CAPITOL FEDERAL FINANCIAL, INC.® REPORTS SECOND QUARTER FISCAL YEAR 2026 RESULTS
The Company ended the current quarter with total assets of
Executing on our strategic initiatives during the current quarter enabled growth in our commercial loan portfolio of
"Our strategic initiatives have improved our financial results and strengthened our capital position. This has directly benefited our stockholders by enabling the payment of dividends, including a special dividend paid in
Highlights for the current quarter include:
- net income of
$20.1 million ; - net interest margin was 2.24%, an increase of five basis points from 2.19% for the quarter ended
December 31, 2025 (the "prior quarter"); - basic and diluted earnings per share of
$0.16 ; - an efficiency ratio of 52.45%, an improvement from 53.66% the prior quarter;
- an operating expense ratio of 1.24%, unchanged from the prior quarter;
- paid dividends of
$15.9 million , or$0.125 per share, including a$0.040 per share special dividend; and - repurchased 2,155,481 shares of common stock at an average price of
$7.16 per share.
Balance sheet highlights include:
- total assets of
$9.83 billion atMarch 31, 2026 ; - tangible book value per share of
$7.96 atMarch 31, 2026 ; - commercial loan growth of
$201.8 million , or 19.1% annualized, sinceSeptember 30, 2025 ; - commercial deposit growth of
$39.9 million , or 15.7% annualized, sinceSeptember 30, 2025 ; - distributed
$53.0 million from the Bank to the Company during the six months endedMarch 31, 2026 ; and - on
April 28, 2026 , the Company announced a cash dividend of$0.085 per share, payable onMay 15, 2026 to stockholders of record as of the close of business onMay 1, 2026 .
Strategic Banking Initiatives
Our strategic banking initiatives keep us focused on the progression towards becoming a full-service consumer and commercial bank. These initiatives have resulted in investments in technology, allowing us to launch new services and products. Our seasoned and well-connected commercial bankers and trust and wealth advisors deliver access to new customer groups. Our treasury management product suite enables us to deliver first-in-class service to new and existing customers. Our marketing and business development efforts continue to increase, deepen and broaden our customer relationships. The focus on our strategic banking initiatives continues to bear fruit and we expect that progress to continue.
Strategic Actions. The long-term success of our transition to a full-service consumer and commercial bank is predicated on strengthening relationships with consumer and commercial customers. Management and the Board are utilizing committed resources to implement our strategic objectives, as well as enhancing internal monitoring of performance metrics intended to ensure we are on the right path. Through our experienced relationship managers, we deliver customized solutions using advanced digital platforms and sophisticated cash management tools. We are leveraging our centralized organizational structure to respond quickly to our customers' needs and desires.
Commercial Lending. Commercial loans continue to grow as a percentage of our total loan portfolio, comprising 29% of the portfolio at
Treasury Management. The Bank offers a competitive suite of treasury management products to commercial customers who are supported by an experienced team of treasury management officers. This team is focused on the deposit and cash management needs of commercial customers and growing this line of business through the acquisition of new customers located in our local market areas, as well as those we lend to outside those areas. During the current fiscal year, a team of business development officers have been tasked with growing the deposit base within the small business customer segment and providing product lines specifically designed for these customers. Our treasury management officers and business development officers often create depository relationships with new customers independent of a lending relationship. We expect that this will be a focus area for our sales teams as the Bank continues to diversify funding sources and seeks to increase fee revenue tied to depository accounts. During the third quarter of fiscal year 2026, the Bank expects to introduce digital onboarding for small business customers using industry-leading risk management and screening tools, which will replace many manual verification tasks. We are evaluating additional technology in order to capture a larger share of this business with even more products and services. Within calendar year 2026, we expect to implement new technology for lockbox services and integrated accounts receivables. The Bank implemented new purchase cards and corporate cards in
Digital Banking. We are advancing towards a seamless digital banking experience for all customers, enhancing the Bank's ability to attract and retain deposits and lower the cost to service our customers. This strategy includes a new deposit account onboarding platform and digital banking enhancements for debit cardholders, which will allow customers to begin using their card immediately online and in digital wallets without waiting for the delivery of a physical card. During the current quarter, the Bank successfully ran live pilots for this technology and published the mobile app to the app store. We are preparing for general release to our customers in the third quarter of fiscal year 2026. The Bank is taking advantage of fintech plug-in technologies that we expect will integrate into our digital banking experience for consumers, small businesses, and commercial customers.
Wealth Management. We have continued to implement enhanced private wealth management products and services, which is a new line of business for the Bank. Trust and financial advisory services are undergoing a transformational upgrade that we expect will lead to improved client and advisor experience, lowered overhead cost, and increased revenue. We are adding experienced advisors to our staff to meet the growing client demand in all the markets we serve.
We continue to expand our extensive suite of private banking products and services and grow our client base in this area. We believe that deliberate and meaningful growth in this line of business will be a gateway to driving revenue growth from off-balance sheet assets and bridge the gap between high-net-worth depository customers, small business owners and key commercial customers and create additional corporate trustee opportunities for the Bank.
Stockholder Value. Delivering long-term sustainable stockholder value continues to be our
Comparison of Operating Results for the Three Months Ended March 31, 2026and December 31, 2025
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: |
||
|
|
2026 |
|
2025 |
|
Dollars |
|
Percent |
|
|
(Dollars in thousands) |
|
|
||||
|
INTEREST AND DIVIDEND INCOME: |
|
|
|
|
|||
|
Loans receivable |
$ 89,323 |
|
$ 89,792 |
|
$ (469) |
|
(0.5 %) |
|
Mortgage-backed securities ("MBS") |
10,853 |
|
11,341 |
|
(488) |
|
(4.3) |
|
Cash and cash equivalents |
2,474 |
|
2,773 |
|
(299) |
|
(10.8) |
|
Federal Home Loan Bank Topeka ("FHLB") stock |
1,858 |
|
2,032 |
|
(174) |
|
(8.6) |
|
Investment securities |
52 |
|
51 |
|
1 |
|
2.0 |
|
Total interest and dividend income |
$ 104,560 |
|
$ 105,989 |
|
$ (1,429) |
|
(1.3) |
The decrease in interest income on loans receivable was mainly related to the commercial loan portfolio, largely due to two fewer calendar days during the current quarter, along with lower deferred fee recognition in the current quarter related to commercial loan payoff activity. The average balance of the commercial loan portfolio increased during the current quarter which partially offset the impact of the items noted above. The decrease in interest income on MBS was due to a decrease in the average balance of the portfolio compared to the prior quarter as not all of the portfolio repayments were reinvested back into the portfolio. The decrease in interest income on cash and cash equivalents was due primarily to a decrease in the weighted average yield compared to the prior quarter. The decrease in dividend income on FHLB stock was due primarily to a reduction in the Bank's balance of FHLB stock following the payoff 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: |
||
|
|
2026 |
|
2025 |
|
Dollars |
|
Percent |
|
|
(Dollars in thousands) |
|
|
||||
|
INTEREST EXPENSE: |
|
|
|
|
|
|
|
|
Deposits |
$ 36,299 |
|
$ 37,500 |
|
$ (1,201) |
|
(3.2 %) |
|
Borrowings |
15,995 |
|
17,172 |
|
(1,177) |
|
(6.9) |
|
Total interest expense |
$ 52,294 |
|
$ 54,672 |
|
$ (2,378) |
|
(4.3) |
The decrease in interest expense on deposits between periods was due primarily to a decrease in the cost of retail certificates of deposit and money market accounts compared to the prior quarter. The reduction in the cost of retail certificates of deposit was due to existing higher rate certificates of deposit renewing at lower rates and the decrease in the rate on money market accounts was due to management lowering the rates on some money market tiers during the current quarter. Interest expense on borrowings was lower compared to the prior quarter due to a decrease in the average balance, attributable mainly to FHLB borrowings that matured between periods and were not replaced. Deposit growth, along with cash flows from the securities portfolio, were used to repay these borrowings.
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 Three Months Ended |
|
|
|
|
||
|
|
|
|
|
|
Change Expressed in: |
||
|
|
2026 |
|
2025 |
|
Dollars |
|
Percent |
|
|
(Dollars in thousands) |
|
|
||||
|
NON-INTEREST INCOME: |
|
|
|
|
|
|
|
|
Deposit service fees |
$ 2,690 |
|
$ 2,872 |
|
$ (182) |
|
(6.3 %) |
|
Income from bank-owned life insurance ("BOLI") |
1,151 |
|
965 |
|
186 |
|
19.3 |
|
Insurance commissions |
512 |
|
789 |
|
(277) |
|
(35.1) |
|
Other non-interest income |
1,106 |
|
853 |
|
253 |
|
29.7 |
|
Total non-interest income |
$ 5,459 |
|
$ 5,479 |
|
$ (20) |
|
(0.4) |
Income from BOLI was higher in the current quarter due primarily to the purchase of
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: |
||
|
|
2026 |
|
2025 |
|
Dollars |
|
Percent |
|
|
(Dollars in thousands) |
|
|
||||
|
NON-INTEREST EXPENSE: |
|
|
|
|
|
|
|
|
Salaries and employee benefits |
$ 15,828 |
|
$ 15,747 |
|
$ 81 |
|
0.5 % |
|
Information technology and related expense |
5,425 |
|
5,134 |
|
291 |
|
5.7 |
|
Occupancy, net |
3,265 |
|
3,450 |
|
(185) |
|
(5.4) |
|
Professional and other services |
1,579 |
|
1,789 |
|
(210) |
|
(11.7) |
|
Federal insurance premium |
1,110 |
|
1,111 |
|
(1) |
|
(0.1) |
|
Advertising and promotional |
645 |
|
1,056 |
|
(411) |
|
(38.9) |
|
Deposit and loan transaction costs |
768 |
|
716 |
|
52 |
|
7.3 |
|
Office supplies and related expense |
511 |
|
481 |
|
30 |
|
6.2 |
|
Other non-interest expense |
1,143 |
|
992 |
|
151 |
|
15.2 |
|
Total non-interest expense |
$ 30,274 |
|
$ 30,476 |
|
$ (202) |
|
(0.7) |
The decrease in professional and other services was due primarily to nonrecurring services in the prior quarter. The decrease in advertising and promotional expense was due primarily to the timing of marketing campaigns compared to the prior quarter.
The Company's efficiency ratio was 52.45% for the current quarter compared to 53.66% for the prior 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. The Company's operating expense ratio (annualized) for the current quarter was 1.24%, unchanged from the prior quarter. The operating expense ratio is a measure of a financial institution's total non-interest expense as a percentage of average assets, providing insight into how efficiently the Company is managing its expenses in relation to its assets and does not take into consideration changes in interest rates.
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: |
||
|
|
2026 |
|
2025 |
|
Dollars |
|
Percent |
|
|
(Dollars in thousands) |
|
|
||||
|
Income before income tax expense |
$ 25,079 |
|
$ 25,214 |
|
$ (135) |
|
(0.5 %) |
|
Income tax expense |
4,931 |
|
4,910 |
|
21 |
|
0.4 |
|
Net income |
$ 20,148 |
|
$ 20,304 |
|
$ (156) |
|
(0.8) |
|
|
|
|
|
|
|
|
|
|
Effective tax rate |
19.7 % |
|
19.5 % |
|
|
|
|
Comparison of Operating Results for the Six Months
Ended March 31, 2026and 2025
The Company recognized net income of
Interest and Dividend Income
The following table presents the components of interest and dividend income for the time periods presented, along with the change measured in dollars and percent.
|
|
For the Six Months Ended |
|
|
|
|
||
|
|
|
|
Change Expressed in: |
||||
|
|
2026 |
|
2025 |
|
Dollars |
|
Percent |
|
|
(Dollars in thousands) |
|
|
||||
|
INTEREST AND DIVIDEND INCOME: |
|
|
|
|
|
|
|
|
Loans receivable |
$ 179,115 |
|
$ 162,261 |
|
$ 16,854 |
|
10.4 % |
|
MBS |
22,194 |
|
22,288 |
|
(94) |
|
(0.4) |
|
Cash and cash equivalents |
5,247 |
|
4,600 |
|
647 |
|
14.1 |
|
FHLB stock |
3,890 |
|
4,637 |
|
(747) |
|
(16.1) |
|
Investment securities |
103 |
|
2,011 |
|
(1,908) |
|
(94.9) |
|
Total interest and dividend income |
$ 210,549 |
|
$ 195,797 |
|
$ 14,752 |
|
7.5 |
The increase in interest income on loans receivable was due primarily to growth in the commercial loan portfolio, as cash flows from the one-to four-family loan portfolio continued to be redirected into the higher yielding commercial loan portfolio. Interest income on cash and cash equivalents increased due to an increase in the average balance compared to the prior year period, partially offset by a decrease in the weighted average yield. The increase in the average balance was driven primarily by carrying more cash during the current year period to support anticipated commercial loan activities and operational needs. The decrease in FHLB stock dividend income was due primarily to a reduction in the balance of FHLB stock due to paying off maturing FHLB borrowings between periods and repayments on amortizing FHLB borrowings, which reduced the Bank's required FHLB stock holdings. The decrease in interest income on investment securities was due primarily to a lower average balance, due mainly to securities that were called or matured between periods and were not replaced in their entirety.
Interest Expense
The following table presents the components of interest expense for the time periods presented, along with the change measured in dollars and percent.
|
|
For the Six Months Ended |
|
|
|
|
||
|
|
|
|
Change Expressed in: |
||||
|
|
2026 |
|
2025 |
|
Dollars |
|
Percent |
|
|
(Dollars in thousands) |
|
|
||||
|
INTEREST EXPENSE: |
|
|
|
|
|
|
|
|
Deposits |
$ 73,799 |
|
$ 73,198 |
|
$ 601 |
|
0.8 % |
|
Borrowings |
33,167 |
|
36,529 |
|
(3,362) |
|
(9.2) |
|
Total interest expense |
$ 106,966 |
|
$ 109,727 |
|
$ (2,761) |
|
(2.5) |
Interest expense on deposits was higher during the current year period due primarily to growth in the Bank's high yield savings account offering, partially offset by a decrease in the cost of retail certificates of deposit. 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 continued repayments on amortizing FHLB advances. Cash flows from the deposit portfolio were used, in part, to pay off maturing FHLB borrowings and repay amortizing FHLB advances. The increase in the weighted average interest rate was due primarily to FHLB borrowings that matured and were renewed between periods to market interest rates higher than the overall portfolio rate, along with paying off lower rate advances that matured between periods, which increased the overall interest rate of the remaining FHLB advances.
Provision for Credit Losses
The Company recorded a provision for credit losses of
Non-Interest Income
The following table presents the components of non-interest income for the time periods presented, along with the change measured in dollars and percent.
|
|
For the Six Months Ended |
|
|
|
|
||
|
|
|
|
Change Expressed in: |
||||
|
|
2026 |
|
2025 |
|
Dollars |
|
Percent |
|
|
(Dollars in thousands) |
|
|
||||
|
NON-INTEREST INCOME: |
|
|
|
|
|
|
|
|
Deposit service fees |
$ 5,562 |
|
$ 5,303 |
|
$ 259 |
|
4.9 % |
|
Income from BOLI |
2,116 |
|
1,295 |
|
821 |
|
63.4 |
|
Insurance commissions |
1,301 |
|
1,703 |
|
(402) |
|
(23.6) |
|
Other non-interest income |
1,959 |
|
1,345 |
|
614 |
|
45.7 |
|
Total non-interest income |
$ 10,938 |
|
$ 9,646 |
|
$ 1,292 |
|
13.4 |
Income from BOLI was higher in the current year period due mainly to a change in rates and an increase in the crediting rate as a result of updates to certain policies that were executed in the second half of the prior fiscal year, along with
Non-Interest Expense
The following table presents the components of non-interest expense for the time periods presented, along with the change measured in dollars and percent.
|
|
For the Six Months Ended |
|
|
|
|
||
|
|
|
|
Change Expressed in: |
||||
|
|
2026 |
|
2025 |
|
Dollars |
|
Percent |
|
|
(Dollars in thousands) |
|
|
||||
|
NON-INTEREST EXPENSE: |
|
|
|
|
|
|
|
|
Salaries and employee benefits |
$ 31,575 |
|
$ 29,170 |
|
$ 2,405 |
|
8.2 % |
|
Information technology and related expense |
10,559 |
|
9,474 |
|
1,085 |
|
11.5 |
|
Occupancy, net |
6,715 |
|
6,835 |
|
(120) |
|
(1.8) |
|
Professional and other services |
3,368 |
|
2,582 |
|
786 |
|
30.4 |
|
Federal insurance premium |
2,221 |
|
2,133 |
|
88 |
|
4.1 |
|
Advertising and promotional |
1,701 |
|
1,582 |
|
119 |
|
7.5 |
|
Deposit and loan transaction costs |
1,484 |
|
1,470 |
|
14 |
|
1.0 |
|
Office supplies and related expense |
992 |
|
836 |
|
156 |
|
18.7 |
|
Other non-interest expense |
2,135 |
|
2,606 |
|
(471) |
|
(18.1) |
|
Total non-interest expense |
$ 60,750 |
|
$ 56,688 |
|
$ 4,062 |
|
7.2 |
The increase in salaries and employee benefits was mainly attributable to an increase in full-time equivalent employees between periods, as well as merit increases and salary adjustments to remain market competitive. The increase in information technology and related expense was due mainly to an increase in software licensing expense related to new agreements and applications. The increase in professional and other services was due primarily to an increase in new relationships with outside service providers and additional services provided by current providers, of which approximately
The Company's efficiency ratio was 53.05% for the current year period compared to 59.23% for the prior year period. The improvement in the efficiency ratio was due primarily to higher net interest income compared to the prior year period, partially offset by higher non-interest expense. The Company's operating expense ratio (annualized) for the current year period was 1.24% compared to 1.18% for the prior year period. The operating expense ratio was higher in the current year period due mainly to higher non-interest expense, partially offset by higher average assets compared to the prior year period.
Income Tax Expense
The following table presents pretax income, income tax expense, and net income for the time periods presented, along with the change measured in dollars and percent and effective tax rate.
|
|
For the Six Months Ended |
|
|
|
|
||
|
|
|
|
Change Expressed in: |
||||
|
|
2026 |
|
2025 |
|
Dollars |
|
Percent |
|
|
(Dollars in thousands) |
|
|
||||
|
Income before income tax expense |
$ 50,293 |
|
$ 38,351 |
|
$ 11,942 |
|
31.1 % |
|
Income tax expense |
9,841 |
|
7,521 |
|
2,320 |
|
30.8 |
|
Net income |
$ 40,452 |
|
$ 30,830 |
|
$ 9,622 |
|
31.2 |
|
|
|
|
|
|
|
|
|
|
Effective tax rate |
19.6 % |
|
19.6 % |
|
|
|
|
Income tax expense was higher in the current year period due to higher pretax income.
Financial Condition as of March 31, 2026
The following table summarizes the Company's financial condition at the dates indicated.
|
|
|
|
|
|
Annualized |
|
|
|
Annualized |
|
|
|
|
|
|
Percent |
|
|
|
Percent |
|
|
2026 |
|
2025 |
|
Change |
|
2025 |
|
Change |
|
|
(Dollars and shares in thousands) |
||||||||
|
Total assets |
$ 9,829,080 |
|
$ 9,778,400 |
|
2.1 % |
|
$ 9,778,701 |
|
1.0 % |
|
Available-for-sale ("AFS") securities |
809,566 |
|
829,704 |
|
(9.7) |
|
867,216 |
|
(13.3) |
|
Loans receivable, net |
8,114,205 |
|
8,176,736 |
|
(3.1) |
|
8,111,961 |
|
0.1 |
|
Deposits |
6,924,491 |
|
6,758,632 |
|
9.8 |
|
6,591,448 |
|
10.1 |
|
Borrowings |
1,707,055 |
|
1,829,914 |
|
(26.9) |
|
1,950,770 |
|
(25.0) |
|
Stockholders' equity |
1,025,726 |
|
1,041,320 |
|
(6.0) |
|
1,047,677 |
|
(4.2) |
|
Equity to total assets at end of period |
10.4 % |
|
10.6 % |
|
|
|
10.7 % |
|
|
|
Tangible book value per share |
$ 7.96 |
|
$ 7.95 |
|
0.5 |
|
$ 7.85 |
|
2.8 |
|
Average number of basic and diluted shares outstanding |
126,631 |
|
128,953 |
|
(7.2) |
|
129,874 |
|
(5.0) |
The loan portfolio decreased
Deposits increased
The loan portfolio increased
Deposits increased
The following table summarizes loan originations and participations, 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. The new borrowings during the periods presented related to the prepayment of existing borrowings to lower rates.
|
|
For the Three Months Ended |
|
For the Six Months Ended |
||||
|
|
|
|
|
||||
|
|
Amount |
|
Rate |
|
Amount |
|
Rate |
|
|
(Dollars in thousands) |
||||||
|
Loan originations and participations |
|
|
|
|
|
|
|
|
One- to four-family and consumer: |
|
|
|
|
|
|
|
|
Originated |
$ 75,458 |
|
6.20 % |
|
$ 171,246 |
|
6.19 % |
|
|
|
|
|
|
|
|
|
|
Commercial: |
|
|
|
|
|
|
|
|
Originated |
123,828 |
|
6.45 |
|
404,909 |
|
6.47 |
|
Participations |
— |
|
— |
|
83,520 |
|
6.37 |
|
|
$ 199,286 |
|
6.35 |
|
$ 659,675 |
|
6.38 |
|
|
|
|
|
|
|
|
|
|
Deposit activity |
|
|
|
|
|
|
|
|
Retail non-maturity deposits |
$ 134,826 |
|
|
|
$ 297,076 |
|
|
|
Commercial non-maturity deposits |
15,389 |
|
|
|
34,522 |
|
|
|
Retail/Commercial certificates of deposit |
59,252 |
|
|
|
49,021 |
|
|
|
|
|
|
|
|
|
|
|
|
Borrowing activity |
|
|
|
|
|
|
|
|
Maturities and repayments |
(496,168) |
|
3.80 |
|
(667,336) |
|
3.43 |
|
New borrowings |
375,000 |
|
3.81 |
|
425,000 |
|
3.79 |
Stockholders' Equity
Stockholders' equity totaled
During the six months ended
During the six months ended
The Board of Directors continues to evaluate various alternatives for capital allocation to enhance stockholder value, including the repurchase of stock, the payment of additional cash dividends, or retaining earnings to support future growth. Since our second-step conversion in
At
The following table presents a reconciliation of total to net shares outstanding as of
|
Total shares outstanding |
127,688,691 |
|
Less unallocated Employee Stock Ownership Plan ("ESOP") shares and unvested restricted stock |
(2,543,533) |
|
Net shares outstanding |
125,145,158 |
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)
|
|||||
|
|
|
|
|
|
|
|
|
2026 |
|
2025 |
|
2025 |
|
ASSETS: |
|
|
|
|
|
|
Cash and cash equivalents (includes interest-earning deposits of |
$ 330,925 |
|
$ 232,634 |
|
$ 252,443 |
|
AFS securities, at estimated fair value (amortized cost of |
809,566 |
|
829,704 |
|
867,216 |
|
Loans receivable, net (ACL of |
8,114,205 |
|
8,176,736 |
|
8,111,961 |
|
FHLB stock, at cost |
79,420 |
|
85,060 |
|
90,662 |
|
Premises and equipment, net |
88,413 |
|
88,753 |
|
89,314 |
|
Income taxes receivable, net |
927 |
|
— |
|
220 |
|
Deferred federal income tax assets, net |
22,789 |
|
22,744 |
|
23,826 |
|
Other assets |
382,835 |
|
342,769 |
|
343,059 |
|
TOTAL ASSETS |
$ 9,829,080 |
|
$ 9,778,400 |
|
$ 9,778,701 |
|
|
|
|
|
|
|
|
LIABILITIES: |
|
|
|
|
|
|
Deposits |
$ 6,924,491 |
|
$ 6,758,632 |
|
$ 6,591,448 |
|
Borrowings |
1,707,055 |
|
1,829,914 |
|
1,950,770 |
|
Advances by borrowers |
57,528 |
|
28,523 |
|
65,416 |
|
Income taxes payable, net |
— |
|
237 |
|
— |
|
Deferred state income tax liabilities, net |
2,591 |
|
2,228 |
|
2,056 |
|
Other liabilities |
111,689 |
|
117,546 |
|
121,334 |
|
Total liabilities |
8,803,354 |
|
8,737,080 |
|
8,731,024 |
|
|
|
|
|
|
|
|
STOCKHOLDERS' EQUITY: |
|
|
|
|
|
|
Preferred stock, |
— |
|
— |
|
— |
|
Common stock, |
1,277 |
|
1,298 |
|
1,322 |
|
Additional paid-in capital |
1,110,648 |
|
1,126,227 |
|
1,142,711 |
|
Unearned compensation, ESOP |
(23,954) |
|
(24,367) |
|
(24,780) |
|
Accumulated deficit |
(73,805) |
|
(78,044) |
|
(87,331) |
|
Accumulated other comprehensive income ("AOCI"), net of tax |
11,560 |
|
16,206 |
|
15,755 |
|
Total stockholders' equity |
1,025,726 |
|
1,041,320 |
|
1,047,677 |
|
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY |
$ 9,829,080 |
|
$ 9,778,400 |
|
$ 9,778,701 |
|
|
|
|
|
|
|
|
See accompanying notes to consolidated financial statements. |
|
|
|
|
|
|
CONSOLIDATED STATEMENTS OF INCOME (Unaudited) (Dollars in thousands)
|
|||||||
|
|
For the Three Months Ended |
|
For the Six Months Ended |
||||
|
|
|
|
|
|
|
||
|
|
2026 |
|
2025 |
|
2026 |
|
2025 |
|
INTEREST AND DIVIDEND INCOME: |
|
|
|
|
|
|
|
|
Loans receivable |
$ 89,323 |
|
$ 89,792 |
|
$ 179,115 |
|
$ 162,261 |
|
MBS |
10,853 |
|
11,341 |
|
22,194 |
|
22,288 |
|
Cash and cash equivalents |
2,474 |
|
2,773 |
|
5,247 |
|
4,600 |
|
FHLB stock |
1,858 |
|
2,032 |
|
3,890 |
|
4,637 |
|
Investment securities |
52 |
|
51 |
|
103 |
|
2,011 |
|
Total interest and dividend income |
104,560 |
|
105,989 |
|
210,549 |
|
195,797 |
|
|
|
|
|
|
|
|
|
|
INTEREST EXPENSE: |
|
|
|
|
|
|
|
|
Deposits |
36,299 |
|
37,500 |
|
73,799 |
|
73,198 |
|
Borrowings |
15,995 |
|
17,172 |
|
33,167 |
|
36,529 |
|
Total interest expense |
52,294 |
|
54,672 |
|
106,966 |
|
109,727 |
|
|
|
|
|
|
|
|
|
|
NET INTEREST INCOME |
52,266 |
|
51,317 |
|
103,583 |
|
86,070 |
|
|
|
|
|
|
|
|
|
|
PROVISION FOR CREDIT LOSSES |
2,372 |
|
1,106 |
|
3,478 |
|
677 |
|
NET INTEREST INCOME AFTER |
|
|
|
|
|
|
|
|
PROVISION FOR CREDIT LOSSES |
49,894 |
|
50,211 |
|
100,105 |
|
85,393 |
|
|
|
|
|
|
|
|
|
|
NON-INTEREST INCOME: |
|
|
|
|
|
|
|
|
Deposit service fees |
2,690 |
|
2,872 |
|
5,562 |
|
5,303 |
|
Income from BOLI |
1,151 |
|
965 |
|
2,116 |
|
1,295 |
|
Insurance commissions |
512 |
|
789 |
|
1,301 |
|
1,703 |
|
Other non-interest income |
1,106 |
|
853 |
|
1,959 |
|
1,345 |
|
Total non-interest income |
5,459 |
|
5,479 |
|
10,938 |
|
9,646 |
|
|
|
|
|
|
|
|
|
|
NON-INTEREST EXPENSE: |
|
|
|
|
|
|
|
|
Salaries and employee benefits |
15,828 |
|
15,747 |
|
31,575 |
|
29,170 |
|
Information technology and related expense |
5,425 |
|
5,134 |
|
10,559 |
|
9,474 |
|
Occupancy, net |
3,265 |
|
3,450 |
|
6,715 |
|
6,835 |
|
Professional and other services |
1,579 |
|
1,789 |
|
3,368 |
|
2,582 |
|
Federal insurance premium |
1,110 |
|
1,111 |
|
2,221 |
|
2,133 |
|
Advertising and promotional |
645 |
|
1,056 |
|
1,701 |
|
1,582 |
|
Deposit and loan transaction costs |
768 |
|
716 |
|
1,484 |
|
1,470 |
|
Office supplies and related expense |
511 |
|
481 |
|
992 |
|
836 |
|
Other non-interest expense |
1,143 |
|
992 |
|
2,135 |
|
2,606 |
|
Total non-interest expense |
30,274 |
|
30,476 |
|
60,750 |
|
56,688 |
|
INCOME BEFORE INCOME TAX EXPENSE |
25,079 |
|
25,214 |
|
50,293 |
|
38,351 |
|
INCOME TAX EXPENSE |
4,931 |
|
4,910 |
|
9,841 |
|
7,521 |
|
NET INCOME |
$ 20,148 |
|
$ 20,304 |
|
$ 40,452 |
|
$ 30,830 |
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. All amounts are presented on a fully taxable basis for the periods presented. The weighted average yields and rates include amortization of fees, costs, premiums and discounts, which are considered adjustments to yields/rates.
|
|
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 |
$ 3,697,174 |
|
$ 36,229 |
|
3.92 % |
|
$ 3,748,022 |
|
$ 36,490 |
|
3.89 % |
|
Purchased |
2,061,101 |
|
17,055 |
|
3.31 |
|
2,113,076 |
|
17,469 |
|
3.31 |
|
Total one- to four-family loans |
5,758,275 |
|
53,284 |
|
3.70 |
|
5,861,098 |
|
53,959 |
|
3.68 |
|
Commercial loans: |
|
|
|
|
|
|
|
|
|
|
|
|
Commercial real estate |
1,896,666 |
|
27,150 |
|
5.73 |
|
1,776,342 |
|
26,456 |
|
5.83 |
|
Commercial and industrial |
224,311 |
|
3,791 |
|
6.76 |
|
215,211 |
|
3,868 |
|
7.03 |
|
Commercial construction |
176,061 |
|
3,001 |
|
6.82 |
|
198,300 |
|
3,316 |
|
6.54 |
|
Total commercial loans |
2,297,038 |
|
33,942 |
|
5.91 |
|
2,189,853 |
|
33,640 |
|
6.01 |
|
Consumer loans |
114,986 |
|
2,097 |
|
7.39 |
|
114,588 |
|
2,193 |
|
7.59 |
|
Total loans receivable(1) |
8,170,299 |
|
89,323 |
|
4.37 |
|
8,165,539 |
|
89,792 |
|
4.36 |
|
MBS(2) |
789,899 |
|
10,853 |
|
5.50 |
|
826,320 |
|
11,341 |
|
5.49 |
|
Investment securities(2) |
4,000 |
|
52 |
|
5.13 |
|
4,000 |
|
51 |
|
5.13 |
|
FHLB stock |
82,855 |
|
1,858 |
|
9.10 |
|
88,223 |
|
2,032 |
|
9.14 |
|
Cash and cash equivalents |
271,032 |
|
2,474 |
|
3.65 |
|
274,154 |
|
2,773 |
|
3.96 |
|
Total interest-earning assets |
9,318,085 |
|
104,560 |
|
4.49 |
|
9,358,236 |
|
105,989 |
|
4.49 |
|
Other non-interest-earning assets |
486,394 |
|
|
|
|
|
468,876 |
|
|
|
|
|
Total assets |
$ 9,804,479 |
|
|
|
|
|
$ 9,827,112 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and stockholders' equity: |
|
|
|
|
|
|
|
|
|
|
|
|
Interest-bearing liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
Checking |
$ 905,915 |
|
542 |
|
0.24 |
|
$ 881,139 |
|
503 |
|
0.23 |
|
High yield savings |
587,450 |
|
5,262 |
|
3.63 |
|
507,126 |
|
4,970 |
|
3.89 |
|
Other savings |
428,633 |
|
78 |
|
0.07 |
|
422,933 |
|
79 |
|
0.07 |
|
Money market |
1,232,468 |
|
3,578 |
|
1.18 |
|
1,241,106 |
|
3,925 |
|
1.25 |
|
Retail certificates |
2,842,406 |
|
25,342 |
|
3.62 |
|
2,823,991 |
|
26,213 |
|
3.68 |
|
Commercial certificates |
64,107 |
|
557 |
|
3.52 |
|
61,917 |
|
555 |
|
3.56 |
|
Wholesale certificates |
95,699 |
|
940 |
|
3.98 |
|
124,247 |
|
1,255 |
|
4.01 |
|
Total deposits |
6,156,678 |
|
36,299 |
|
2.39 |
|
6,062,459 |
|
37,500 |
|
2.45 |
|
Borrowings |
1,782,567 |
|
15,995 |
|
3.64 |
|
1,911,552 |
|
17,172 |
|
3.56 |
|
Total interest-bearing liabilities |
7,939,245 |
|
52,294 |
|
2.67 |
|
7,974,011 |
|
54,672 |
|
2.72 |
|
Non-interest-bearing deposits |
647,305 |
|
|
|
|
|
609,471 |
|
|
|
|
|
Other non-interest-bearing liabilities |
176,382 |
|
|
|
|
|
192,207 |
|
|
|
|
|
Stockholders' equity |
1,041,547 |
|
|
|
|
|
1,051,423 |
|
|
|
|
|
Total liabilities and stockholders' equity |
$ 9,804,479 |
|
|
|
|
|
$ 9,827,112 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income(3) |
|
|
$ 52,266 |
|
|
|
|
|
$ 51,317 |
|
|
|
Net interest-earning assets |
$ 1,378,840 |
|
|
|
|
|
$ 1,384,225 |
|
|
|
|
|
Net interest margin(4) |
|
|
|
|
2.24 |
|
|
|
|
|
2.19 |
|
Ratio of interest-earning assets to interest-bearing liabilities |
|
1.17x |
|
|
|
|
|
1.17x |
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selected performance ratios: |
|
|
|
|
|
|
|
|
|
|
|
|
Return on average assets (annualized)(5) |
|
|
|
0.82 % |
|
|
|
|
|
0.83 % |
|
|
Return on average equity (annualized)(6) |
|
|
|
7.74 |
|
|
|
|
|
7.72 |
|
|
Average equity to average assets |
|
|
|
|
10.62 |
|
|
|
|
|
10.70 |
|
Operating expense ratio (annualized)(7) |
|
|
|
1.24 |
|
|
|
|
|
1.24 |
|
|
Efficiency ratio(8) |
|
|
|
|
52.45 |
|
|
|
|
|
53.66 |
|
|
|||||||||||
|
|
For the Six Months Ended |
||||||||||
|
|
|
|
|
||||||||
|
|
Average |
|
Interest |
|
|
|
Average |
|
Interest |
|
|
|
|
Outstanding |
|
Earned/ |
|
Yield/ |
|
Outstanding |
|
Earned/ |
|
Yield/ |
|
|
Amount |
|
Paid |
|
Rate |
|
Amount |
|
Paid |
|
Rate |
|
|
(Dollars in thousands) |
||||||||||
|
Assets: |
|
|
|
|
|
|
|
|
|
|
|
|
Interest-earning assets: |
|
|
|
|
|
|
|
|
|
|
|
|
One- to four-family loans: |
|
|
|
|
|
|
|
|
|
|
|
|
Originated |
$ 3,722,877 |
|
$ 72,719 |
|
3.91 % |
|
$ 3,902,526 |
|
$ 72,686 |
|
3.73 % |
|
Purchased |
2,087,375 |
|
34,524 |
|
3.31 |
|
2,313,303 |
|
37,816 |
|
3.27 |
|
Total one- to four-family loans |
5,810,252 |
|
107,243 |
|
3.69 |
|
6,215,829 |
|
110,502 |
|
3.56 |
|
Commercial loans: |
|
|
|
|
|
|
|
|
|
|
|
|
Commercial real estate |
1,835,843 |
|
53,606 |
|
5.78 |
|
1,319,992 |
|
37,440 |
|
5.61 |
|
Commercial and industrial |
219,711 |
|
7,659 |
|
6.89 |
|
131,764 |
|
4,403 |
|
6.61 |
|
Commercial construction |
187,302 |
|
6,317 |
|
6.67 |
|
174,574 |
|
5,504 |
|
6.24 |
|
Total commercial loans |
2,242,856 |
|
67,582 |
|
5.96 |
|
1,626,330 |
|
47,347 |
|
5.76 |
|
Consumer loans |
114,785 |
|
4,290 |
|
7.49 |
|
110,396 |
|
4,412 |
|
8.01 |
|
Total loans receivable(1) |
8,167,893 |
|
179,115 |
|
4.37 |
|
7,952,555 |
|
162,261 |
|
4.07 |
|
MBS(2) |
808,309 |
|
22,194 |
|
5.49 |
|
795,969 |
|
22,288 |
|
5.60 |
|
Investment securities(2) |
4,000 |
|
103 |
|
5.13 |
|
74,507 |
|
2,011 |
|
5.40 |
|
FHLB stock |
85,569 |
|
3,890 |
|
9.12 |
|
98,696 |
|
4,637 |
|
9.42 |
|
Cash and cash equivalents |
272,610 |
|
5,247 |
|
3.81 |
|
200,895 |
|
4,600 |
|
4.53 |
|
Total interest-earning assets |
9,338,381 |
|
210,549 |
|
4.49 |
|
9,122,622 |
|
195,797 |
|
4.28 |
|
Other non-interest-earning assets |
477,539 |
|
|
|
|
|
458,858 |
|
|
|
|
|
Total assets |
$ 9,815,920 |
|
|
|
|
|
$ 9,581,480 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and stockholders' equity: |
|
|
|
|
|
|
|
|
|
|
|
|
Interest-bearing liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
Checking |
$ 893,391 |
|
1,045 |
|
0.23 |
|
$ 872,404 |
|
1,016 |
|
0.23 |
|
High yield savings |
546,847 |
|
10,232 |
|
3.75 |
|
176,304 |
|
3,657 |
|
4.16 |
|
Other savings |
425,752 |
|
156 |
|
0.07 |
|
442,122 |
|
177 |
|
0.08 |
|
Money market |
1,236,834 |
|
7,504 |
|
1.22 |
|
1,242,744 |
|
7,906 |
|
1.28 |
|
Retail certificates |
2,833,097 |
|
51,555 |
|
3.65 |
|
2,800,744 |
|
57,736 |
|
4.13 |
|
Commercial certificates |
63,000 |
|
1,112 |
|
3.54 |
|
57,227 |
|
1,208 |
|
4.23 |
|
Wholesale certificates |
110,130 |
|
2,195 |
|
4.00 |
|
67,886 |
|
1,498 |
|
4.42 |
|
Total deposits |
6,109,051 |
|
73,799 |
|
2.42 |
|
5,659,431 |
|
73,198 |
|
2.59 |
|
Borrowings |
1,847,768 |
|
33,167 |
|
3.60 |
|
2,161,309 |
|
36,529 |
|
3.39 |
|
Total interest-bearing liabilities |
7,956,819 |
|
106,966 |
|
2.70 |
|
7,820,740 |
|
109,727 |
|
2.81 |
|
Non-interest-bearing deposits |
628,180 |
|
|
|
|
|
548,010 |
|
|
|
|
|
Other non-interest-bearing liabilities |
184,382 |
|
|
|
|
|
180,034 |
|
|
|
|
|
Stockholders' equity |
1,046,539 |
|
|
|
|
|
1,032,696 |
|
|
|
|
|
Total liabilities and stockholders' equity |
$ 9,815,920 |
|
|
|
|
|
$ 9,581,480 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income(3) |
|
|
$ 103,583 |
|
|
|
|
|
$ 86,070 |
|
|
|
Net interest-earning assets |
$ 1,381,562 |
|
|
|
|
|
$ 1,301,882 |
|
|
|
|
|
Net interest margin(4) |
|
|
|
|
2.22 |
|
|
|
|
|
1.89 |
|
Ratio of interest-earning assets to interest-bearing liabilities |
|
1.17x |
|
|
|
|
|
1.17x |
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selected performance ratios: |
|
|
|
|
|
|
|
|
|
|
|
|
Return on average assets (annualized)(5) |
|
|
|
0.82 % |
|
|
|
|
|
0.64 % |
|
|
Return on average equity (annualized)(6) |
|
|
|
7.73 |
|
|
|
|
|
5.97 |
|
|
Average equity to average assets |
|
|
|
|
10.66 |
|
|
|
|
|
10.78 |
|
Operating expense ratio(7) |
|
|
|
1.24 |
|
|
|
|
|
1.18 |
|
|
Efficiency ratio(8) |
|
|
|
|
53.05 |
|
|
|
|
|
59.23 |
|
(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) |
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. |
|
(4) |
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. |
|
(5) |
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. |
|
(6) |
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. |
|
(7) |
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. |
|
(8) |
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 cost to generate income. A lower value generally indicates that it is costing the financial institution less money to generate revenue, related to its net interest margin and non-interest income. |
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 |
$ 3,676,252 |
|
3.84 % |
|
45.2 % |
|
$ 3,725,622 |
|
3.82 % |
|
45.4 % |
|
$ 3,774,134 |
|
3.78 % |
|
46.4 % |
|
Purchased |
2,015,434 |
|
3.50 |
|
24.7 |
|
2,065,179 |
|
3.50 |
|
25.2 |
|
2,114,447 |
|
3.49 |
|
26.0 |
|
Construction |
16,123 |
|
6.15 |
|
0.2 |
|
15,228 |
|
6.14 |
|
0.2 |
|
16,054 |
|
6.17 |
|
0.2 |
|
Total |
5,707,809 |
|
3.73 |
|
70.1 |
|
5,806,029 |
|
3.71 |
|
70.8 |
|
5,904,635 |
|
3.68 |
|
72.6 |
|
Commercial: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial real estate |
1,896,313 |
|
5.80 |
|
23.3 |
|
1,874,506 |
|
5.74 |
|
22.9 |
|
1,709,990 |
|
5.82 |
|
21.0 |
|
Commercial and industrial |
232,182 |
|
6.76 |
|
2.9 |
|
219,909 |
|
6.74 |
|
2.7 |
|
210,119 |
|
6.92 |
|
2.6 |
|
Commercial construction |
189,251 |
|
6.73 |
|
2.3 |
|
184,227 |
|
6.83 |
|
2.2 |
|
195,886 |
|
6.42 |
|
2.4 |
|
Total |
2,317,746 |
|
5.97 |
|
28.5 |
|
2,278,642 |
|
5.93 |
|
27.8 |
|
2,115,995 |
|
5.98 |
|
26.0 |
|
Consumer loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Home equity |
106,414 |
|
7.55 |
|
1.3 |
|
107,490 |
|
7.76 |
|
1.3 |
|
104,809 |
|
8.15 |
|
1.3 |
|
Other |
7,327 |
|
5.71 |
|
0.1 |
|
7,814 |
|
5.56 |
|
0.1 |
|
8,436 |
|
5.55 |
|
0.1 |
|
Total |
113,741 |
|
7.43 |
|
1.4 |
|
115,304 |
|
7.61 |
|
1.4 |
|
113,245 |
|
7.96 |
|
1.4 |
|
Total loans receivable |
8,139,296 |
|
4.42 |
|
100.0 % |
|
8,199,975 |
|
4.38 |
|
100.0 % |
|
8,133,875 |
|
4.34 |
|
100.0 % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ACL |
26,599 |
|
|
|
|
|
24,572 |
|
|
|
|
|
24,039 |
|
|
|
|
|
Deferred loan fees/discounts |
30,087 |
|
|
|
|
|
31,125 |
|
|
|
|
|
31,268 |
|
|
|
|
|
Premiums/deferred costs |
(31,595) |
|
|
|
|
|
(32,458) |
|
|
|
|
|
(33,393) |
|
|
|
|
|
Total loans receivable, net |
$ 8,114,205 |
|
|
|
|
|
$ 8,176,736 |
|
|
|
|
|
$ 8,111,961 |
|
|
|
|
Loan Activity: The following table summarizes activity in the loan portfolio, along with weighted average rates where applicable, for the periods indicated, excluding changes in ACL, deferred loan fees/discounts, and premiums/deferred costs. Loans that were paid off as a result of refinances are included in repayments. Loan endorsements are not included in the activity in the following table because a new loan is not generated at the time of the endorsement. The endorsed balance and rate are included in the ending loan portfolio balance and rate. Commercial loan renewals are not included in the activity presented in the following table unless new funds are disbursed at the time of renewal. The renewal balance and rate are included in the ending loan portfolio balance and rate.
|
|
For the Three Months Ended |
|
For the Six Months Ended |
||||||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
|
Amount |
|
Rate |
|
Amount |
|
Rate |
|
Amount |
|
Rate |
|
Amount |
|
Rate |
|
|
(Dollars in thousands) |
||||||||||||||
|
Beginning balance |
$ 8,199,975 |
|
4.38 % |
|
$ 8,133,875 |
|
4.34 % |
|
$ 8,133,875 |
|
4.34 % |
|
$ 7,923,251 |
|
4.02 % |
|
Originated and refinanced |
199,286 |
|
6.35 |
|
376,869 |
|
6.40 |
|
576,155 |
|
6.39 |
|
387,721 |
|
6.79 |
|
Participations |
— |
|
— |
|
83,520 |
|
6.37 |
|
83,520 |
|
6.37 |
|
69,790 |
|
7.21 |
|
Change in undisbursed loan funds |
17,995 |
|
|
|
(44,036) |
|
|
|
(26,041) |
|
|
|
71 |
|
|
|
Repayments |
(277,923) |
|
|
|
(349,905) |
|
|
|
(627,857) |
|
|
|
(486,106) |
|
|
|
Principal (charge-offs)/recoveries, net |
(37) |
|
|
|
(119) |
|
|
|
(156) |
|
|
|
(107) |
|
|
|
Other |
— |
|
|
|
(229) |
|
|
|
(200) |
|
|
|
— |
|
|
|
Ending balance |
$ 8,139,296 |
|
4.42 |
|
$ 8,199,975 |
|
4.38 |
|
$ 8,139,296 |
|
4.42 |
|
$ 7,894,620 |
|
4.10 % |
One- to Four-Family Loans: The following table presents, for our portfolio of one- to four-family loans, the amount, percent of total, weighted average rate, weighted average credit score, weighted average LTV ratio, and average balance per loan as of
|
|
|
|
% of |
|
|
|
Credit |
|
|
|
Average |
|
|
Amount |
|
Total |
|
Rate |
|
Score |
|
LTV |
|
Balance |
|
|
(Dollars in thousands) |
||||||||||
|
Originated |
$ 3,676,252 |
|
64.4 % |
|
3.84 % |
|
770 |
|
57 % |
|
$ 171 |
|
Purchased |
2,015,434 |
|
35.3 |
|
3.50 |
|
768 |
|
59 |
|
375 |
|
Construction |
16,123 |
|
0.3 |
|
6.15 |
|
776 |
|
45 |
|
375 |
|
|
5,707,809 |
|
100.0 % |
|
3.73 |
|
769 |
|
58 |
|
212 |
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 indicated. As of
|
For the Three Months Ended |
|
For the Six Months Ended |
||||||||||||
|
|
|
|
||||||||||||
|
|
|
|
|
|
|
Credit |
|
|
|
|
|
|
|
Credit |
|
Amount |
|
Rate |
|
LTV |
|
Score |
|
Amount |
|
Rate |
|
LTV |
|
Score |
|
(Dollars in thousands) |
||||||||||||||
|
$ 59,207 |
|
5.86 % |
|
73 % |
|
767 |
|
$ 141,594 |
|
5.86 % |
|
73 % |
|
765 |
Commercial Loans: The tables below summarize commercial loan origination and participation activity for the time periods presented, along with weighted average LTV and weighted average DSCR. For commercial real estate and commercial construction loans, the LTV is calculated using the gross loan amount (comprised of unpaid principal and undisbursed amounts) and the collateral value at the time of origination. For existing real estate, the "as is" value is used. If the property is to be constructed, the "as completed" value of the collateral is utilized. The DSCR is calculated based on historical borrower performance, or projected borrower performance for newly formed entities with no performance history.
|
|
For the Three Months Ended |
||||||||||||||
|
|
Originated |
|
Participation |
|
Total |
|
Weighted |
|
Weighted |
||||||
|
|
Amount |
|
Rate |
|
Amount |
|
Rate |
|
Amount |
|
Rate |
|
LTV |
|
DSCR |
|
|
(Dollars in thousands) |
|
|
|
|
||||||||||
|
Commercial real estate |
$ 63,696 |
|
6.31 % |
|
$ — |
|
— % |
|
$ 63,696 |
|
6.31 % |
|
57 % |
|
2.12x |
|
Commercial and industrial |
18,330 |
|
6.74 |
|
— |
|
— |
|
18,330 |
|
6.74 |
|
N/A |
|
2.24 |
|
Commercial construction |
41,802 |
|
6.53 |
|
— |
|
— |
|
41,802 |
|
6.53 |
|
72 |
|
1.30 |
|
|
$ 123,828 |
|
6.45 |
|
$ — |
|
— |
|
$ 123,828 |
|
6.45 |
|
63 |
|
1.86 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Six Months Ended |
||||||||||||||
|
|
Originated |
|
Participation |
|
Total |
|
Weighted |
|
Weighted |
||||||
|
|
Amount |
|
Rate |
|
Amount |
|
Rate |
|
Amount |
|
Rate |
|
LTV |
|
DSCR |
|
|
(Dollars in thousands) |
|
|
|
|
||||||||||
|
Commercial real estate |
$ 238,926 |
|
6.31 % |
|
$ 32,510 |
|
6.25 % |
|
$ 271,436 |
|
6.30 % |
|
68 % |
|
2.62x |
|
Commercial and industrial |
52,435 |
|
6.64 |
|
— |
|
— |
|
52,435 |
|
6.64 |
|
N/A |
|
4.27 |
|
Commercial construction |
113,548 |
|
6.73 |
|
51,010 |
|
6.45 |
|
164,558 |
|
6.64 |
|
72 |
|
1.29 |
|
|
$ 404,909 |
|
6.47 |
|
$ 83,520 |
|
6.37 |
|
$ 488,429 |
|
6.45 |
|
70 |
|
2.35 |
The following table presents commercial loan disbursements, excluding lines of credit, during the periods indicated.
|
|
For the Three Months Ended |
|
For the Six Months Ended |
||||||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
|
Amount |
|
Rate |
|
Amount |
|
Rate |
|
Amount |
|
Rate |
|
Amount |
|
Rate |
|
|
(Dollars in thousands) |
||||||||||||||
|
Commercial real estate |
$ 65,228 |
|
6.33 % |
|
$ 207,243 |
|
6.32 % |
|
$ 272,471 |
|
6.33 % |
|
$ 179,930 |
|
6.61 % |
|
Commercial and industrial |
4,147 |
|
6.45 |
|
27,585 |
|
6.97 |
|
31,732 |
|
6.90 |
|
16,843 |
|
7.36 |
|
Commercial construction |
38,075 |
|
6.76 |
|
70,004 |
|
6.65 |
|
108,079 |
|
6.69 |
|
87,101 |
|
6.31 |
|
|
$ 107,450 |
|
6.49 |
|
$ 304,832 |
|
6.46 |
|
$ 412,282 |
|
6.47 |
|
$ 283,874 |
|
6.57 |
The following table presents the Bank's commercial real estate and commercial construction loans by type of primary collateral as of the dates indicated. Management anticipates fully funding the majority of the undisbursed amounts, as most are not cancellable by the Bank.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2025 |
||||||
|
|
|
|
Unpaid |
|
Undisbursed |
|
Gross Loan |
|
Gross Loan |
|
|
Count |
|
Principal |
|
Amount |
|
Amount |
|
Amount |
|
|
|
|
(Dollars in thousands) |
||||||
|
Hotel |
33 |
|
$ 629,684 |
|
$ 65,606 |
|
$ 695,290 |
|
$ 683,919 |
|
Senior housing |
53 |
|
539,801 |
|
21,105 |
|
560,906 |
|
552,609 |
|
Multi-family |
31 |
|
301,385 |
|
125,974 |
|
427,359 |
|
412,232 |
|
Retail building |
121 |
|
278,561 |
|
82,416 |
|
360,977 |
|
402,982 |
|
Office building |
75 |
|
100,484 |
|
3,657 |
|
104,141 |
|
93,123 |
|
One- to four-family property |
288 |
|
75,322 |
|
5,763 |
|
81,085 |
|
65,781 |
|
Warehouse/manufacturing |
53 |
|
65,239 |
|
565 |
|
65,804 |
|
64,768 |
|
Land |
24 |
|
39,334 |
|
413 |
|
39,747 |
|
34,601 |
|
Single use building |
25 |
|
32,578 |
|
137 |
|
32,715 |
|
33,083 |
|
Other |
28 |
|
23,176 |
|
551 |
|
23,727 |
|
25,716 |
|
|
731 |
|
$ 2,085,564 |
|
$ 306,187 |
|
$ 2,391,751 |
|
$ 2,368,814 |
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average rate |
|
|
5.89 % |
|
6.59 % |
|
5.98 % |
|
5.95 % |
The following table summarizes the unpaid principal balance of non-owner occupied and owner occupied loans within the Bank's commercial real estate loan portfolio, aggregated by primary collateral, along with weighted LTV and weighted DSCR, as of
|
|
Non-owner Occupied |
|
Owner Occupied |
||||||||||||
|
|
|
|
Unpaid |
|
Weighted |
|
Weighted |
|
|
|
Unpaid |
|
Weighted |
|
Weighted |
|
|
Count |
|
Principal |
|
LTV |
|
DSCR |
|
Count |
|
Principal |
|
LTV |
|
DSCR |
|
|
(Dollars in thousands) |
||||||||||||||
|
Hotel |
26 |
|
$ 592,841 |
|
55 % |
|
1.34x |
|
– |
|
$ — |
|
— % |
|
—x |
|
Senior housing |
51 |
|
509,475 |
|
73 |
|
1.76 |
|
– |
|
— |
|
— |
|
— |
|
Retail building |
40 |
|
169,503 |
|
61 |
|
1.89 |
|
68 |
|
68,793 |
|
53 |
|
2.03 |
|
Office building |
21 |
|
59,416 |
|
65 |
|
1.54 |
|
51 |
|
34,721 |
|
62 |
|
7.79 |
|
Warehouse/manufacturing |
16 |
|
21,780 |
|
58 |
|
3.96 |
|
33 |
|
24,871 |
|
63 |
|
1.47 |
|
Single use building |
7 |
|
3,230 |
|
51 |
|
2.82 |
|
17 |
|
29,295 |
|
63 |
|
1.67 |
|
Other |
7 |
|
5,817 |
|
64 |
|
1.42 |
|
10 |
|
7,469 |
|
48 |
|
2.16 |
|
|
168 |
|
$ 1,362,062 |
|
63 |
|
1.62 |
|
179 |
|
$ 165,149 |
|
58 |
|
3.10 |
The following table outlines 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 |
|
Total |
|
|
(Dollars in thousands) |
||||||||||
|
Undisbursed amounts |
$ 59,964 |
|
$ 60,109 |
|
$ 52,182 |
|
$ 126,112 |
|
$ 7,820 |
|
$ 306,187 |
|
Commitments |
84,384 |
|
13,011 |
|
15,128 |
|
75,905 |
|
2,350 |
|
190,778 |
|
|
$ 144,348 |
|
$ 73,120 |
|
$ 67,310 |
|
$ 202,017 |
|
$ 10,170 |
|
$ 496,965 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average rate |
6.26 % |
|
6.66 % |
|
6.62 % |
|
6.67 % |
|
6.75 % |
|
6.54 % |
The following table summarizes the Bank's commercial real estate and commercial construction loans by the state in which the collateral is located, as of the dates indicated.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2025 |
||||||
|
|
|
|
Unpaid |
|
Undisbursed |
|
Gross Loan |
|
Gross Loan |
|
|
Count |
|
Principal |
|
Amount |
|
Amount |
|
Amount |
|
|
|
|
(Dollars in thousands) |
||||||
|
|
525 |
|
$ 861,080 |
|
$ 101,727 |
|
$ 962,807 |
|
$ 910,709 |
|
|
116 |
|
312,308 |
|
38,942 |
|
351,250 |
|
352,221 |
|
|
17 |
|
198,306 |
|
46,105 |
|
244,411 |
|
301,349 |
|
|
7 |
|
133,940 |
|
19,371 |
|
153,311 |
|
153,337 |
|
|
7 |
|
97,773 |
|
25,870 |
|
123,643 |
|
110,532 |
|
|
3 |
|
112,201 |
|
— |
|
112,201 |
|
109,482 |
|
|
13 |
|
61,931 |
|
20,837 |
|
82,768 |
|
83,944 |
|
|
3 |
|
39,213 |
|
12,212 |
|
51,425 |
|
51,611 |
|
|
2 |
|
50,966 |
|
— |
|
50,966 |
|
51,200 |
|
Other |
38 |
|
217,846 |
|
41,123 |
|
258,969 |
|
244,429 |
|
|
731 |
|
$ 2,085,564 |
|
$ 306,187 |
|
$ 2,391,751 |
|
$ 2,368,814 |
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 |
$ 41,302 |
|
$ 22,289 |
|
$ 140,681 |
|
$ 109,084 |
|
$ 111,026 |
|
$ 93,637 |
|
$ 111,665 |
|
$ 629,684 |
|
Senior housing |
327,078 |
|
141,066 |
|
— |
|
— |
|
— |
|
— |
|
71,657 |
|
539,801 |
|
Multi-family |
204,547 |
|
56,658 |
|
20,000 |
|
— |
|
— |
|
— |
|
20,180 |
|
301,385 |
|
Retail building |
99,809 |
|
40,564 |
|
37,178 |
|
— |
|
20,162 |
|
— |
|
80,848 |
|
278,561 |
|
Office building |
62,523 |
|
7,336 |
|
447 |
|
3,117 |
|
131 |
|
— |
|
26,930 |
|
100,484 |
|
One- to four-family property |
56,016 |
|
4,148 |
|
— |
|
— |
|
2,248 |
|
1,620 |
|
11,290 |
|
75,322 |
|
Warehouse/manufacturing |
40,753 |
|
17,818 |
|
— |
|
— |
|
— |
|
— |
|
6,668 |
|
65,239 |
|
Land |
7,258 |
|
78 |
|
— |
|
— |
|
— |
|
— |
|
31,998 |
|
39,334 |
|
Single use building |
11,635 |
|
18,054 |
|
— |
|
— |
|
373 |
|
2,516 |
|
— |
|
32,578 |
|
Other |
10,159 |
|
4,297 |
|
— |
|
— |
|
— |
|
— |
|
8,720 |
|
23,176 |
|
|
$ 861,080 |
|
$ 312,308 |
|
$ 198,306 |
|
$ 112,201 |
|
$ 133,940 |
|
$ 97,773 |
|
$ 369,956 |
|
$ 2,085,564 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted LTV |
66 % |
|
66 % |
|
59 % |
|
47 % |
|
55 % |
|
51 % |
|
66 % |
|
63 % |
|
Weighted DSCR |
2.15x |
|
1.55x |
|
1.21x |
|
1.56x |
|
1.49x |
|
1.47x |
|
1.59x |
|
1.76x |
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 |
33 |
|
$ 629,684 |
|
6.21 % |
|
55 % |
|
1.36x |
|
Senior housing |
53 |
|
539,801 |
|
5.19 |
|
73 |
|
1.73 |
|
Multi-family |
31 |
|
301,385 |
|
6.06 |
|
64 |
|
1.29 |
|
Retail building |
121 |
|
278,561 |
|
5.85 |
|
61 |
|
1.87 |
|
Office building |
75 |
|
100,484 |
|
6.41 |
|
65 |
|
3.68 |
|
One- to four-family property |
288 |
|
75,322 |
|
6.10 |
|
58 |
|
2.69 |
|
Warehouse/manufacturing |
53 |
|
65,239 |
|
6.39 |
|
65 |
|
2.31 |
|
Land |
24 |
|
39,334 |
|
6.27 |
|
68 |
|
3.89 |
|
Single use building |
25 |
|
32,578 |
|
6.26 |
|
61 |
|
1.78 |
|
Other |
28 |
|
23,176 |
|
6.21 |
|
54 |
|
2.08 |
|
|
731 |
|
$ 2,085,564 |
|
5.89 |
|
63 |
|
1.76 |
The following table presents the Bank's commercial construction loans, including unpaid principal and undisbursed amounts, along with outstanding commercial construction loan commitments as of
|
|
|
|
Unpaid |
|
Undisbursed |
|
Gross Loan |
|
Commitment |
|
Total |
|
Weighted |
||||
|
|
Count |
|
Principal |
|
Amount |
|
Amount |
|
Amount |
|
Amount |
|
Rate |
|
LTV |
|
DSCR |
|
|
|
|
(Dollars in thousands) |
|
|
|
|
|
|
||||||||
|
Multi-family |
10 |
|
$ 63,675 |
|
$ 125,948 |
|
$ 189,623 |
|
$ 100,540 |
|
$ 290,163 |
|
6.61 % |
|
61 % |
|
1.19x |
|
Retail building |
10 |
|
39,324 |
|
60,623 |
|
99,947 |
|
— |
|
99,947 |
|
6.64 |
|
75 |
|
1.34 |
|
Hotel |
7 |
|
36,844 |
|
57,382 |
|
94,226 |
|
— |
|
94,226 |
|
7.10 |
|
70 |
|
1.47 |
|
Senior housing |
2 |
|
30,327 |
|
17,197 |
|
47,524 |
|
— |
|
47,524 |
|
6.38 |
|
78 |
|
1.32 |
|
Warehouse/manufacturing |
1 |
|
9,360 |
|
— |
|
9,360 |
|
— |
|
9,360 |
|
7.25 |
|
80 |
|
1.56 |
|
Office building |
3 |
|
6,347 |
|
765 |
|
7,112 |
|
— |
|
7,112 |
|
7.09 |
|
75 |
|
1.20 |
|
Single use building |
1 |
|
— |
|
— |
|
— |
|
6,112 |
|
6,112 |
|
7.00 |
|
62 |
|
1.22 |
|
One- to four-family property |
8 |
|
3,374 |
|
487 |
|
3,861 |
|
— |
|
3,861 |
|
7.08 |
|
73 |
|
2.07 |
|
Other |
1 |
|
— |
|
— |
|
— |
|
7,294 |
|
7,294 |
|
6.21 |
|
54 |
|
1.21 |
|
|
43 |
|
$ 189,251 |
|
$ 262,402 |
|
$ 451,653 |
|
$ 113,946 |
|
$ 565,599 |
|
6.70 |
|
67 |
|
1.28 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average rate |
|
|
6.73 % |
|
6.62 % |
|
6.67 % |
|
6.83 % |
|
6.70 % |
|
|
|
|
|
|
|
Weighted LTV |
|
|
70 % |
|
68 % |
|
69 % |
|
60 % |
|
67 % |
|
|
|
|
|
|
|
Weighted DSCR |
|
|
1.37x |
|
1.27x |
|
1.31x |
|
1.18x |
|
1.28x |
|
|
|
|
|
|
The following table presents the Bank's commercial real estate and construction loans, including unpaid principal and undisbursed amounts, along with outstanding loan commitments as of
|
|
|
|
Gross Loan |
|
|
|
|
|
|
|
|
|
|
|
|
and Commitment |
|
Average |
|
Weighted |
|
Weighted |
|
Weighted |
|
|
Count |
|
Amounts |
|
Amount |
|
Rate |
|
LTV |
|
DSCR |
|
|
(Dollars in thousands) |
|
|
|
|
|
|
||||
|
Greater than |
5 |
|
$ 364,483 |
|
$ 72,897 |
|
6.10 % |
|
60 % |
|
1.50x |
|
> |
3 |
|
163,457 |
|
54,486 |
|
5.59 |
|
61 |
|
1.45 |
|
> |
3 |
|
147,162 |
|
49,054 |
|
6.29 |
|
62 |
|
1.45 |
|
> |
11 |
|
380,026 |
|
34,548 |
|
5.81 |
|
65 |
|
1.29 |
|
> |
17 |
|
406,550 |
|
23,915 |
|
6.30 |
|
68 |
|
1.14 |
|
> |
30 |
|
416,429 |
|
13,881 |
|
6.35 |
|
68 |
|
1.56 |
|
> |
43 |
|
303,393 |
|
7,056 |
|
5.89 |
|
67 |
|
2.56 |
|
|
124 |
|
286,171 |
|
2,308 |
|
5.37 |
|
61 |
|
2.29 |
|
Less than |
513 |
|
114,858 |
|
224 |
|
6.33 |
|
53 |
|
3.17 |
|
|
749 |
|
$ 2,582,529 |
|
3,448 |
|
6.01 |
|
64 |
|
1.70 |
The following table summarizes the Bank's commercial and industrial loans by loan purpose as of the dates indicated, along with DSCR weighted by gross loan amount at
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2025 |
||||||||
|
|
|
|
Unpaid |
|
Undisbursed |
|
Gross Loan |
|
Weighted |
|
Gross Loan |
|
|
Count |
|
Principal |
|
Amount |
|
Amount |
|
DSCR |
|
Amount |
|
|
|
|
(Dollars in thousands) |
||||||||
|
Working capital |
188 |
|
$ 108,915 |
|
$ 48,465 |
|
$ 157,380 |
|
4.69x |
|
$ 156,577 |
|
Purchase/refinance business assets |
51 |
|
53,937 |
|
265 |
|
54,202 |
|
1.63 |
|
49,892 |
|
Finance/lease vehicle |
61 |
|
25,761 |
|
7,084 |
|
32,845 |
|
1.79 |
|
34,473 |
|
Purchase equipment |
158 |
|
29,571 |
|
— |
|
29,571 |
|
2.25 |
|
27,666 |
|
Other |
18 |
|
13,998 |
|
1,283 |
|
15,281 |
|
1.17 |
|
16,815 |
|
|
476 |
|
$ 232,182 |
|
$ 57,097 |
|
$ 289,279 |
|
3.35 |
|
$ 285,423 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average rate |
|
|
6.76 % |
|
6.68 % |
|
6.74 % |
|
|
|
6.75 % |
The following table summarizes the Bank's commercial and industrial loans by the state in which the borrower is located, as of
|
|
Unpaid |
|
Undisbursed |
|
Gross Loan |
|
|
Principal |
|
Amount |
|
Amount |
|
|
(Dollars in thousands) |
||||
|
|
$ 172,271 |
|
$ 55,192 |
|
$ 227,463 |
|
|
11,798 |
|
— |
|
11,798 |
|
|
10,722 |
|
690 |
|
11,412 |
|
|
9,785 |
|
215 |
|
10,000 |
|
|
8,325 |
|
— |
|
8,325 |
|
Other |
19,281 |
|
1,000 |
|
20,281 |
|
|
$ 232,182 |
|
$ 57,097 |
|
$ 289,279 |
The following table presents the Bank's commercial and industrial loan portfolio, including unpaid principal and undisbursed amounts, along with outstanding loan commitments as of
|
|
|
|
Gross Loan |
|
|
|
|
|
|
|
|
and Commitment |
|
Average |
|
Weighted |
|
|
Count |
|
Amounts |
|
Amount |
|
DSCR |
|
|
(Dollars in thousands) |
|
|
||||
|
Greater than |
3 |
|
$ 89,718 |
|
$ 29,906 |
|
1.59x |
|
> |
3 |
|
34,719 |
|
11,573 |
|
2.37 |
|
> |
11 |
|
82,882 |
|
7,535 |
|
1.35 |
|
> |
28 |
|
55,686 |
|
1,989 |
|
9.56 |
|
> |
36 |
|
27,044 |
|
751 |
|
4.13 |
|
Less than |
399 |
|
35,795 |
|
90 |
|
3.66 |
|
|
480 |
|
$ 325,844 |
|
679 |
|
3.41 |
Asset Quality
The following tables present loans 30 to 89 days delinquent, non-performing loans, and other real estate owned ("OREO") as of the dates indicated. The amounts in the table represent the unpaid principal balance of the loans less related charge-offs, if any. Of the loans 30 to 89 days delinquent at
|
|
Loans Delinquent for 30 to 89 Days at: |
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
2026 |
|
2025 |
|
2025 |
|
2025 |
|
2025 |
||||||||||
|
|
Count |
|
Amount |
|
Count |
|
Amount |
|
Count |
|
Amount |
|
Count |
|
Amount |
|
Count |
|
Amount |
|
|
(Dollars in thousands) |
||||||||||||||||||
|
One- to four-family: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Originated |
65 |
|
$ 6,624 |
|
83 |
|
$ 9,351 |
|
68 |
|
$ 7,338 |
|
77 |
|
$ 9,617 |
|
73 |
|
$ 8,072 |
|
Purchased |
10 |
|
2,366 |
|
21 |
|
5,767 |
|
13 |
|
3,221 |
|
15 |
|
2,958 |
|
12 |
|
3,107 |
|
Commercial: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial real estate |
7 |
|
1,554 |
|
6 |
|
2,584 |
|
7 |
|
1,236 |
|
6 |
|
1,654 |
|
5 |
|
2,472 |
|
Commercial and industrial |
8 |
|
771 |
|
5 |
|
1,039 |
|
1 |
|
32 |
|
8 |
|
1,166 |
|
2 |
|
348 |
|
Consumer |
22 |
|
570 |
|
29 |
|
635 |
|
22 |
|
520 |
|
27 |
|
634 |
|
24 |
|
441 |
|
|
112 |
|
$ 11,885 |
|
144 |
|
$ 19,376 |
|
111 |
|
$ 12,347 |
|
133 |
|
$ 16,029 |
|
116 |
|
$ 14,440 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans 30 to 89 days delinquent |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
to total loans receivable, net |
0.15 % |
|
|
|
0.24 % |
|
|
|
0.15 % |
|
|
|
0.20 % |
|
|
|
0.18 % |
||
|
|
|||||||||||||||||||
|
|
Nonaccrual Loans and OREO at: |
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
2026 |
|
2025 |
|
2025 |
|
2025 |
|
2025 |
||||||||||
|
|
Count |
|
Amount |
|
Count |
|
Amount |
|
Count |
|
Amount |
|
Count |
|
Amount |
|
Count |
|
Amount |
|
|
(Dollars in thousands) |
||||||||||||||||||
|
Loans 90 or More Days Delinquent or in Foreclosure: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
One- to four-family: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Originated |
31 |
|
$ 4,130 |
|
29 |
|
$ 3,223 |
|
29 |
|
$ 2,754 |
|
23 |
|
$ 2,168 |
|
30 |
|
$ 2,814 |
|
Purchased |
15 |
|
5,606 |
|
6 |
|
1,469 |
|
6 |
|
1,524 |
|
6 |
|
1,875 |
|
10 |
|
2,585 |
|
Commercial: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial real estate |
12 |
|
2,634 |
|
12 |
|
3,358 |
|
11 |
|
3,123 |
|
12 |
|
3,387 |
|
11 |
|
3,315 |
|
Commercial and industrial |
4 |
|
999 |
|
2 |
|
199 |
|
2 |
|
210 |
|
5 |
|
412 |
|
4 |
|
376 |
|
Consumer |
9 |
|
72 |
|
14 |
|
218 |
|
10 |
|
94 |
|
12 |
|
176 |
|
19 |
|
473 |
|
|
71 |
|
13,441 |
|
63 |
|
8,467 |
|
58 |
|
7,705 |
|
58 |
|
8,018 |
|
74 |
|
9,563 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans 90 or more days delinquent or in foreclosure |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
as a percentage of total loans |
|
|
0.17 % |
|
|
|
0.10 % |
|
|
|
0.09 % |
|
|
|
0.10 % |
|
|
|
0.12 % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nonaccrual loans less than 90 Days Delinquent: (1) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Commercial: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial real estate |
6 |
|
$ 41,057 |
|
4 |
|
$ 40,338 |
|
3 |
|
$ 40,249 |
|
3 |
|
$ 40,338 |
|
5 |
|
$ 1,128 |
|
Commercial and industrial |
7 |
|
410 |
|
1 |
|
77 |
|
2 |
|
109 |
|
1 |
|
97 |
|
2 |
|
142 |
|
|
13 |
|
41,467 |
|
5 |
|
40,415 |
|
5 |
|
40,358 |
|
4 |
|
40,435 |
|
7 |
|
1,270 |
|
Total nonaccrual loans |
84 |
|
54,908 |
|
68 |
|
48,882 |
|
63 |
|
48,063 |
|
62 |
|
48,453 |
|
81 |
|
10,833 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nonaccrual loans as a percentage of total loans |
|
0.68 % |
|
|
|
0.60 % |
|
|
|
0.59 % |
|
|
|
0.60 % |
|
|
|
0.14 % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OREO: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
One- to four-family: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Originated(2) |
— |
|
$ — |
|
2 |
|
$ 291 |
|
1 |
|
$ 62 |
|
1 |
|
$ 92 |
|
— |
|
$ — |
|
Consumer |
1 |
|
135 |
|
1 |
|
135 |
|
1 |
|
135 |
|
— |
|
— |
|
— |
|
— |
|
|
1 |
|
135 |
|
3 |
|
426 |
|
2 |
|
197 |
|
1 |
|
92 |
|
— |
|
— |
|
Total non-performing assets |
85 |
|
$ 55,043 |
|
71 |
|
$ 49,308 |
|
65 |
|
$ 48,260 |
|
63 |
|
$ 48,545 |
|
81 |
|
$ 10,833 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-performing assets as a percentage |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
of total assets |
0.56 % |
|
|
|
0.50 % |
|
|
|
0.49 % |
|
|
|
0.50 % |
|
|
|
0.11 % |
||
|
(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 decrease in commercial real estate special mention loans at
|
|
|
|
|
|
|
||||||
|
|
Special Mention |
|
Substandard |
|
Special Mention |
|
Substandard |
|
Special Mention |
|
Substandard |
|
|
(Dollars in thousands) |
||||||||||
|
One- to four-family |
$ 12,498 |
|
$ 24,023 |
|
$ 14,236 |
|
$ 21,611 |
|
$ 13,055 |
|
$ 20,616 |
|
Commercial: |
|
|
|
|
|
|
|
|
|
|
|
|
Commercial real estate |
22,352 |
|
45,773 |
|
22,448 |
|
45,801 |
|
59,993 |
|
45,550 |
|
Commercial and industrial |
364 |
|
1,414 |
|
579 |
|
277 |
|
399 |
|
473 |
|
Consumer |
166 |
|
213 |
|
$ 106 |
|
365 |
|
326 |
|
322 |
|
|
$ 35,380 |
|
$ 71,423 |
|
$ 37,369 |
|
$ 68,054 |
|
$ 73,773 |
|
$ 66,961 |
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
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 portfolio 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 risks associated with large dollar relationships. 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 a risk of loss in market value in an economic downturn related to, in particular, newer originations where property values have not experienced price appreciation, as compared to more seasoned loans in our portfolio, and applied a qualitative factor to account for this risk. To determine the appropriate amount of the one- to four-family loan qualitative factor as of
The distribution of our ACL and the ratio of ACL to loans receivable, by loan type, at the dates indicated is summarized below. The increase in the ACL to loans receivable ratio as of
|
|
Distribution of ACL |
|
Ratio of ACL to Loans Receivable |
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2026 |
|
2025 |
|
2025 |
|
2026 |
|
2025 |
|
2025 |
|
|
(Dollars in thousands) |
||||||||||
|
One- to four-family |
$ 2,663 |
|
$ 2,842 |
|
$ 3,046 |
|
0.05 % |
|
0.05 % |
|
0.05 % |
|
Commercial: |
|
|
|
|
|
|
|
|
|
|
|
|
Commercial real estate |
18,973 |
|
16,825 |
|
15,809 |
|
1.00 |
|
0.90 |
|
0.92 |
|
Commercial and industrial |
2,046 |
|
1,826 |
|
2,499 |
|
0.88 |
|
0.83 |
|
1.19 |
|
Commercial construction |
2,716 |
|
2,871 |
|
2,468 |
|
1.44 |
|
1.56 |
|
1.26 |
|
Total |
23,735 |
|
21,522 |
|
20,776 |
|
1.02 |
|
0.94 |
|
0.98 |
|
Consumer |
201 |
|
208 |
|
217 |
|
0.18 |
|
0.18 |
|
0.19 |
|
Total |
$ 26,599 |
|
$ 24,572 |
|
$ 24,039 |
|
0.33 |
|
0.30 |
|
0.30 |
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 0.17%. During the 10-year period ended
The following table presents ACL activity and related ratios at the dates and for the periods indicated.
|
|
For the Three Months Ended |
|
At or For the Six Months Ended |
|
|
|
|
|
|
|
(Dollars in thousands) |
||
|
Balance at beginning of period |
$ 24,572 |
|
$ 24,039 |
|
Charge-offs: |
|
|
|
|
One- to four-family |
(12) |
|
(12) |
|
Commercial |
— |
|
(102) |
|
Consumer |
(29) |
|
(50) |
|
Total charge-offs |
(41) |
|
(164) |
|
Recoveries: |
|
|
|
|
One- to four-family |
1 |
|
1 |
|
Commercial |
— |
|
2 |
|
Consumer |
3 |
|
5 |
|
Total recoveries |
4 |
|
8 |
|
Net (charge-offs) recoveries |
(37) |
|
(156) |
|
Provision for credit losses |
2,064 |
|
2,716 |
|
Balance at end of period |
$ 26,599 |
|
$ 26,599 |
|
|
|
|
|
|
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 |
0.07 |
|
0.30 |
|
ACL to non-performing loans at end of period |
48.44 |
|
48.44 |
|
ACL to loans receivable at end of period |
0.33 |
|
0.33 |
|
ACL to net charge-offs (annualized) |
179x |
|
85x |
Securities Portfolio
The following table presents the distribution of our securities portfolio, at amortized cost, at
|
|
Amount |
|
Yield |
|
WAL |
|
|
(Dollars in thousands) |
||||
|
MBS |
$ 791,659 |
|
5.44 % |
|
4.0 |
|
Corporate bonds |
4,000 |
|
5.12 |
|
6.1 |
|
|
$ 795,659 |
|
5.44 |
|
4.0 |
The following table summarizes the activity in our securities portfolio for the periods presented. The weighted average yields for the beginning and ending balances are as of the first and last days of the periods presented and are generally derived from recent prepayment activity on the securities in the portfolio. The beginning and ending WALs are the estimated remaining principal repayment terms (in years) after the most recent three-month historical prepayment speeds and projected call option assumptions have been applied.
|
|
For the Three Months Ended |
|
For the Six Months Ended |
||||||||
|
|
|
|
|
||||||||
|
|
Amount |
|
Yield |
|
WAL |
|
Amount |
|
Yield |
|
WAL |
|
|
(Dollars in thousands) |
||||||||||
|
Beginning balance - carrying value |
$ 829,704 |
|
5.48 % |
|
4.1 |
|
$ 867,216 |
|
5.45 % |
|
4.8 |
|
Maturities and repayments |
(35,342) |
|
|
|
|
|
(76,298) |
|
|
|
|
|
Net amortization of (premiums)/discounts |
861 |
|
|
|
|
|
1,699 |
|
|
|
|
|
Purchases |
21,041 |
|
4.34 |
|
6.3 |
|
22,889 |
|
4.53 |
|
6.0 |
|
Change in valuation on AFS securities |
(6,698) |
|
|
|
|
|
(5,940) |
|
|
|
|
|
Ending balance - carrying value |
$ 809,566 |
|
5.44 |
|
4.0 |
|
$ 809,566 |
|
5.44 |
|
4.0 |
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 as of
|
|
|
|
|
|
|
||||||||||||
|
|
|
|
|
|
% of |
|
|
|
|
|
% of |
|
|
|
|
|
% of |
|
|
Amount |
|
Rate |
|
Total |
|
Amount |
|
Rate |
|
Total |
|
Amount |
|
Rate |
|
Total |
|
|
(Dollars in thousands) |
||||||||||||||||
|
Non-interest-bearing checking |
$ 674,415 |
|
— % |
|
9.7 % |
|
$ 641,201 |
|
— % |
|
9.5 % |
|
$ 601,371 |
|
— % |
|
9.1 % |
|
Interest-bearing checking |
935,193 |
|
0.24 |
|
13.5 |
|
907,684 |
|
0.23 |
|
13.4 |
|
859,256 |
|
0.21 |
|
13.0 |
|
High yield savings |
630,923 |
|
3.59 |
|
9.1 |
|
557,559 |
|
3.70 |
|
8.3 |
|
460,712 |
|
3.88 |
|
7.0 |
|
Other savings |
438,144 |
|
0.07 |
|
6.4 |
|
424,280 |
|
0.07 |
|
6.3 |
|
423,942 |
|
0.07 |
|
6.5 |
|
Money market |
1,231,691 |
|
1.12 |
|
17.8 |
|
1,229,427 |
|
1.19 |
|
18.2 |
|
1,233,487 |
|
1.29 |
|
18.7 |
|
Certificates of deposit |
3,014,125 |
|
3.60 |
|
43.5 |
|
2,998,481 |
|
3.65 |
|
44.3 |
|
3,012,680 |
|
3.74 |
|
45.7 |
|
|
$ 6,924,491 |
|
2.13 |
|
100.0 % |
|
$ 6,758,632 |
|
2.18 |
|
100.0 % |
|
$ 6,591,448 |
|
2.26 |
|
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.
|
|
|
|
|
|
|
||||||||||||
|
|
|
|
|
|
% of |
|
|
|
|
|
% of |
|
|
|
|
|
% of |
|
|
Amount |
|
Rate |
|
Total |
|
Amount |
|
Rate |
|
Total |
|
Amount |
|
Rate |
|
Total |
|
|
(Dollars in thousands) |
||||||||||||||||
|
Retail non-maturity deposits: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-interest-bearing checking |
$ 446,629 |
|
— % |
|
6.4 % |
|
$ 431,397 |
|
— % |
|
6.4 % |
|
$ 409,722 |
|
— % |
|
6.2 % |
|
Interest-bearing checking |
857,351 |
|
0.08 |
|
12.4 |
|
823,946 |
|
0.08 |
|
12.2 |
|
790,783 |
|
0.08 |
|
12.0 |
|
High yield savings |
630,923 |
|
3.59 |
|
9.1 |
|
557,559 |
|
3.70 |
|
8.3 |
|
460,712 |
|
3.88 |
|
7.0 |
|
Other savings |
434,042 |
|
0.07 |
|
6.3 |
|
420,756 |
|
0.07 |
|
6.2 |
|
420,330 |
|
0.07 |
|
6.4 |
|
Money market |
1,060,519 |
|
0.96 |
|
15.3 |
|
1,060,980 |
|
1.03 |
|
15.7 |
|
1,050,841 |
|
1.07 |
|
15.9 |
|
Total |
3,429,464 |
|
0.99 |
|
49.5 |
|
3,294,638 |
|
0.99 |
|
48.8 |
|
3,132,388 |
|
0.96 |
|
47.5 |
|
Commercial non-maturity deposits: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-interest-bearing checking |
227,786 |
|
— |
|
3.3 |
|
209,804 |
|
— |
|
3.1 |
|
191,649 |
|
— |
|
2.9 |
|
Interest-bearing checking |
77,842 |
|
2.04 |
|
1.1 |
|
83,738 |
|
1.73 |
|
1.2 |
|
68,473 |
|
1.72 |
|
1.0 |
|
Savings |
4,102 |
|
0.05 |
|
0.1 |
|
3,524 |
|
0.05 |
|
0.1 |
|
3,612 |
|
0.05 |
|
0.1 |
|
Money market |
171,172 |
|
2.11 |
|
2.5 |
|
168,447 |
|
2.18 |
|
2.5 |
|
182,646 |
|
2.52 |
|
2.8 |
|
Total |
480,902 |
|
1.08 |
|
7.0 |
|
465,513 |
|
1.10 |
|
6.9 |
|
446,380 |
|
1.29 |
|
6.8 |
|
Certificates of deposit: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Retail certificates of deposit |
2,872,653 |
|
3.60 |
|
41.4 |
|
2,818,392 |
|
3.63 |
|
41.7 |
|
2,828,982 |
|
3.73 |
|
43.0 |
|
Commercial certificates of deposit |
67,169 |
|
3.52 |
|
1.0 |
|
62,178 |
|
3.55 |
|
0.9 |
|
61,819 |
|
3.64 |
|
0.9 |
|
Public unit certificates of deposit |
74,303 |
|
3.96 |
|
1.1 |
|
117,911 |
|
4.02 |
|
1.7 |
|
121,879 |
|
4.06 |
|
1.8 |
|
Total |
3,014,125 |
|
3.60 |
|
43.5 |
|
2,998,481 |
|
3.65 |
|
44.3 |
|
3,012,680 |
|
3.74 |
|
45.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 6,924,491 |
|
2.13 |
|
100.0 % |
|
$ 6,758,632 |
|
2.18 |
|
100.0 % |
|
$ 6,591,448 |
|
2.26 |
|
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.
|
|
|
|
|
|
|
||||||||||||
|
|
|
|
|
|
% of |
|
|
|
|
|
% of |
|
|
|
|
|
% of |
|
|
Amount |
|
Rate |
|
Total |
|
Amount |
|
Rate |
|
Total |
|
Amount |
|
Rate |
|
Total |
|
|
(Dollars in thousands) |
||||||||||||||||
|
Total retail deposits |
$ 6,302,117 |
|
2.18 % |
|
90.9 % |
|
$ 6,113,030 |
|
2.21 % |
|
90.5 % |
|
$ 5,961,370 |
|
2.28 % |
|
90.5 % |
|
Total commercial deposits |
548,071 |
|
1.38 |
|
8.0 |
|
527,691 |
|
1.39 |
|
7.8 |
|
508,199 |
|
1.58 |
|
7.7 |
|
Public unit certificates of deposit |
74,303 |
|
3.96 |
|
1.1 |
|
117,911 |
|
4.02 |
|
1.7 |
|
121,879 |
|
4.06 |
|
1.8 |
|
|
$ 6,924,491 |
|
2.13 |
|
100.0 % |
|
$ 6,758,632 |
|
2.18 |
|
100.0 % |
|
$ 6,591,448 |
|
2.26 |
|
100.0 % |
As of
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
|
Maturity by |
|
|
Contractual |
|
Effective |
|
Fiscal Year |
Amount |
|
Rate |
|
Rate (1) |
|
|
(Dollars in thousands) |
||||
|
2026 |
$ 175,000 |
|
2.89 % |
|
2.89 % |
|
2027 |
362,500 |
|
2.59 |
|
2.73 |
|
2028 |
856,148 |
|
4.00 |
|
4.00 |
|
2029 |
240,000 |
|
4.00 |
|
4.14 |
|
2030 |
75,000 |
|
4.20 |
|
4.20 |
|
|
$ 1,708,648 |
|
3.59 |
|
3.65 |
|
(1) |
The effective rate includes the impact of the interest rate swap and the amortization of deferred prepayment penalties resulting from FHLB advances previously prepaid. |
The following table presents borrowing activity for the periods shown. The borrowings presented in the table have original contractual terms of one year or longer or are tied to the interest rate swap which has an original contractual term longer than one year. 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 the interest rate swap and the amortization of deferred prepayment penalties resulting from FHLB advances previously prepaid. The weighted average maturity ("WAM") is the remaining weighted average contractual term in years. The beginning and ending WAMs represent the remaining maturity as of the first and last days of the period presented.
|
|
For the Three Months Ended |
|
For the Six Months Ended |
||||||||
|
|
|
|
|
||||||||
|
|
|
|
Effective |
|
|
|
|
|
Effective |
|
|
|
|
Amount |
|
Rate |
|
WAM |
|
Amount |
|
Rate |
|
WAM |
|
|
(Dollars in thousands) |
||||||||||
|
Beginning balance |
$ 1,829,816 |
|
3.65 % |
|
1.4 |
|
$ 1,950,984 |
|
3.54 % |
|
1.5 |
|
Maturities and repayments |
(496,168) |
|
3.80 |
|
|
|
(667,336) |
|
3.43 |
|
|
|
New FHLB borrowings |
375,000 |
|
3.81 |
|
2.4 |
|
425,000 |
|
3.79 |
|
2.3 |
|
Ending balance |
$ 1,708,648 |
|
3.65 |
|
1.6 |
|
$ 1,708,648 |
|
3.65 |
|
1.6 |
During the current quarter, the Bank prepaid
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
|
|
|
|
|
|
|
|
|
|
|
|
|
2026 |
|
2026 |
|
2026 |
|
2027 |
|
Total |
|
|
(Dollars in thousands) |
||||||||
|
Retail/Commercial Certificates: |
|
|
|
|
|
|
|
|
|
|
Amount |
$ 638,250 |
|
$ 626,018 |
|
$ 675,294 |
|
$ 295,325 |
|
$ 2,234,887 |
|
Repricing Rate |
3.78 % |
|
3.64 % |
|
3.57 % |
|
3.40 % |
|
3.63 % |
|
Public Unit Certificates: |
|
|
|
|
|
|
|
|
|
|
Amount |
$ 8,001 |
|
$ 17,379 |
|
$ 18,673 |
|
$ 19,000 |
|
$ 63,053 |
|
Repricing Rate |
4.24 % |
|
3.95 % |
|
3.63 % |
|
4.14 % |
|
3.95 % |
|
Term Borrowings: |
|
|
|
|
|
|
|
|
|
|
Amount |
$ 50,000 |
|
$ 125,000 |
|
$ — |
|
$ 100,000 |
|
$ 275,000 |
|
Repricing Rate |
0.98 % |
|
3.66 % |
|
— |
|
1.24 % |
|
2.29 % |
|
Total |
|
|
|
|
|
|
|
|
|
|
Amount |
$ 696,251 |
|
$ 768,397 |
|
$ 693,967 |
|
$ 414,325 |
|
$ 2,572,940 |
|
Repricing Rate |
3.59 % |
|
3.65 % |
|
3.57 % |
|
2.91 % |
|
3.49 % |
The following table sets forth the WAM information for our certificates of deposit, in years, as of
|
Retail certificates of deposit |
0.7 |
|
Commercial certificates of deposit |
0.5 |
|
Public unit certificates of deposit |
0.7 |
|
Total certificates of deposit |
0.7 |
Average Rates and Lives
At
The amount of interest-bearing liabilities expected to reprice in a given period is not typically significantly impacted by changes in interest rates because the Bank's borrowings and certificate of deposit portfolios have contractual maturities and generally cannot be terminated early without a prepayment penalty. If interest rates were to increase 200 basis points, as of
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
|
|
Amount |
|
Yield/Rate |
|
WAL |
|
% of Category |
|
% of Total |
|
|
(Dollars in thousands) |
||||||||
|
Securities |
$ 809,566 |
|
5.44 % |
|
3.2 |
|
|
|
8.6 % |
|
Loans receivable: |
|
|
|
|
|
|
|
|
|
|
Fixed-rate one- to four-family |
4,808,748 |
|
3.54 |
|
6.6 |
|
59.1 % |
|
51.4 |
|
Fixed-rate commercial |
895,911 |
|
5.86 |
|
1.5 |
|
11.0 |
|
9.6 |
|
All other fixed-rate loans |
29,868 |
|
7.43 |
|
6.9 |
|
0.4 |
|
0.3 |
|
Total fixed-rate loans |
5,734,527 |
|
3.92 |
|
5.8 |
|
70.5 |
|
61.3 |
|
Adjustable-rate one- to four-family |
882,938 |
|
4.57 |
|
4.2 |
|
10.8 |
|
9.4 |
|
Adjustable-rate commercial |
1,421,835 |
|
5.90 |
|
2.6 |
|
17.5 |
|
15.2 |
|
All other adjustable-rate loans |
99,996 |
|
7.18 |
|
3.4 |
|
1.2 |
|
1.1 |
|
Total adjustable-rate loans |
2,404,769 |
|
5.46 |
|
3.2 |
|
29.5 |
|
25.7 |
|
Total loans receivable |
8,139,296 |
|
4.38 |
|
5.0 |
|
100.0 % |
|
87.0 |
|
FHLB stock |
79,420 |
|
9.21 |
|
1.6 |
|
|
|
0.9 |
|
Cash and cash equivalents |
330,925 |
|
3.47 |
|
— |
|
|
|
3.5 |
|
Total interest-earning assets |
$ 9,359,207 |
|
4.48 |
|
4.6 |
|
|
|
100.0 % |
|
|
|
|
|
|
|
|
|
|
|
|
Non-maturity deposits |
$ 3,235,951 |
|
1.21 |
|
4.6 |
|
51.7 % |
|
40.7 % |
|
Retail certificates of deposit |
2,872,653 |
|
3.60 |
|
0.7 |
|
46.0 |
|
36.1 |
|
Commercial certificates of deposit |
67,169 |
|
3.52 |
|
0.5 |
|
1.1 |
|
0.8 |
|
Public unit certificates of deposit |
74,303 |
|
3.96 |
|
0.7 |
|
1.2 |
|
0.9 |
|
Total interest-bearing deposits |
6,250,076 |
|
2.36 |
|
2.7 |
|
100.0 % |
|
78.5 |
|
Term borrowings |
1,709,827 |
|
3.64 |
|
1.6 |
|
|
|
21.5 |
|
Total interest-bearing liabilities |
$ 7,959,903 |
|
2.64 |
|
2.5 |
|
|
|
100.0 % |
View original content to download multimedia:https://www.prnewswire.com/news-releases/capitol-federal-financial-inc-reports-second-quarter-fiscal-year-2026-results-302756466.html
SOURCE