 |
|
|
— |
|
|
|
1.9 |
|
||||
Total interest-earning assets |
$ |
9,272,419 |
|
4.42 |
|
|
5.3 |
|
|
|
100.0 |
% |
||||
|
|
|
|
|
|
|
|
|
|
|||||||
Non-maturity deposits |
$ |
2,929,961 |
|
1.12 |
|
|
5.2 |
|
50.1 |
% |
|
37.0 |
% |
|||
Retail certificates of deposit |
|
2,745,213 |
|
3.80 |
|
|
0.9 |
|
46.9 |
|
|
34.6 |
|
|||
Commercial certificates of deposit |
|
59,695 |
|
3.68 |
|
|
0.7 |
|
1.0 |
|
|
0.7 |
|
|||
Public unit certificates of deposit |
|
116,673 |
|
4.12 |
|
|
0.9 |
|
2.0 |
|
|
1.5 |
|
|||
Total interest-bearing deposits |
|
5,851,542 |
|
2.46 |
|
|
3.1 |
|
100.0 |
% |
|
73.8 |
|
|||
Term borrowings |
|
2,073,225 |
|
3.52 |
|
|
1.7 |
|
|
|
26.2 |
|
||||
Total interest-bearing liabilities |
$ |
7,924,767 |
|
2.74 |
|
|
2.7 |
|
|
|
100.0 |
% |
View source version on businesswire.com: https://www.businesswire.com/news/home/20250723129776/en/
Executive Vice President,
Chief Financial Officer and Treasurer
(785) 231-6360
ktownsend@capfed.com
Investor Relations
(785) 270-6055
investorrelations@capfed.com
Source: